[PIE] 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	332,342	283,490	197,086	298,328	256,344	241,080	184,268	10.32%
YoY %	17.23%	43.84%	-33.94%	16.38%	6.33%	30.83%	-	-
Horiz. %	180.36%	153.85%	106.96%	161.90%	139.11%	130.83%	100.00%	-
PBT	34,538	28,588	30,888	41,296	30,018	21,988	14,898	15.03%
YoY %	20.81%	-7.45%	-25.20%	37.57%	36.52%	47.59%	-	-
Horiz. %	231.83%	191.89%	207.33%	277.19%	201.49%	147.59%	100.00%	-
Tax	-7,746	-6,082	-5,904	-9,946	-6,260	-5,016	-4,438	9.72%
YoY %	-27.36%	-3.01%	40.64%	-58.88%	-24.80%	-13.02%	-	-
Horiz. %	174.54%	137.04%	133.03%	224.11%	141.05%	113.02%	100.00%	-
NP	26,792	22,506	24,984	31,350	23,758	16,972	10,460	16.96%
YoY %	19.04%	-9.92%	-20.31%	31.96%	39.98%	62.26%	-	-
Horiz. %	256.14%	215.16%	238.85%	299.71%	227.13%	162.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	26,792	22,506	24,984	31,350	23,758	16,972	10,460	16.96%
YoY %	19.04%	-9.92%	-20.31%	31.96%	39.98%	62.26%	-	-
Horiz. %	256.14%	215.16%	238.85%	299.71%	227.13%	162.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.43%	21.27%	19.11%	24.08%	20.85%	22.81%	29.79%	-
YoY %	5.45%	11.30%	-20.64%	15.49%	-8.59%	-23.43%	-	-
Horiz. %	75.29%	71.40%	64.15%	80.83%	69.99%	76.57%	100.00%	-
Total Cost	305,550	260,984	172,102	266,978	232,586	224,108	173,808	9.85%
YoY %	17.08%	51.64%	-35.54%	14.79%	3.78%	28.94%	-	-
Horiz. %	175.80%	150.16%	99.02%	153.61%	133.82%	128.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	228,462	216,354	208,626	193,297	166,057	149,973	132,444	9.50%
YoY %	5.60%	3.70%	7.93%	16.40%	10.72%	13.24%	-	-
Horiz. %	172.50%	163.36%	157.52%	145.95%	125.38%	113.24%	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	44,796	44,807	44,797	46,084	32,340	22,496	147	159.29%
YoY %	-0.02%	0.02%	-2.79%	42.50%	43.76%	15,203.40%	-	-
Horiz. %	30,473.47%	30,480.95%	30,474.15%	31,349.66%	22,000.00%	15,303.40%	100.00%	-
Div Payout %	167.20%	199.09%	179.30%	147.00%	136.13%	132.55%	1.41%	-
YoY %	-16.02%	11.04%	21.97%	7.99%	2.70%	9,300.71%	-	-
Horiz. %	11,858.16%	14,119.86%	12,716.31%	10,425.53%	9,654.61%	9,400.71%	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	228,462	216,354	208,626	193,297	166,057	149,973	132,444	9.50%
YoY %	5.60%	3.70%	7.93%	16.40%	10.72%	13.24%	-	-
Horiz. %	172.50%	163.36%	157.52%	145.95%	125.38%	113.24%	100.00%	-
NOSH	63,995	64,010	63,995	64,005	62,193	62,488	61,601	0.63%
YoY %	-0.02%	0.02%	-0.02%	2.91%	-0.47%	1.44%	-	-
Horiz. %	103.89%	103.91%	103.89%	103.90%	100.96%	101.44%	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	8.06%	7.94%	12.68%	10.51%	9.27%	7.04%	5.68%	-
YoY %	1.51%	-37.38%	20.65%	13.38%	31.68%	23.94%	-	-
Horiz. %	141.90%	139.79%	223.24%	185.04%	163.20%	123.94%	100.00%	-
ROE	11.73%	10.40%	11.98%	16.22%	14.31%	11.32%	7.90%	-
YoY %	12.79%	-13.19%	-26.14%	13.35%	26.41%	43.29%	-	-
Horiz. %	148.48%	131.65%	151.65%	205.32%	181.14%	143.29%	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	519.32	442.88	307.97	466.10	412.17	385.80	299.13	9.62%
YoY %	17.26%	43.81%	-33.93%	13.08%	6.84%	28.97%	-	-
Horiz. %	173.61%	148.06%	102.96%	155.82%	137.79%	128.97%	100.00%	-
EPS	41.88	35.16	39.04	48.98	38.20	27.16	16.98	16.22%
YoY %	19.11%	-9.94%	-20.29%	28.22%	40.65%	59.95%	-	-
