[SUCCESS] 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	229,010	175,782	194,788	182,594	130,804	78,894	76,862	19.94%
YoY %	30.28%	-9.76%	6.68%	39.59%	65.80%	2.64%	-	-
Horiz. %	297.95%	228.70%	253.43%	237.56%	170.18%	102.64%	100.00%	-
PBT	33,504	33,592	35,060	33,892	25,932	16,320	12,404	18.00%
YoY %	-0.26%	-4.19%	3.45%	30.70%	58.90%	31.57%	-	-
Horiz. %	270.11%	270.82%	282.65%	273.23%	209.06%	131.57%	100.00%	-
Tax	-8,110	-8,214	-8,662	-8,490	-7,510	-4,352	-3,282	16.26%
YoY %	1.27%	5.17%	-2.03%	-13.05%	-72.56%	-32.60%	-	-
Horiz. %	247.11%	250.27%	263.92%	258.68%	228.82%	132.60%	100.00%	-
NP	25,394	25,378	26,398	25,402	18,422	11,968	9,122	18.59%
YoY %	0.06%	-3.86%	3.92%	37.89%	53.93%	31.20%	-	-
Horiz. %	278.38%	278.21%	289.39%	278.47%	201.95%	131.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	23,994	24,132	25,804	23,368	16,244	11,890	9,122	17.48%
YoY %	-0.57%	-6.48%	10.42%	43.86%	36.62%	30.34%	-	-
Horiz. %	263.03%	264.55%	282.88%	256.17%	178.07%	130.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.21%	24.45%	24.71%	25.05%	28.96%	26.67%	26.46%	-
YoY %	-0.98%	-1.05%	-1.36%	-13.50%	8.59%	0.79%	-	-
Horiz. %	91.50%	92.40%	93.39%	94.67%	109.45%	100.79%	100.00%	-
Total Cost	203,616	150,404	168,390	157,192	112,382	66,926	67,740	20.12%
YoY %	35.38%	-10.68%	7.12%	39.87%	67.92%	-1.20%	-	-
Horiz. %	300.58%	222.03%	248.58%	232.05%	165.90%	98.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	154,617	138,812	120,545	98,366	81,337	65,611	54,411	19.00%
YoY %	11.39%	15.15%	22.55%	20.94%	23.97%	20.58%	-	-
Horiz. %	284.16%	255.12%	221.55%	180.78%	149.49%	120.58%	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	2,257	8,305	7,161	7,197	5,894	-	-	-
YoY %	-72.82%	15.98%	-0.50%	22.11%	0.00%	-	-	-
Horiz. %	38.29%	140.91%	121.50%	122.11%	100.00%	-	-	-
Div Payout %	9.41%	34.41%	27.75%	30.80%	36.28%	-	-	-
YoY %	-72.65%	24.00%	-9.90%	-15.10%	0.00%	-	-	-
Horiz. %	25.94%	94.85%	76.49%	84.90%	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	154,617	138,812	120,545	98,366	81,337	65,611	54,411	19.00%
YoY %	11.39%	15.15%	22.55%	20.94%	23.97%	20.58%	-	-
Horiz. %	284.16%	255.12%	221.55%	180.78%	149.49%	120.58%	100.00%	-
NOSH	112,859	118,643	119,352	119,958	117,880	80,013	80,017	5.89%
YoY %	-4.88%	-0.59%	-0.51%	1.76%	47.33%	-0.00%	-	-
Horiz. %	141.04%	148.27%	149.16%	149.92%	147.32%	100.00%	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	11.09%	14.44%	13.55%	13.91%	14.08%	15.17%	11.87%	-
YoY %	-23.20%	6.57%	-2.59%	-1.21%	-7.19%	27.80%	-	-
Horiz. %	93.43%	121.65%	114.15%	117.19%	118.62%	127.80%	100.00%	-
ROE	15.52%	17.38%	21.41%	23.76%	19.97%	18.12%	16.76%	-
YoY %	-10.70%	-18.82%	-9.89%	18.98%	10.21%	8.11%	-	-
Horiz. %	92.60%	103.70%	127.74%	141.77%	119.15%	108.11%	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	202.92	148.16	163.20	152.21	110.96	98.60	96.06	13.26%
YoY %	36.96%	-9.22%	7.22%	37.18%	12.54%	2.64%	-	-
Horiz. %	211.24%	154.24%	169.89%	158.45%	115.51%	102.64%	100.00%	-
EPS	21.26	20.34	21.62	19.48	13.78	14.86	11.40	10.94%
YoY %	4.52%	-5.92%	10.99%	41.36%	-7.27%	30.35%	-	-
