[RVIEW] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Cumulative Result
Revenue	11,168	12,542	14,194	9,990	10,497	15,372	6,875	8.41%
YoY %	-10.96%	-11.64%	42.08%	-4.83%	-31.71%	123.59%	-	-
Horiz. %	162.44%	182.43%	206.46%	145.31%	152.68%	223.59%	100.00%	-
PBT	2,804	9,947	13,265	5,386	10,805	13,482	7,554	-15.21%
YoY %	-71.81%	-25.01%	146.29%	-50.15%	-19.86%	78.47%	-	-
Horiz. %	37.12%	131.68%	175.60%	71.30%	143.04%	178.47%	100.00%	-
Tax	-1,027	-2,246	-2,514	-1,742	-1,887	-3,144	-925	1.75%
YoY %	54.27%	10.66%	-44.32%	7.68%	39.98%	-239.89%	-	-
Horiz. %	111.03%	242.81%	271.78%	188.32%	204.00%	339.89%	100.00%	-
NP	1,777	7,701	10,751	3,644	8,918	10,338	6,629	-19.68%
YoY %	-76.93%	-28.37%	195.03%	-59.14%	-13.74%	55.95%	-	-
Horiz. %	26.81%	116.17%	162.18%	54.97%	134.53%	155.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,698	7,701	10,751	3,644	8,918	10,338	6,629	-20.29%
YoY %	-77.95%	-28.37%	195.03%	-59.14%	-13.74%	55.95%	-	-
Horiz. %	25.61%	116.17%	162.18%	54.97%	134.53%	155.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.63%	22.58%	18.95%	32.34%	17.46%	23.32%	12.25%	-
YoY %	62.22%	19.16%	-41.40%	85.22%	-25.13%	90.37%	-	-
Horiz. %	299.02%	184.33%	154.69%	264.00%	142.53%	190.37%	100.00%	-
Total Cost	9,391	4,841	3,443	6,346	1,579	5,034	246	83.39%
YoY %	93.99%	40.60%	-45.75%	301.90%	-68.63%	1,946.34%	-	-
Horiz. %	3,817.48%	1,967.89%	1,399.59%	2,579.67%	641.87%	2,046.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	288,783	175,744	173,779	162,748	129,661	159,545	118,699	15.95%
YoY %	64.32%	1.13%	6.78%	25.52%	-18.73%	34.41%	-	-
Horiz. %	243.29%	148.06%	146.40%	137.11%	109.24%	134.41%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	6,197	6,485	3,890	3,890	3,889	3,839	-	-
YoY %	-4.44%	66.71%	0.00%	0.03%	1.30%	0.00%	-	-
Horiz. %	161.42%	168.92%	101.33%	101.33%	101.30%	100.00%	-	-
Div Payout %	364.96%	84.21%	36.19%	106.76%	43.62%	37.14%	-	-
YoY %	333.39%	132.69%	-66.10%	144.75%	17.45%	0.00%	-	-
Horiz. %	982.66%	226.74%	97.44%	287.45%	117.45%	100.00%	-	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	288,783	175,744	173,779	162,748	129,661	159,545	118,699	15.95%
YoY %	64.32%	1.13%	6.78%	25.52%	-18.73%	34.41%	-	-
Horiz. %	243.29%	148.06%	146.40%	137.11%	109.24%	134.41%	100.00%	-
NOSH	64,850	64,850	64,843	64,839	64,830	64,855	64,863	-0.00%
YoY %	0.00%	0.01%	0.01%	0.01%	-0.04%	-0.01%	-	-
Horiz. %	99.98%	99.98%	99.97%	99.96%	99.95%	99.99%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	15.91%	61.40%	75.74%	36.48%	84.96%	67.25%	96.42%	-
YoY %	-74.09%	-18.93%	107.62%	-57.06%	26.33%	-30.25%	-	-
Horiz. %	16.50%	63.68%	78.55%	37.83%	88.11%	69.75%	100.00%	-
ROE	0.59%	4.38%	6.19%	2.24%	6.88%	6.48%	5.58%	-
YoY %	-86.53%	-29.24%	176.34%	-67.44%	6.17%	16.13%	-	-
Horiz. %	10.57%	78.49%	110.93%	40.14%	123.30%	116.13%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	18.02	19.34	21.89	15.41	16.19	23.70	10.60	9.23%
YoY %	-6.83%	-11.65%	42.05%	-4.82%	-31.69%	123.58%	-	-
Horiz. %	170.00%	182.45%	206.51%	145.38%	152.74%	223.58%	100.00%	-
EPS	2.74	11.88	16.58	5.62	13.75	15.94	10.22	-19.68%
