[ANNJOO] 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	2,223,728	2,138,756	1,288,852	2,755,626	1,627,208	1,482,378	589,598	24.75%
YoY %	3.97%	65.94%	-53.23%	69.35%	9.77%	151.42%	-	-
Horiz. %	377.16%	362.75%	218.60%	467.37%	275.99%	251.42%	100.00%	-
PBT	185,392	247,786	-76,902	707,022	190,056	142,740	56,250	21.98%
YoY %	-25.18%	422.21%	-110.88%	272.01%	33.15%	153.76%	-	-
Horiz. %	329.59%	440.51%	-136.71%	1,256.93%	337.88%	253.76%	100.00%	-
Tax	-34,344	-21,096	570	-138,892	-27,194	-18,536	-16,928	12.50%
YoY %	-62.80%	-3,801.05%	100.41%	-410.75%	-46.71%	-9.50%	-	-
Horiz. %	202.88%	124.62%	-3.37%	820.49%	160.65%	109.50%	100.00%	-
NP	151,048	226,690	-76,332	568,130	162,862	124,204	39,322	25.13%
YoY %	-33.37%	396.98%	-113.44%	248.84%	31.12%	215.86%	-	-
Horiz. %	384.13%	576.50%	-194.12%	1,444.81%	414.18%	315.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	150,008	224,742	-73,294	570,912	139,010	109,378	35,246	27.28%
YoY %	-33.25%	406.63%	-112.84%	310.70%	27.09%	210.33%	-	-
Horiz. %	425.60%	637.64%	-207.95%	1,619.79%	394.40%	310.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.53%	8.51%	-	19.64%	14.31%	12.99%	30.09%	-
YoY %	117.74%	0.00%	-	37.25%	10.16%	-56.83%	-	-
Horiz. %	61.58%	28.28%	-	65.27%	47.56%	43.17%	100.00%	-
Total Cost	2,072,680	1,912,066	1,365,184	2,187,496	1,464,346	1,358,174	550,276	24.72%
YoY %	8.40%	40.06%	-37.59%	49.38%	7.82%	146.82%	-	-
Horiz. %	376.66%	347.47%	248.09%	397.53%	266.11%	246.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,109,360	1,004,657	849,566	1,097,709	674,151	478,259	453,394	16.07%
YoY %	10.42%	18.26%	-22.61%	62.83%	40.96%	5.48%	-	-
Horiz. %	244.68%	221.59%	187.38%	242.11%	148.69%	105.48%	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	40,157	60,279	-	123,685	53,932	28,695	18,891	13.38%
YoY %	-33.38%	0.00%	-	129.34%	87.95%	51.90%	-	-
Horiz. %	212.57%	319.09%	-	654.73%	285.49%	151.90%	100.00%	-
Div Payout %	26.77%	26.82%	-	21.66%	38.80%	26.24%	53.60%	-
YoY %	-0.19%	0.00%	-	-44.18%	47.87%	-51.04%	-	-
Horiz. %	49.94%	50.04%	-	40.41%	72.39%	48.96%	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	1,109,360	1,004,657	849,566	1,097,709	674,151	478,259	453,394	16.07%
YoY %	10.42%	18.26%	-22.61%	62.83%	40.96%	5.48%	-	-
Horiz. %	244.68%	221.59%	187.38%	242.11%	148.69%	105.48%	100.00%	-
NOSH	501,973	502,328	502,702	515,356	337,075	239,129	269,877	10.89%
YoY %	-0.07%	-0.07%	-2.46%	52.89%	40.96%	-11.39%	-	-
Horiz. %	186.00%	186.13%	186.27%	190.96%	124.90%	88.61%	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	6.79%	10.60%	-5.92%	20.62%	10.01%	8.38%	6.67%	-
YoY %	-35.94%	279.05%	-128.71%	105.99%	19.45%	25.64%	-	-
Horiz. %	101.80%	158.92%	-88.76%	309.15%	150.07%	125.64%	100.00%	-
ROE	13.52%	22.37%	-8.63%	52.01%	20.62%	22.87%	7.77%	-
YoY %	-39.56%	359.21%	-116.59%	152.23%	-9.84%	194.34%	-	-
Horiz. %	174.00%	287.90%	-111.07%	669.37%	265.38%	294.34%	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	443.00	425.77	256.38	534.70	482.74	619.91	218.47	12.49%
YoY %	4.05%	66.07%	-52.05%	10.76%	-22.13%	183.75%	-	-
Horiz. %	202.77%	194.89%	117.35%	244.75%	220.96%	283.75%	100.00%	-
EPS	29.88	44.74	-14.58	110.78	27.48	40.28	13.06	14.78%
YoY %	-33.21%	406.86%	-113.16%	303.13%	-31.78%	208.42%	-	-