Horiz. %	186.49%	178.42%	189.65%	170.88%	120.88%	130.35%	100.00%	-
DPS	2.00	7.00	6.00	6.00	5.00	0.00	0.00	-
YoY %	-71.43%	16.67%	0.00%	20.00%	0.00%	0.00%	-	-
Horiz. %	40.00%	140.00%	120.00%	120.00%	100.00%	-	-	-
NAPS	1.37	1.17	1.01	0.82	0.69	0.82	0.68	12.37%
YoY %	17.09%	15.84%	23.17%	18.84%	-15.85%	20.59%	-	-
Horiz. %	201.47%	172.06%	148.53%	120.59%	101.47%	120.59%	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 - 119,927
RPS	90.46	69.44	76.94	72.13	51.67	31.16	30.36	19.94%
YoY %	30.27%	-9.75%	6.67%	39.60%	65.82%	2.64%	-	-
Horiz. %	297.96%	228.72%	253.43%	237.58%	170.19%	102.64%	100.00%	-
EPS	9.48	9.53	10.19	9.23	6.42	4.70	3.60	17.50%
YoY %	-0.52%	-6.48%	10.40%	43.77%	36.60%	30.56%	-	-
Horiz. %	263.33%	264.72%	283.06%	256.39%	178.33%	130.56%	100.00%	-
DPS	0.89	3.28	2.83	2.84	2.33	0.00	0.00	-
YoY %	-72.87%	15.90%	-0.35%	21.89%	0.00%	0.00%	-	-
Horiz. %	38.20%	140.77%	121.46%	121.89%	100.00%	-	-	-
NAPS	0.6108	0.5483	0.4762	0.3886	0.3213	0.2592	0.2149	19.00%
YoY %	11.40%	15.14%	22.54%	20.95%	23.96%	20.61%	-	-
Horiz. %	284.23%	255.14%	221.59%	180.83%	149.51%	120.61%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
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	1.04	1.15	0.86	0.85	0.93	0.85	0.77	-
P/RPS	0.51	0.78	0.53	0.56	0.84	0.86	0.80	-7.22%
YoY %	-34.62%	47.17%	-5.36%	-33.33%	-2.33%	7.50%	-	-
Horiz. %	63.75%	97.50%	66.25%	70.00%	105.00%	107.50%	100.00%	-
P/EPS	4.89	5.65	3.98	4.36	6.75	5.72	6.75	-5.22%
YoY %	-13.45%	41.96%	-8.72%	-35.41%	18.01%	-15.26%	-	-
Horiz. %	72.44%	83.70%	58.96%	64.59%	100.00%	84.74%	100.00%	-
EY	20.44	17.69	25.14	22.92	14.82	17.48	14.81	5.51%
YoY %	15.55%	-29.63%	9.69%	54.66%	-15.22%	18.03%	-	-
Horiz. %	138.01%	119.45%	169.75%	154.76%	100.07%	118.03%	100.00%	-
DY	1.92	6.09	6.98	7.06	5.38	0.00	0.00	-
YoY %	-68.47%	-12.75%	-1.13%	31.23%	0.00%	0.00%	-	-
Horiz. %	35.69%	113.20%	129.74%	131.23%	100.00%	-	-	-
P/NAPS	0.76	0.98	0.85	1.04	1.35	1.04	1.13	-6.39%
YoY %	-22.45%	15.29%	-18.27%	-22.96%	29.81%	-7.96%	-	-
Horiz. %	67.26%	86.73%	75.22%	92.04%	119.47%	92.04%	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	22/08/11	23/08/10	24/08/09	18/08/08	20/08/07	11/08/06	24/08/05	-
Price	0.985	1.18	1.05	0.88	0.84	0.88	0.78	-
P/RPS	0.49	0.80	0.64	0.58	0.76	0.89	0.81	-8.03%
YoY %	-38.75%	25.00%	10.34%	-23.68%	-14.61%	9.88%	-	-
Horiz. %	60.49%	98.77%	79.01%	71.60%	93.83%	109.88%	100.00%	-
P/EPS	4.63	5.80	4.86	4.52	6.10	5.92	6.84	-6.29%
YoY %	-20.17%	19.34%	7.52%	-25.90%	3.04%	-13.45%	-	-
Horiz. %	67.69%	84.80%	71.05%	66.08%	89.18%	86.55%	100.00%	-
EY	21.58	17.24	20.59	22.14	16.40	16.89	14.62	6.70%
YoY %	25.17%	-16.27%	-7.00%	35.00%	-2.90%	15.53%	-	-
Horiz. %	147.61%	117.92%	140.83%	151.44%	112.18%	115.53%	100.00%	-
DY	2.03	5.93	5.71	6.82	5.95	0.00	0.00	-
YoY %	-65.77%	3.85%	-16.28%	14.62%	0.00%	0.00%	-	-
Horiz. %	34.12%	99.66%	95.97%	114.62%	100.00%	-	-	-
P/NAPS	0.72	1.01	1.04	1.07	1.22	1.07	1.15	-7.50%
YoY %	-28.71%	-2.88%	-2.80%	-12.30%	14.02%	-6.96%	-	-
Horiz. %	62.61%	87.83%	90.43%	93.04%	106.09%	93.04%	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