[PIE] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Annualized Quarter Result
Revenue	284,697	208,889	290,857	267,764	256,188	191,865	148,885	11.40%
YoY %	36.29%	-28.18%	8.62%	4.52%	33.53%	28.87%	-	-
Horiz. %	191.22%	140.30%	195.36%	179.85%	172.07%	128.87%	100.00%	-
PBT	27,993	30,990	41,670	36,828	27,376	16,705	12,736	14.01%
YoY %	-9.67%	-25.63%	13.15%	34.53%	63.88%	31.16%	-	-
Horiz. %	219.79%	243.33%	327.18%	289.16%	214.95%	131.16%	100.00%	-
Tax	-6,093	-7,013	-9,933	-8,305	-6,626	-5,090	-3,325	10.61%
YoY %	13.12%	29.40%	-19.60%	-25.34%	-30.18%	-53.08%	-	-
Horiz. %	183.25%	210.92%	298.74%	249.77%	199.28%	153.08%	100.00%	-
NP	21,900	23,977	31,737	28,522	20,749	11,614	9,410	15.11%
YoY %	-8.66%	-24.45%	11.27%	37.46%	78.66%	23.42%	-	-
Horiz. %	232.73%	254.80%	337.27%	303.10%	220.50%	123.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	21,900	23,977	31,737	28,522	20,749	11,614	9,410	15.11%
YoY %	-8.66%	-24.45%	11.27%	37.46%	78.66%	23.42%	-	-
Horiz. %	232.73%	254.80%	337.27%	303.10%	220.50%	123.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.77%	22.63%	23.84%	22.55%	24.20%	30.47%	26.11%	-
YoY %	-3.80%	-5.08%	5.72%	-6.82%	-20.58%	16.70%	-	-
Horiz. %	83.38%	86.67%	91.31%	86.37%	92.68%	116.70%	100.00%	-
Total Cost	262,797	184,912	259,120	239,241	235,438	180,250	139,474	11.13%
YoY %	42.12%	-28.64%	8.31%	1.62%	30.62%	29.24%	-	-
Horiz. %	188.42%	132.58%	185.78%	171.53%	168.80%	129.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	222,028	213,748	202,251	175,722	157,621	141,376	128,547	9.53%
YoY %	3.87%	5.68%	15.10%	11.48%	11.49%	9.98%	-	-
Horiz. %	172.72%	166.28%	157.34%	136.70%	122.62%	109.98%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	29,859	29,865	30,721	21,601	15,011	-	-	-
YoY %	-0.02%	-2.79%	42.22%	43.90%	0.00%	-	-	-
Horiz. %	198.91%	198.95%	204.66%	143.90%	100.00%	-	-	-
Div Payout %	136.35%	124.56%	96.80%	75.74%	72.35%	-	-	-
YoY %	9.47%	28.68%	27.81%	4.69%	0.00%	-	-	-
Horiz. %	188.46%	172.16%	133.79%	104.69%	100.00%	-	-	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	222,028	213,748	202,251	175,722	157,621	141,376	128,547	9.53%
YoY %	3.87%	5.68%	15.10%	11.48%	11.49%	9.98%	-	-
Horiz. %	172.72%	166.28%	157.34%	136.70%	122.62%	109.98%	100.00%	-
NOSH	63,985	63,996	64,003	62,312	62,548	61,736	60,635	0.89%
YoY %	-0.02%	-0.01%	2.71%	-0.38%	1.32%	1.82%	-	-
Horiz. %	105.52%	105.54%	105.55%	102.77%	103.15%	101.82%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	7.69%	11.48%	10.91%	10.65%	8.10%	6.05%	6.32%	-
YoY %	-33.01%	5.22%	2.44%	31.48%	33.88%	-4.27%	-	-
Horiz. %	121.68%	181.65%	172.63%	168.51%	128.16%	95.73%	100.00%	-
ROE	9.86%	11.22%	15.69%	16.23%	13.16%	8.22%	7.32%	-
YoY %	-12.12%	-28.49%	-3.33%	23.33%	60.10%	12.30%	-	-
Horiz. %	134.70%	153.28%	214.34%	221.72%	179.78%	112.30%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	444.94	326.41	454.44	429.71	409.58	310.78	245.54	10.41%
YoY %	36.31%	-28.17%	5.76%	4.91%	31.79%	26.57%	-	-
Horiz. %	181.21%	132.94%	185.08%	175.01%	166.81%	126.57%	100.00%	-
EPS	34.23	37.47	49.59	45.77	33.17	18.81	15.52	14.08%
