[MSC] YoY Annualized Quarter Result on 30-Jun-2008 [#2]

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Annualized Quarter Result
Revenue	3,181,000	2,548,620	1,539,482	2,336,734	1,375,176	1,388,102	1,750,630	10.46%
YoY %	24.81%	65.55%	-34.12%	69.92%	-0.93%	-20.71%	-	-
Horiz. %	181.71%	145.58%	87.94%	133.48%	78.55%	79.29%	100.00%	-
PBT	198,342	-7,716	3,010	67,112	53,604	48,584	118,008	9.03%
YoY %	2,670.53%	-356.35%	-95.51%	25.20%	10.33%	-58.83%	-	-
Horiz. %	168.08%	-6.54%	2.55%	56.87%	45.42%	41.17%	100.00%	-
Tax	-58,250	-38,090	-7,380	-26,886	-21,100	-14,514	-34,934	8.89%
YoY %	-52.93%	-416.12%	72.55%	-27.42%	-45.38%	58.45%	-	-
Horiz. %	166.74%	109.03%	21.13%	76.96%	60.40%	41.55%	100.00%	-
NP	140,092	-45,806	-4,370	40,226	32,504	34,070	83,074	9.09%
YoY %	405.84%	-948.19%	-110.86%	23.76%	-4.60%	-58.99%	-	-
Horiz. %	168.64%	-55.14%	-5.26%	48.42%	39.13%	41.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	129,154	-42,296	2,796	36,670	29,294	39,628	66,390	11.72%
YoY %	405.36%	-1,612.73%	-92.38%	25.18%	-26.08%	-40.31%	-	-
Horiz. %	194.54%	-63.71%	4.21%	55.23%	44.12%	59.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.37%	-	245.18%	40.06%	39.36%	29.87%	29.60%	-
YoY %	0.00%	-	512.03%	1.78%	31.77%	0.91%	-	-
Horiz. %	99.22%	-	828.31%	135.34%	132.97%	100.91%	100.00%	-
Total Cost	3,040,908	2,594,426	1,543,852	2,296,508	1,342,672	1,354,032	1,667,556	10.52%
YoY %	17.21%	68.05%	-32.77%	71.04%	-0.84%	-18.80%	-	-
Horiz. %	182.36%	155.58%	92.58%	137.72%	80.52%	81.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	415,068	268,474	294,315	353,925	310,215	290,455	255,519	8.41%
YoY %	54.60%	-8.78%	-16.84%	14.09%	6.80%	13.67%	-	-
Horiz. %	162.44%	105.07%	115.18%	138.51%	121.41%	113.67%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	23,166	-	-	12,022	13,219	20,414	26,975	-2.50%
YoY %	0.00%	-	-	-9.06%	-35.25%	-24.32%	-	-
Horiz. %	85.88%	-	-	44.57%	49.00%	75.68%	100.00%	-
Div Payout %	17.94%	-	-	32.79%	45.13%	51.52%	40.63%	-
YoY %	0.00%	-	-	-27.34%	-12.40%	26.80%	-	-
Horiz. %	44.15%	-	-	80.70%	111.08%	126.80%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	415,068	268,474	294,315	353,925	310,215	290,455	255,519	8.41%
YoY %	54.60%	-8.78%	-16.84%	14.09%	6.80%	13.67%	-	-
Horiz. %	162.44%	105.07%	115.18%	138.51%	121.41%	113.67%	100.00%	-
NOSH	96,527	74,992	73,578	75,143	75,112	75,053	74,932	4.30%
YoY %	28.72%	1.92%	-2.08%	0.04%	0.08%	0.16%	-	-
Horiz. %	128.82%	100.08%	98.19%	100.28%	100.24%	100.16%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	4.40%	-1.80%	-0.28%	1.72%	2.36%	2.45%	4.75%	-
YoY %	344.44%	-542.86%	-116.28%	-27.12%	-3.67%	-48.42%	-	-
Horiz. %	92.63%	-37.89%	-5.89%	36.21%	49.68%	51.58%	100.00%	-
ROE	31.12%	-15.75%	0.95%	10.36%	9.44%	13.64%	25.98%	-
YoY %	297.59%	-1,757.89%	-90.83%	9.75%	-30.79%	-47.50%	-	-
Horiz. %	119.78%	-60.62%	3.66%	39.88%	36.34%	52.50%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	3,295.43	3,398.48	2,092.29	3,109.70	1,830.81	1,849.49	2,336.28	5.89%
YoY %	-3.03%	62.43%	-32.72%	69.85%	-1.01%	-20.84%	-	-
Horiz. %	141.05%	145.47%	89.56%	133.10%	78.36%	79.16%	100.00%	-
EPS	133.80	-56.40	3.80	48.80	39.00	52.80	88.60	7.10%