YoY %	-76.94%	-28.35%	195.02%	-59.13%	-13.74%	55.97%	-	-
Horiz. %	26.81%	116.24%	162.23%	54.99%	134.54%	155.97%	100.00%	-
DPS	10.00	10.00	6.00	6.00	6.00	5.92	0.00	-
YoY %	0.00%	66.67%	0.00%	0.00%	1.35%	0.00%	-	-
Horiz. %	168.92%	168.92%	101.35%	101.35%	101.35%	100.00%	-	-
NAPS	4.66	2.71	2.68	2.51	2.00	2.46	1.83	16.84%
YoY %	71.96%	1.12%	6.77%	25.50%	-18.70%	34.43%	-	-
Horiz. %	254.64%	148.09%	146.45%	137.16%	109.29%	134.43%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 64,829
RPS	17.22	19.34	21.88	15.40	16.18	23.70	10.60	8.41%
YoY %	-10.96%	-11.61%	42.08%	-4.82%	-31.73%	123.58%	-	-
Horiz. %	162.45%	182.45%	206.42%	145.28%	152.64%	223.58%	100.00%	-
EPS	2.62	11.87	16.58	5.62	13.75	15.94	10.22	-20.28%
YoY %	-77.93%	-28.41%	195.02%	-59.13%	-13.74%	55.97%	-	-
Horiz. %	25.64%	116.14%	162.23%	54.99%	134.54%	155.97%	100.00%	-
DPS	9.55	10.00	6.00	6.00	6.00	5.92	0.00	-
YoY %	-4.50%	66.67%	0.00%	0.00%	1.35%	0.00%	-	-
Horiz. %	161.32%	168.92%	101.35%	101.35%	101.35%	100.00%	-	-
NAPS	4.4523	2.7096	2.6793	2.5092	1.9991	2.4598	1.8301	15.95%
YoY %	64.32%	1.13%	6.78%	25.52%	-18.73%	34.41%	-	-
Horiz. %	243.28%	148.06%	146.40%	137.11%	109.23%	134.41%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	4.06	3.16	3.00	2.56	2.09	2.46	1.95	-
P/RPS	22.53	16.34	13.71	16.62	12.91	10.38	18.40	3.42%
YoY %	37.88%	19.18%	-17.51%	28.74%	24.37%	-43.59%	-	-
Horiz. %	122.45%	88.80%	74.51%	90.33%	70.16%	56.41%	100.00%	-
P/EPS	148.18	26.61	18.09	45.55	15.19	15.43	19.08	40.68%
YoY %	456.86%	47.10%	-60.29%	199.87%	-1.56%	-19.13%	-	-
Horiz. %	776.62%	139.47%	94.81%	238.73%	79.61%	80.87%	100.00%	-
EY	0.67	3.76	5.53	2.20	6.58	6.48	5.24	-28.99%
YoY %	-82.18%	-32.01%	151.36%	-66.57%	1.54%	23.66%	-	-
Horiz. %	12.79%	71.76%	105.53%	41.98%	125.57%	123.66%	100.00%	-
DY	2.46	3.16	2.00	2.34	2.87	2.41	0.00	-
YoY %	-22.15%	58.00%	-14.53%	-18.47%	19.09%	0.00%	-	-
Horiz. %	102.07%	131.12%	82.99%	97.10%	119.09%	100.00%	-	-
P/NAPS	0.87	1.17	1.12	1.02	1.05	1.00	1.07	-3.38%
YoY %	-25.64%	4.46%	9.80%	-2.86%	5.00%	-6.54%	-	-
Horiz. %	81.31%	109.35%	104.67%	95.33%	98.13%	93.46%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	25/07/13	27/07/12	29/07/11	30/07/10	24/07/09	28/07/08	23/08/07	-
Price	4.16	3.17	2.96	2.65	2.05	2.30	1.88	-
P/RPS	23.08	16.39	13.52	17.20	12.66	9.70	17.74	4.47%
YoY %	40.82%	21.23%	-21.40%	35.86%	30.52%	-45.32%	-	-
Horiz. %	130.10%	92.39%	76.21%	96.96%	71.36%	54.68%	100.00%	-
P/EPS	151.82	26.69	17.85	47.15	14.90	14.43	18.40	42.10%
YoY %	468.83%	49.52%	-62.14%	216.44%	3.26%	-21.58%	-	-
Horiz. %	825.11%	145.05%	97.01%	256.25%	80.98%	78.42%	100.00%	-
EY	0.66	3.75	5.60	2.12	6.71	6.93	5.44	-29.61%
YoY %	-82.40%	-33.04%	164.15%	-68.41%	-3.17%	27.39%	-	-
Horiz. %	12.13%	68.93%	102.94%	38.97%	123.35%	127.39%	100.00%	-
DY	2.40	3.15	2.03	2.26	2.93	2.57	0.00	-
YoY %	-23.81%	55.17%	-10.18%	-22.87%	14.01%	0.00%	-	-
Horiz. %	93.39%	122.57%	78.99%	87.94%	114.01%	100.00%	-	-
P/NAPS	0.89	1.17	1.10	1.06	1.03	0.93	1.03	-2.40%
YoY %	-23.93%	6.36%	3.77%	2.91%	10.75%	-9.71%	-	-
Horiz. %	86.41%	113.59%	106.80%	102.91%	100.00%	90.29%	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