[ASIAFLE] YoY Annualized Quarter Result on 30-Jun-2012 [#1]

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Annualized Quarter Result
Revenue	375,868	417,288	332,528	344,816	239,440	266,520	248,800	7.11%
YoY %	-9.93%	25.49%	-3.56%	44.01%	-10.16%	7.12%	-	-
Horiz. %	151.07%	167.72%	133.65%	138.59%	96.24%	107.12%	100.00%	-
PBT	100,032	76,188	82,180	77,648	62,572	75,252	75,544	4.78%
YoY %	31.30%	-7.29%	5.84%	24.09%	-16.85%	-0.39%	-	-
Horiz. %	132.42%	100.85%	108.78%	102.79%	82.83%	99.61%	100.00%	-
Tax	-20,628	-16,308	-15,324	-18,392	-9,492	-12,276	-12,808	8.26%
YoY %	-26.49%	-6.42%	16.68%	-93.76%	22.68%	4.15%	-	-
Horiz. %	161.06%	127.33%	119.64%	143.60%	74.11%	95.85%	100.00%	-
NP	79,404	59,880	66,856	59,256	53,080	62,976	62,736	4.00%
YoY %	32.61%	-10.43%	12.83%	11.64%	-15.71%	0.38%	-	-
Horiz. %	126.57%	95.45%	106.57%	94.45%	84.61%	100.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	79,076	59,844	66,360	59,256	53,080	62,976	62,736	3.93%
YoY %	32.14%	-9.82%	11.99%	11.64%	-15.71%	0.38%	-	-
Horiz. %	126.05%	95.39%	105.78%	94.45%	84.61%	100.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.62%	21.40%	18.65%	23.69%	15.17%	16.31%	16.95%	-
YoY %	-3.64%	14.75%	-21.27%	56.16%	-6.99%	-3.78%	-	-
Horiz. %	121.65%	126.25%	110.03%	139.76%	89.50%	96.22%	100.00%	-
Total Cost	296,464	357,408	265,672	285,560	186,360	203,544	186,064	8.06%
YoY %	-17.05%	34.53%	-6.96%	53.23%	-8.44%	9.39%	-	-
Horiz. %	159.33%	192.09%	142.79%	153.47%	100.16%	109.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	490,530	453,566	405,226	384,701	361,077	329,982	297,745	8.67%
YoY %	8.15%	11.93%	5.34%	6.54%	9.42%	10.83%	-	-
Horiz. %	164.75%	152.33%	136.10%	129.20%	121.27%	110.83%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	490,530	453,566	405,226	384,701	361,077	329,982	297,745	8.67%
YoY %	8.15%	11.93%	5.34%	6.54%	9.42%	10.83%	-	-
Horiz. %	164.75%	152.33%	136.10%	129.20%	121.27%	110.83%	100.00%	-
NOSH	190,452	117,525	115,851	115,644	115,356	114,585	113,982	8.92%
YoY %	62.05%	1.44%	0.18%	0.25%	0.67%	0.53%	-	-
Horiz. %	167.09%	103.11%	101.64%	101.46%	101.21%	100.53%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	21.13%	14.35%	20.11%	17.18%	22.17%	23.63%	25.22%	-
YoY %	47.25%	-28.64%	17.05%	-22.51%	-6.18%	-6.30%	-	-
Horiz. %	83.78%	56.90%	79.74%	68.12%	87.91%	93.70%	100.00%	-
ROE	16.12%	13.19%	16.38%	15.40%	14.70%	19.08%	21.07%	-
YoY %	22.21%	-19.47%	6.36%	4.76%	-22.96%	-9.44%	-	-
Horiz. %	76.51%	62.60%	77.74%	73.09%	69.77%	90.56%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	197.35	355.06	287.03	298.17	207.57	232.60	218.28	-1.66%
YoY %	-44.42%	23.70%	-3.74%	43.65%	-10.76%	6.56%	-	-
Horiz. %	90.41%	162.66%	131.50%	136.60%	95.09%	106.56%	100.00%	-