YoY %	-8.65%	-24.44%	8.35%	37.99%	76.34%	21.20%	-	-
Horiz. %	220.55%	241.43%	319.52%	294.91%	213.72%	121.20%	100.00%	-
DPS	46.67	46.67	48.00	34.67	24.00	0.00	0.00	-
YoY %	0.00%	-2.77%	38.45%	44.46%	0.00%	0.00%	-	-
Horiz. %	194.46%	194.46%	200.00%	144.46%	100.00%	-	-	-
NAPS	3.47	3.34	3.16	2.82	2.52	2.29	2.12	8.55%
YoY %	3.89%	5.70%	12.06%	11.90%	10.04%	8.02%	-	-
Horiz. %	163.68%	157.55%	149.06%	133.02%	118.87%	108.02%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 62,544
RPS	74.13	54.39	75.74	69.72	66.71	49.96	38.77	11.40%
YoY %	36.29%	-28.19%	8.63%	4.51%	33.53%	28.86%	-	-
Horiz. %	191.20%	140.29%	195.36%	179.83%	172.07%	128.86%	100.00%	-
EPS	5.70	6.24	8.26	7.43	5.40	3.02	2.45	15.10%
YoY %	-8.65%	-24.46%	11.17%	37.59%	78.81%	23.27%	-	-
Horiz. %	232.65%	254.69%	337.14%	303.27%	220.41%	123.27%	100.00%	-
DPS	7.78	7.78	8.00	5.62	3.91	0.00	0.00	-
YoY %	0.00%	-2.75%	42.35%	43.73%	0.00%	0.00%	-	-
Horiz. %	198.98%	198.98%	204.60%	143.73%	100.00%	-	-	-
NAPS	0.5781	0.5566	0.5266	0.4576	0.4104	0.3681	0.3347	9.53%
YoY %	3.86%	5.70%	15.08%	11.50%	11.49%	9.98%	-	-
Horiz. %	172.72%	166.30%	157.33%	136.72%	122.62%	109.98%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	4.04	4.29	4.30	3.92	2.47	2.09	2.30	-
P/RPS	0.91	1.31	0.95	0.91	0.60	0.67	0.94	-0.53%
YoY %	-30.53%	37.89%	4.40%	51.67%	-10.45%	-28.72%	-	-
Horiz. %	96.81%	139.36%	101.06%	96.81%	63.83%	71.28%	100.00%	-
P/EPS	11.80	11.45	8.67	8.56	7.45	11.11	14.82	-3.72%
YoY %	3.06%	32.06%	1.29%	14.90%	-32.94%	-25.03%	-	-
Horiz. %	79.62%	77.26%	58.50%	57.76%	50.27%	74.97%	100.00%	-
EY	8.47	8.73	11.53	11.68	13.43	9.00	6.75	3.85%
YoY %	-2.98%	-24.28%	-1.28%	-13.03%	49.22%	33.33%	-	-
Horiz. %	125.48%	129.33%	170.81%	173.04%	198.96%	133.33%	100.00%	-
DY	11.55	10.88	11.16	8.84	9.72	0.00	0.00	-
YoY %	6.16%	-2.51%	26.24%	-9.05%	0.00%	0.00%	-	-
Horiz. %	118.83%	111.93%	114.81%	90.95%	100.00%	-	-	-
P/NAPS	1.16	1.28	1.36	1.39	0.98	0.91	1.08	1.19%
YoY %	-9.38%	-5.88%	-2.16%	41.84%	7.69%	-15.74%	-	-
Horiz. %	107.41%	118.52%	125.93%	128.70%	90.74%	84.26%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	12/11/10	06/11/09	14/11/08	19/11/07	17/11/06	11/11/05	22/10/04	-
Price	4.04	4.26	3.12	5.05	2.62	2.02	2.34	-
P/RPS	0.91	1.31	0.69	1.18	0.64	0.65	0.95	-0.71%
YoY %	-30.53%	89.86%	-41.53%	84.37%	-1.54%	-31.58%	-	-
Horiz. %	95.79%	137.89%	72.63%	124.21%	67.37%	68.42%	100.00%	-
P/EPS	11.80	11.37	6.29	11.03	7.90	10.74	15.08	-4.00%
YoY %	3.78%	80.76%	-42.97%	39.62%	-26.44%	-28.78%	-	-
Horiz. %	78.25%	75.40%	41.71%	73.14%	52.39%	71.22%	100.00%	-
EY	8.47	8.79	15.89	9.06	12.66	9.31	6.63	4.16%
YoY %	-3.64%	-44.68%	75.39%	-28.44%	35.98%	40.42%	-	-
Horiz. %	127.75%	132.58%	239.67%	136.65%	190.95%	140.42%	100.00%	-
DY	11.55	10.95	15.38	6.86	9.16	0.00	0.00	-
YoY %	5.48%	-28.80%	124.20%	-25.11%	0.00%	0.00%	-	-
Horiz. %	126.09%	119.54%	167.90%	74.89%	100.00%	-	-	-
P/NAPS	1.16	1.28	0.99	1.79	1.04	0.88	1.10	0.88%
YoY %	-9.38%	29.29%	-44.69%	72.12%	18.18%	-20.00%	-	-
Horiz. %	105.45%	116.36%	90.00%	162.73%	94.55%	80.00%	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