Horiz. %	246.64%	207.07%	229.92%	288.46%	224.97%	159.95%	100.00%	-
DPS	70.00	70.00	70.00	72.00	52.00	36.00	0.24	157.41%
YoY %	0.00%	0.00%	-2.78%	38.46%	44.44%	14,900.00%	-	-
Horiz. %	29,166.67%	29,166.67%	29,166.67%	30,000.00%	21,666.67%	15,000.00%	100.00%	-
NAPS	3.57	3.38	3.26	3.02	2.67	2.40	2.15	8.81%
YoY %	5.62%	3.68%	7.95%	13.11%	11.25%	11.63%	-	-
Horiz. %	166.05%	157.21%	151.63%	140.47%	124.19%	111.63%	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 - 63,977
RPS	86.54	73.82	51.32	77.68	66.75	62.77	47.98	10.32%
YoY %	17.23%	43.84%	-33.93%	16.37%	6.34%	30.83%	-	-
Horiz. %	180.37%	153.86%	106.96%	161.90%	139.12%	130.83%	100.00%	-
EPS	6.98	5.86	6.51	8.16	6.19	4.42	2.72	16.99%
YoY %	19.11%	-9.98%	-20.22%	31.83%	40.05%	62.50%	-	-
Horiz. %	256.62%	215.44%	239.34%	300.00%	227.57%	162.50%	100.00%	-
DPS	11.66	11.67	11.66	12.00	8.42	5.86	0.04	157.38%
YoY %	-0.09%	0.09%	-2.83%	42.52%	43.69%	14,550.00%	-	-
Horiz. %	29,150.00%	29,175.00%	29,150.00%	30,000.00%	21,050.00%	14,650.00%	100.00%	-
NAPS	0.5949	0.5634	0.5432	0.5033	0.4324	0.3905	0.3449	9.50%
YoY %	5.59%	3.72%	7.93%	16.40%	10.73%	13.22%	-	-
Horiz. %	172.48%	163.35%	157.49%	145.93%	125.37%	113.22%	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	3.79	4.11	4.04	4.92	3.78	2.48	2.18	-
P/RPS	0.73	0.93	1.31	1.06	0.92	0.64	0.73	0.00%
YoY %	-21.51%	-29.01%	23.58%	15.22%	43.75%	-12.33%	-	-
Horiz. %	100.00%	127.40%	179.45%	145.21%	126.03%	87.67%	100.00%	-
P/EPS	9.05	11.69	10.35	10.04	9.90	9.13	12.84	-5.66%
YoY %	-22.58%	12.95%	3.09%	1.41%	8.43%	-28.89%	-	-
Horiz. %	70.48%	91.04%	80.61%	78.19%	77.10%	71.11%	100.00%	-
EY	11.05	8.55	9.66	9.96	10.11	10.95	7.79	5.99%
YoY %	29.24%	-11.49%	-3.01%	-1.48%	-7.67%	40.56%	-	-
Horiz. %	141.85%	109.76%	124.01%	127.86%	129.78%	140.56%	100.00%	-
DY	18.47	17.03	17.33	14.63	13.76	14.52	0.11	134.78%
YoY %	8.46%	-1.73%	18.46%	6.32%	-5.23%	13,100.00%	-	-
Horiz. %	16,790.91%	15,481.82%	15,754.55%	13,300.00%	12,509.09%	13,200.00%	100.00%	-
P/NAPS	1.06	1.22	1.24	1.63	1.42	1.03	1.01	0.80%
YoY %	-13.11%	-1.61%	-23.93%	14.79%	37.86%	1.98%	-	-
Horiz. %	104.95%	120.79%	122.77%	161.39%	140.59%	101.98%	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	05/08/11	06/08/10	10/08/09	08/08/08	06/08/07	07/08/06	08/08/05	-
Price	3.75	4.16	4.24	4.86	3.74	2.39	2.18	-
P/RPS	0.72	0.94	1.38	1.04	0.91	0.62	0.73	-0.22%
YoY %	-23.40%	-31.88%	32.69%	14.29%	46.77%	-15.07%	-	-
Horiz. %	98.63%	128.77%	189.04%	142.47%	124.66%	84.93%	100.00%	-
P/EPS	8.96	11.83	10.86	9.92	9.79	8.80	12.84	-5.81%
YoY %	-24.26%	8.93%	9.48%	1.33%	11.25%	-31.46%	-	-
Horiz. %	69.78%	92.13%	84.58%	77.26%	76.25%	68.54%	100.00%	-
EY	11.16	8.45	9.21	10.08	10.21	11.36	7.79	6.17%
YoY %	32.07%	-8.25%	-8.63%	-1.27%	-10.12%	45.83%	-	-
Horiz. %	143.26%	108.47%	118.23%	129.40%	131.07%	145.83%	100.00%	-
DY	18.67	16.83	16.51	14.81	13.90	15.06	0.11	135.20%
YoY %	10.93%	1.94%	11.48%	6.55%	-7.70%	13,590.91%	-	-
Horiz. %	16,972.73%	15,300.00%	15,009.09%	13,463.64%	12,636.36%	13,690.91%	100.00%	-
P/NAPS	1.05	1.23	1.30	1.61	1.40	1.00	1.01	0.64%
YoY %	-14.63%	-5.38%	-19.25%	15.00%	40.00%	-0.99%	-	-
Horiz. %	103.96%	121.78%	128.71%	159.41%	138.61%	99.01%	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