[MSC] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Annualized Quarter Result
Revenue	2,495,024	1,570,813	1,440,254	1,788,233	1,710,585	675,569	766,530	21.71%
YoY %	58.84%	9.06%	-19.46%	4.54%	153.21%	-11.87%	-	-
Horiz. %	325.50%	204.93%	187.89%	233.29%	223.16%	88.13%	100.00%	-
PBT	74,124	57,557	46,570	98,884	125,110	52,304	35,785	12.89%
YoY %	28.78%	23.59%	-52.90%	-20.96%	139.20%	46.16%	-	-
Horiz. %	207.14%	160.84%	130.14%	276.33%	349.62%	146.16%	100.00%	-
Tax	-28,313	-23,581	-12,705	-27,568	-69,589	-25,890	-14,482	11.81%
YoY %	-20.07%	-85.60%	53.91%	60.38%	-168.79%	-78.77%	-	-
Horiz. %	195.50%	162.83%	87.73%	190.36%	480.52%	178.77%	100.00%	-
NP	45,810	33,976	33,865	71,316	55,521	26,413	21,302	13.59%
YoY %	34.83%	0.33%	-52.51%	28.45%	110.20%	23.99%	-	-
Horiz. %	215.05%	159.50%	158.98%	334.79%	260.64%	123.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	40,804	29,476	36,085	59,317	55,521	26,413	21,302	11.43%
YoY %	38.43%	-18.32%	-39.17%	6.84%	110.20%	23.99%	-	-
Horiz. %	191.55%	138.37%	169.40%	278.46%	260.64%	123.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	38.20%	40.97%	27.28%	27.88%	55.62%	49.50%	40.47%	-
YoY %	-6.76%	50.18%	-2.15%	-49.87%	12.36%	22.31%	-	-
Horiz. %	94.39%	101.24%	67.41%	68.89%	137.44%	122.31%	100.00%	-
Total Cost	2,449,213	1,536,837	1,406,389	1,716,917	1,655,064	649,156	745,228	21.91%
YoY %	59.37%	9.28%	-18.09%	3.74%	154.96%	-12.89%	-	-
Horiz. %	328.65%	206.22%	188.72%	230.39%	222.09%	87.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	369,036	312,495	291,631	239,319	229,588	190,596	182,272	12.46%
YoY %	18.09%	7.15%	21.86%	4.24%	20.46%	4.57%	-	-
Horiz. %	202.46%	171.44%	160.00%	131.30%	125.96%	104.57%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Dividend
Div	8,000	14,588	21,591	28,808	20,908	18,009	8,001	-0.00%
YoY %	-45.16%	-32.43%	-25.05%	37.78%	16.10%	125.08%	-	-
Horiz. %	99.99%	182.33%	269.85%	360.05%	261.32%	225.08%	100.00%	-
Div Payout %	19.61%	49.49%	59.83%	48.57%	37.66%	68.18%	37.56%	-
YoY %	-60.38%	-17.28%	23.18%	28.97%	-44.76%	81.52%	-	-
Horiz. %	52.21%	131.76%	159.29%	129.31%	100.27%	181.52%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Equity
Net Worth	369,036	312,495	291,631	239,319	229,588	190,596	182,272	12.46%
YoY %	18.09%	7.15%	21.86%	4.24%	20.46%	4.57%	-	-
Horiz. %	202.46%	171.44%	160.00%	131.30%	125.96%	104.57%	100.00%	-
NOSH	75,007	74,938	74,969	75,021	75,028	75,037	75,009	-0.00%
YoY %	0.09%	-0.04%	-0.07%	-0.01%	-0.01%	0.04%	-	-
Horiz. %	100.00%	99.91%	99.95%	100.02%	100.03%	100.04%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Ratio Analysis
NP Margin	1.84%	2.16%	2.35%	3.99%	3.25%	3.91%	2.78%	-
YoY %	-14.81%	-8.09%	-41.10%	22.77%	-16.88%	40.65%	-	-
Horiz. %	66.19%	77.70%	84.53%	143.53%	116.91%	140.65%	100.00%	-
ROE	11.06%	9.43%	12.37%	24.79%	24.18%	13.86%	11.69%	-
YoY %	17.29%	-23.77%	-50.10%	2.52%	74.46%	18.56%	-	-
Horiz. %	94.61%	80.67%	105.82%	212.06%	206.84%	118.56%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Per Share
RPS	3,326.37	2,096.12	1,921.12	2,383.61	2,279.90	900.30	1,021.91	21.71%
YoY %	58.69%	9.11%	-19.40%	4.55%	153.24%	-11.90%	-	-
Horiz. %	325.51%	205.12%	187.99%	233.25%	223.10%	88.10%	100.00%	-
EPS	54.40	39.33	48.13	79.07	74.00	35.20	28.40	11.43%