Horiz. %	228.79%	342.57%	-111.64%	848.24%	210.41%	308.42%	100.00%	-
DPS	8.00	12.00	0.00	24.00	16.00	12.00	7.00	2.24%
YoY %	-33.33%	0.00%	0.00%	50.00%	33.33%	71.43%	-	-
Horiz. %	114.29%	171.43%	0.00%	342.86%	228.57%	171.43%	100.00%	-
NAPS	2.21	2.00	1.69	2.13	2.00	2.00	1.68	4.67%
YoY %	10.50%	18.34%	-20.66%	6.50%	0.00%	19.05%	-	-
Horiz. %	131.55%	119.05%	100.60%	126.79%	119.05%	119.05%	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 - 513,244
RPS	307.47	295.72	178.21	381.02	224.99	204.97	81.52	24.75%
YoY %	3.97%	65.94%	-53.23%	69.35%	9.77%	151.44%	-	-
Horiz. %	377.17%	362.76%	218.61%	467.39%	275.99%	251.44%	100.00%	-
EPS	20.74	31.07	-10.13	78.94	19.22	15.12	4.87	27.30%
YoY %	-33.25%	406.71%	-112.83%	310.72%	27.12%	210.47%	-	-
Horiz. %	425.87%	637.99%	-208.01%	1,620.94%	394.66%	310.47%	100.00%	-
DPS	5.55	8.33	0.00	17.10	7.46	3.97	2.61	13.39%
YoY %	-33.37%	0.00%	0.00%	129.22%	87.91%	52.11%	-	-
Horiz. %	212.64%	319.16%	0.00%	655.17%	285.82%	152.11%	100.00%	-
NAPS	1.5339	1.3891	1.1747	1.5178	0.9321	0.6613	0.6269	16.07%
YoY %	10.42%	18.25%	-22.61%	62.84%	40.95%	5.49%	-	-
Horiz. %	244.68%	221.58%	187.38%	242.11%	148.68%	105.49%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
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	2.80	2.40	1.91	3.82	3.76	1.11	1.59	-
P/RPS	0.63	0.56	0.74	0.71	0.78	0.18	0.73	-2.42%
YoY %	12.50%	-24.32%	4.23%	-8.97%	333.33%	-75.34%	-	-
Horiz. %	86.30%	76.71%	101.37%	97.26%	106.85%	24.66%	100.00%	-
P/EPS	9.37	5.36	-13.10	3.45	9.12	2.43	12.17	-4.26%
YoY %	74.81%	140.92%	-479.71%	-62.17%	275.31%	-80.03%	-	-
Horiz. %	76.99%	44.04%	-107.64%	28.35%	74.94%	19.97%	100.00%	-
EY	10.67	18.64	-7.63	29.00	10.97	41.21	8.21	4.46%
YoY %	-42.76%	344.30%	-126.31%	164.36%	-73.38%	401.95%	-	-
Horiz. %	129.96%	227.04%	-92.94%	353.23%	133.62%	501.95%	100.00%	-
DY	2.86	5.00	0.00	6.28	4.26	10.81	4.40	-6.92%
YoY %	-42.80%	0.00%	0.00%	47.42%	-60.59%	145.68%	-	-
Horiz. %	65.00%	113.64%	0.00%	142.73%	96.82%	245.68%	100.00%	-
P/NAPS	1.27	1.20	1.13	1.79	1.88	0.56	0.95	4.95%
YoY %	5.83%	6.19%	-36.87%	-4.79%	235.71%	-41.05%	-	-
Horiz. %	133.68%	126.32%	118.95%	188.42%	197.89%	58.95%	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	26/08/11	03/08/10	25/08/09	07/08/08	15/08/07	28/08/06	25/08/05	-
Price	2.50	2.57	2.30	3.68	3.48	1.28	1.50	-
P/RPS	0.56	0.60	0.90	0.69	0.72	0.21	0.69	-3.41%
YoY %	-6.67%	-33.33%	30.43%	-4.17%	242.86%	-69.57%	-	-
Horiz. %	81.16%	86.96%	130.43%	100.00%	104.35%	30.43%	100.00%	-
P/EPS	8.37	5.74	-15.78	3.32	8.44	2.80	11.49	-5.14%
YoY %	45.82%	136.38%	-575.30%	-60.66%	201.43%	-75.63%	-	-
Horiz. %	72.85%	49.96%	-137.34%	28.89%	73.46%	24.37%	100.00%	-
EY	11.95	17.41	-6.34	30.10	11.85	35.73	8.71	5.40%
YoY %	-31.36%	374.61%	-121.06%	154.01%	-66.83%	310.22%	-	-
Horiz. %	137.20%	199.89%	-72.79%	345.58%	136.05%	410.22%	100.00%	-
DY	3.20	4.67	0.00	6.52	4.60	9.38	4.67	-6.10%
YoY %	-31.48%	0.00%	0.00%	41.74%	-50.96%	100.86%	-	-
Horiz. %	68.52%	100.00%	0.00%	139.61%	98.50%	200.86%	100.00%	-
P/NAPS	1.13	1.29	1.36	1.73	1.74	0.64	0.89	4.05%
YoY %	-12.40%	-5.15%	-21.39%	-0.57%	171.88%	-28.09%	-	-
Horiz. %	126.97%	144.94%	152.81%	194.38%	195.51%	71.91%	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