EPS	41.52	50.92	57.28	51.24	46.00	54.96	55.04	-4.58%
YoY %	-18.46%	-11.10%	11.79%	11.39%	-16.30%	-0.15%	-	-
Horiz. %	75.44%	92.51%	104.07%	93.10%	83.58%	99.85%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.5756	3.8593	3.4978	3.3266	3.1301	2.8798	2.6122	-0.23%
YoY %	-33.26%	10.34%	5.15%	6.28%	8.69%	10.24%	-	-
Horiz. %	98.60%	147.74%	133.90%	127.35%	119.83%	110.24%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 115,644
RPS	191.79	212.93	169.68	175.95	122.18	135.99	126.95	7.11%
YoY %	-9.93%	25.49%	-3.56%	44.01%	-10.16%	7.12%	-	-
Horiz. %	151.08%	167.73%	133.66%	138.60%	96.24%	107.12%	100.00%	-
EPS	40.35	30.54	33.86	30.24	27.08	32.13	32.01	3.93%
YoY %	32.12%	-9.81%	11.97%	11.67%	-15.72%	0.37%	-	-
Horiz. %	126.05%	95.41%	105.78%	94.47%	84.60%	100.37%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.503	2.3144	2.0677	1.963	1.8424	1.6838	1.5193	8.67%
YoY %	8.15%	11.93%	5.33%	6.55%	9.42%	10.83%	-	-
Horiz. %	164.75%	152.33%	136.10%	129.20%	121.27%	110.83%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	3.60	7.00	3.45	3.50	3.97	4.60	5.15	-
P/RPS	1.82	1.97	1.20	1.17	1.91	1.98	2.36	-4.23%
YoY %	-7.61%	64.17%	2.56%	-38.74%	-3.54%	-16.10%	-	-
Horiz. %	77.12%	83.47%	50.85%	49.58%	80.93%	83.90%	100.00%	-
P/EPS	8.67	13.75	6.02	6.83	8.63	8.37	9.36	-1.26%
YoY %	-36.95%	128.41%	-11.86%	-20.86%	3.11%	-10.58%	-	-
Horiz. %	92.63%	146.90%	64.32%	72.97%	92.20%	89.42%	100.00%	-
EY	11.53	7.27	16.60	14.64	11.59	11.95	10.69	1.26%
YoY %	58.60%	-56.20%	13.39%	26.32%	-3.01%	11.79%	-	-
Horiz. %	107.86%	68.01%	155.29%	136.95%	108.42%	111.79%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.40	1.81	0.99	1.05	1.27	1.60	1.97	-5.53%
YoY %	-22.65%	82.83%	-5.71%	-17.32%	-20.63%	-18.78%	-	-
Horiz. %	71.07%	91.88%	50.25%	53.30%	64.47%	81.22%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	26/08/15	29/08/14	30/08/13	30/08/12	25/08/11	30/08/10	28/08/09	-
Price	3.20	7.31	3.64	3.63	3.70	4.23	5.10	-
P/RPS	1.62	2.06	1.27	1.22	1.78	1.82	2.34	-5.94%
YoY %	-21.36%	62.20%	4.10%	-31.46%	-2.20%	-22.22%	-	-
Horiz. %	69.23%	88.03%	54.27%	52.14%	76.07%	77.78%	100.00%	-
P/EPS	7.71	14.36	6.35	7.08	8.04	7.70	9.27	-3.02%
YoY %	-46.31%	126.14%	-10.31%	-11.94%	4.42%	-16.94%	-	-
Horiz. %	83.17%	154.91%	68.50%	76.38%	86.73%	83.06%	100.00%	-
EY	12.98	6.97	15.74	14.12	12.44	12.99	10.79	3.12%
YoY %	86.23%	-55.72%	11.47%	13.50%	-4.23%	20.39%	-	-
Horiz. %	120.30%	64.60%	145.88%	130.86%	115.29%	120.39%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.24	1.89	1.04	1.09	1.18	1.47	1.95	-7.26%
YoY %	-34.39%	81.73%	-4.59%	-7.63%	-19.73%	-24.62%	-	-
Horiz. %	63.59%	96.92%	53.33%	55.90%	60.51%	75.38%	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