YoY %	38.32%	-18.28%	-39.13%	6.85%	110.23%	23.94%	-	-
Horiz. %	191.55%	138.49%	169.47%	278.42%	260.56%	123.94%	100.00%	-
DPS	10.67	19.47	28.80	38.40	27.87	24.00	10.67	0.00%
YoY %	-45.20%	-32.40%	-25.00%	37.78%	16.13%	124.93%	-	-
Horiz. %	100.00%	182.47%	269.92%	359.89%	261.20%	224.93%	100.00%	-
NAPS	4.92	4.17	3.89	3.19	3.06	2.54	2.43	12.46%
YoY %	17.99%	7.20%	21.94%	4.25%	20.47%	4.53%	-	-
Horiz. %	202.47%	171.60%	160.08%	131.28%	125.93%	104.53%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Adjusted Per Share Value based on latest NOSH - 74,788
RPS	594.05	374.00	342.92	425.77	407.28	160.85	182.51	21.71%
YoY %	58.84%	9.06%	-19.46%	4.54%	153.20%	-11.87%	-	-
Horiz. %	325.49%	204.92%	187.89%	233.29%	223.15%	88.13%	100.00%	-
EPS	9.72	7.02	8.59	14.12	13.22	6.29	5.07	11.44%
YoY %	38.46%	-18.28%	-39.16%	6.81%	110.17%	24.06%	-	-
Horiz. %	191.72%	138.46%	169.43%	278.50%	260.75%	124.06%	100.00%	-
DPS	1.90	3.47	5.14	6.86	4.98	4.29	1.91	-0.08%
YoY %	-45.24%	-32.49%	-25.07%	37.75%	16.08%	124.61%	-	-
Horiz. %	99.48%	181.68%	269.11%	359.16%	260.73%	224.61%	100.00%	-
NAPS	0.8787	0.744	0.6944	0.5698	0.5466	0.4538	0.434	12.46%
YoY %	18.10%	7.14%	21.87%	4.24%	20.45%	4.56%	-	-
Horiz. %	202.47%	171.43%	160.00%	131.29%	125.94%	104.56%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	-
Price	5.05	8.30	6.00	6.00	6.25	3.42	3.40	-
P/RPS	0.15	0.40	0.31	0.25	0.27	0.38	0.33	-12.30%
YoY %	-62.50%	29.03%	24.00%	-7.41%	-28.95%	15.15%	-	-
Horiz. %	45.45%	121.21%	93.94%	75.76%	81.82%	115.15%	100.00%	-
P/EPS	9.28	21.10	12.47	7.59	8.45	9.72	11.97	-4.14%
YoY %	-56.02%	69.21%	64.30%	-10.18%	-13.07%	-18.80%	-	-
Horiz. %	77.53%	176.27%	104.18%	63.41%	70.59%	81.20%	100.00%	-
EY	10.77	4.74	8.02	13.18	11.84	10.29	8.35	4.32%
YoY %	127.22%	-40.90%	-39.15%	11.32%	15.06%	23.23%	-	-
Horiz. %	128.98%	56.77%	96.05%	157.84%	141.80%	123.23%	100.00%	-
DY	2.11	2.35	4.80	6.40	4.46	7.02	3.14	-6.40%
YoY %	-10.21%	-51.04%	-25.00%	43.50%	-36.47%	123.57%	-	-
Horiz. %	67.20%	74.84%	152.87%	203.82%	142.04%	223.57%	100.00%	-
P/NAPS	1.03	1.99	1.54	1.88	2.04	1.35	1.40	-4.98%
YoY %	-48.24%	29.22%	-18.09%	-7.84%	51.11%	-3.57%	-	-
Horiz. %	73.57%	142.14%	110.00%	134.29%	145.71%	96.43%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Announcement Date
Date	06/11/08	02/11/07	27/10/06	09/11/05	23/11/04	21/11/03	27/11/02	-
Price	3.10	8.50	6.00	6.00	6.35	3.60	2.79	-
P/RPS	0.09	0.41	0.31	0.25	0.28	0.40	0.27	-16.71%
YoY %	-78.05%	32.26%	24.00%	-10.71%	-30.00%	48.15%	-	-
Horiz. %	33.33%	151.85%	114.81%	92.59%	103.70%	148.15%	100.00%	-
P/EPS	5.70	21.61	12.47	7.59	8.58	10.23	9.82	-8.65%
YoY %	-73.62%	73.30%	64.30%	-11.54%	-16.13%	4.18%	-	-
Horiz. %	58.04%	220.06%	126.99%	77.29%	87.37%	104.18%	100.00%	-
EY	17.55	4.63	8.02	13.18	11.65	9.78	10.18	9.49%
YoY %	279.05%	-42.27%	-39.15%	13.13%	19.12%	-3.93%	-	-
Horiz. %	172.40%	45.48%	78.78%	129.47%	114.44%	96.07%	100.00%	-
DY	3.44	2.29	4.80	6.40	4.39	6.67	3.82	-1.72%
YoY %	50.22%	-52.29%	-25.00%	45.79%	-34.18%	74.61%	-	-
Horiz. %	90.05%	59.95%	125.65%	167.54%	114.92%	174.61%	100.00%	-
P/NAPS	0.63	2.04	1.54	1.88	2.08	1.42	1.15	-9.53%
YoY %	-69.12%	32.47%	-18.09%	-9.62%	46.48%	23.48%	-	-
Horiz. %	54.78%	177.39%	133.91%	163.48%	180.87%	123.48%	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