YoY %	337.23%	-1,584.21%	-92.21%	25.13%	-26.14%	-40.41%	-	-
Horiz. %	151.02%	-63.66%	4.29%	55.08%	44.02%	59.59%	100.00%	-
DPS	24.00	0.00	0.00	16.00	17.60	27.20	36.00	-6.53%
YoY %	0.00%	0.00%	0.00%	-9.09%	-35.29%	-24.44%	-	-
Horiz. %	66.67%	0.00%	0.00%	44.44%	48.89%	75.56%	100.00%	-
NAPS	4.30	3.58	4.00	4.71	4.13	3.87	3.41	3.93%
YoY %	20.11%	-10.50%	-15.07%	14.04%	6.72%	13.49%	-	-
Horiz. %	126.10%	104.99%	117.30%	138.12%	121.11%	113.49%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 75,675
RPS	757.38	606.81	366.54	556.37	327.42	330.50	416.82	10.46%
YoY %	24.81%	65.55%	-34.12%	69.93%	-0.93%	-20.71%	-	-
Horiz. %	181.70%	145.58%	87.94%	133.48%	78.55%	79.29%	100.00%	-
EPS	30.75	-10.07	0.67	8.73	6.97	9.44	15.81	11.71%
YoY %	405.36%	-1,602.99%	-92.33%	25.25%	-26.17%	-40.29%	-	-
Horiz. %	194.50%	-63.69%	4.24%	55.22%	44.09%	59.71%	100.00%	-
DPS	5.52	0.00	0.00	2.86	3.15	4.86	6.42	-2.48%
YoY %	0.00%	0.00%	0.00%	-9.21%	-35.19%	-24.30%	-	-
Horiz. %	85.98%	0.00%	0.00%	44.55%	49.07%	75.70%	100.00%	-
NAPS	0.9883	0.6392	0.7008	0.8427	0.7386	0.6916	0.6084	8.41%
YoY %	54.62%	-8.79%	-16.84%	14.09%	6.80%	13.68%	-	-
Horiz. %	162.44%	105.06%	115.19%	138.51%	121.40%	113.68%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	4.53	3.36	3.00	8.10	6.50	6.00	6.00	-
P/RPS	0.14	0.10	0.14	0.26	0.36	0.32	0.26	-9.79%
YoY %	40.00%	-28.57%	-46.15%	-27.78%	12.50%	23.08%	-	-
Horiz. %	53.85%	38.46%	53.85%	100.00%	138.46%	123.08%	100.00%	-
P/EPS	3.39	-5.96	78.95	16.60	16.67	11.36	6.77	-10.88%
YoY %	156.88%	-107.55%	375.60%	-0.42%	46.74%	67.80%	-	-
Horiz. %	50.07%	-88.04%	1,166.17%	245.20%	246.23%	167.80%	100.00%	-
EY	29.54	-16.79	1.27	6.02	6.00	8.80	14.77	12.24%
YoY %	275.94%	-1,422.05%	-78.90%	0.33%	-31.82%	-40.42%	-	-
Horiz. %	200.00%	-113.68%	8.60%	40.76%	40.62%	59.58%	100.00%	-
DY	5.30	0.00	0.00	1.98	2.71	4.53	6.00	-2.04%
YoY %	0.00%	0.00%	0.00%	-26.94%	-40.18%	-24.50%	-	-
Horiz. %	88.33%	0.00%	0.00%	33.00%	45.17%	75.50%	100.00%	-
P/NAPS	1.05	0.94	0.75	1.72	1.57	1.55	1.76	-8.24%
YoY %	11.70%	25.33%	-56.40%	9.55%	1.29%	-11.93%	-	-
Horiz. %	59.66%	53.41%	42.61%	97.73%	89.20%	88.07%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	10/08/11	10/08/10	12/08/09	12/08/08	07/08/07	19/09/06	28/07/05	-
Price	4.14	3.95	3.28	6.75	8.20	6.00	6.00	-
P/RPS	0.13	0.12	0.16	0.22	0.45	0.32	0.26	-10.90%
YoY %	8.33%	-25.00%	-27.27%	-51.11%	40.62%	23.08%	-	-
Horiz. %	50.00%	46.15%	61.54%	84.62%	173.08%	123.08%	100.00%	-
P/EPS	3.09	-7.00	86.32	13.83	21.03	11.36	6.77	-12.24%
YoY %	144.14%	-108.11%	524.15%	-34.24%	85.12%	67.80%	-	-
Horiz. %	45.64%	-103.40%	1,275.04%	204.28%	310.64%	167.80%	100.00%	-
EY	32.32	-14.28	1.16	7.23	4.76	8.80	14.77	13.93%
YoY %	326.33%	-1,331.03%	-83.96%	51.89%	-45.91%	-40.42%	-	-
Horiz. %	218.82%	-96.68%	7.85%	48.95%	32.23%	59.58%	100.00%	-
DY	5.80	0.00	0.00	2.37	2.15	4.53	6.00	-0.56%
YoY %	0.00%	0.00%	0.00%	10.23%	-52.54%	-24.50%	-	-
Horiz. %	96.67%	0.00%	0.00%	39.50%	35.83%	75.50%	100.00%	-
P/NAPS	0.96	1.10	0.82	1.43	1.99	1.55	1.76	-9.60%
YoY %	-12.73%	34.15%	-42.66%	-28.14%	28.39%	-11.93%	-	-
Horiz. %	54.55%	62.50%	46.59%	81.25%	113.07%	88.07%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos