[TM] YoY Cumulative Quarter Result on 31-Dec-2006 [#4]

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Cumulative Result
Revenue	8,607,991	8,674,917	8,295,953	16,399,158	13,942,370	13,250,900	11,796,350	-5.11%
YoY %	-0.77%	4.57%	-49.41%	17.62%	5.22%	12.33%	-	-
Horiz. %	72.97%	73.54%	70.33%	139.02%	118.19%	112.33%	100.00%	-
PBT	921,588	353,803	918,670	3,133,231	1,520,400	3,172,839	1,810,452	-10.63%
YoY %	160.48%	-61.49%	-70.68%	106.08%	-52.08%	75.25%	-	-
Horiz. %	50.90%	19.54%	50.74%	173.06%	83.98%	175.25%	100.00%	-
Tax	-248,310	547,375	1,712,927	-830,917	-664,911	-559,379	-420,038	-8.38%
YoY %	-145.36%	-68.04%	306.15%	-24.97%	-18.87%	-33.17%	-	-
Horiz. %	59.12%	-130.32%	-407.80%	197.82%	158.30%	133.17%	100.00%	-
NP	673,278	901,178	2,631,597	2,302,314	855,489	2,613,460	1,390,414	-11.37%
YoY %	-25.29%	-65.76%	14.30%	169.12%	-67.27%	87.96%	-	-
Horiz. %	48.42%	64.81%	189.27%	165.58%	61.53%	187.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	643,026	791,865	2,547,692	2,068,775	811,335	2,613,460	1,390,414	-12.05%
YoY %	-18.80%	-68.92%	23.15%	154.98%	-68.96%	87.96%	-	-
Horiz. %	46.25%	56.95%	183.23%	148.79%	58.35%	187.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.94%	-154.71%	-186.46%	26.52%	43.73%	17.63%	23.20%	-
YoY %	117.41%	17.03%	-803.09%	-39.36%	148.04%	-24.01%	-	-
Horiz. %	116.12%	-666.85%	-803.71%	114.31%	188.49%	75.99%	100.00%	-
Total Cost	7,934,713	7,773,739	5,664,356	14,096,844	13,086,881	10,637,440	10,405,936	-4.41%
YoY %	2.07%	37.24%	-59.82%	7.72%	23.03%	2.22%	-	-
Horiz. %	76.25%	74.70%	54.43%	135.47%	125.76%	102.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,928,868	10,209,205	19,713,109	19,874,823	18,992,303	15,196,836	12,468,442	-9.31%
YoY %	-32.13%	-48.21%	-0.81%	4.65%	24.98%	21.88%	-	-
Horiz. %	55.57%	81.88%	158.10%	159.40%	152.32%	121.88%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Dividend
Div	808,174	903,758	3,869,478	1,560,059	1,187,337	1,002,606	637,804	4.02%
YoY %	-10.58%	-76.64%	148.03%	31.39%	18.43%	57.20%	-	-
Horiz. %	126.71%	141.70%	606.69%	244.60%	186.16%	157.20%	100.00%	-
Div Payout %	125.68%	114.13%	151.88%	75.41%	146.34%	38.36%	45.87%	-
YoY %	10.12%	-24.86%	101.41%	-48.47%	281.49%	-16.37%	-	-
Horiz. %	273.99%	248.81%	331.11%	164.40%	319.03%	83.63%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Equity
Net Worth	6,928,868	10,209,205	19,713,109	19,874,823	18,992,303	15,196,836	12,468,442	-9.31%
YoY %	-32.13%	-48.21%	-0.81%	4.65%	24.98%	21.88%	-	-
Horiz. %	55.57%	81.88%	158.10%	159.40%	152.32%	121.88%	100.00%	-
NOSH	3,513,803	3,442,891	3,424,317	3,391,434	3,392,391	3,342,020	3,189,023	1.62%
YoY %	2.06%	0.54%	0.97%	-0.03%	1.51%	4.80%	-	-
Horiz. %	110.18%	107.96%	107.38%	106.35%	106.38%	104.80%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Ratio Analysis
NP Margin	7.82%	10.39%	31.72%	14.04%	6.14%	19.72%	11.79%	-
YoY %	-24.74%	-67.24%	125.93%	128.66%	-68.86%	67.26%	-	-
Horiz. %	66.33%	88.13%	269.04%	119.08%	52.08%	167.26%	100.00%	-
ROE	9.28%	7.76%	12.92%	10.41%	4.27%	17.20%	11.15%	-
YoY %	19.59%	-39.94%	24.11%	143.79%	-75.17%	54.26%	-	-
Horiz. %	83.23%	69.60%	115.87%	93.36%	38.30%	154.26%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Per Share
RPS	244.98	251.97	242.27	483.55	410.99	396.49	369.90	-6.63%
YoY %	-2.77%	4.00%	-49.90%	17.65%	3.66%	7.19%	-	-
Horiz. %	66.23%	68.12%	65.50%	130.72%	111.11%	107.19%	100.00%	-
EPS	18.30	23.00	74.40	61.00	23.90	78.20	43.60	-13.45%
YoY %	-20.43%	-69.09%	21.97%	155.23%	-69.44%	79.36%	-	-
Horiz. %	41.97%	52.75%	170.64%	139.91%	54.82%	179.36%	100.00%	-
DPS	23.00	26.25	113.00	46.00	35.00	30.00	20.00	2.35%
YoY %	-12.38%	-76.77%	145.65%	31.43%	16.67%	50.00%	-	-
Horiz. %	115.00%	131.25%	565.00%	230.00%	175.00%	150.00%	100.00%	-
NAPS	1.9719	2.9653	5.7568	5.8603	5.5985	4.5472	3.9098	-10.77%
YoY %	-33.50%	-48.49%	-1.77%	4.68%	23.12%	16.30%	-	-
Horiz. %	50.43%	75.84%	147.24%	149.89%	143.19%	116.30%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Adjusted Per Share Value based on latest NOSH - 3,395,553
RPS	224.34	226.09	216.21	427.40	363.37	345.35	307.44	-5.11%
YoY %	-0.77%	4.57%	-49.41%	17.62%	5.22%	12.33%	-	-
Horiz. %	72.97%	73.54%	70.33%	139.02%	118.19%	112.33%	100.00%	-
EPS	16.76	20.64	66.40	53.92	21.15	68.11	36.24	-12.05%
YoY %	-18.80%	-68.92%	23.15%	154.94%	-68.95%	87.94%	-	-
Horiz. %	46.25%	56.95%	183.22%	148.79%	58.36%	187.94%	100.00%	-
DPS	21.06	23.55	100.85	40.66	30.94	26.13	16.62	4.02%
YoY %	-10.57%	-76.65%	148.03%	31.42%	18.41%	57.22%	-	-
Horiz. %	126.71%	141.70%	606.80%	244.65%	186.16%	157.22%	100.00%	-
NAPS	1.8058	2.6608	5.1377	5.1798	4.9498	3.9607	3.2496	-9.31%
YoY %	-32.13%	-48.21%	-0.81%	4.65%	24.97%	21.88%	-	-
Horiz. %	55.57%	81.88%	158.10%	159.40%	152.32%	121.88%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	31/12/08	31/12/07	29/12/06	30/12/05	31/12/04	31/12/03	-
Price	3.06	1.54	5.60	4.88	4.78	5.80	4.20	-
P/RPS	1.25	0.61	2.31	1.01	1.16	1.46	1.14	1.54%
YoY %	104.92%	-73.59%	128.71%	-12.93%	-20.55%	28.07%	-	-
Horiz. %	109.65%	53.51%	202.63%	88.60%	101.75%	128.07%	100.00%	-
P/EPS	16.72	6.70	7.53	8.00	19.99	7.42	9.63	9.62%
YoY %	149.55%	-11.02%	-5.87%	-59.98%	169.41%	-22.95%	-	-
Horiz. %	173.62%	69.57%	78.19%	83.07%	207.58%	77.05%	100.00%	-
EY	5.98	14.94	13.29	12.50	5.00	13.48	10.38	-8.77%
YoY %	-59.97%	12.42%	6.32%	150.00%	-62.91%	29.87%	-	-
Horiz. %	57.61%	143.93%	128.03%	120.42%	48.17%	129.87%	100.00%	-
DY	7.52	17.05	20.18	9.43	7.32	5.17	4.76	7.91%
YoY %	-55.89%	-15.51%	114.00%	28.83%	41.59%	8.61%	-	-
Horiz. %	157.98%	358.19%	423.95%	198.11%	153.78%	108.61%	100.00%	-
P/NAPS	1.55	0.52	0.97	0.83	0.85	1.28	1.07	6.36%
YoY %	198.08%	-46.39%	16.87%	-2.35%	-33.59%	19.63%	-	-
Horiz. %	144.86%	48.60%	90.65%	77.57%	79.44%	119.63%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Price Multiplier on Announcement Date
Date	22/02/10	24/02/09	26/02/08	23/02/07	28/02/06	24/02/05	26/02/04	-
Price	3.35	1.67	5.70	5.45	4.95	5.30	5.25	-
P/RPS	1.37	0.66	2.35	1.13	1.20	1.34	1.42	-0.59%
YoY %	107.58%	-71.91%	107.96%	-5.83%	-10.45%	-5.63%	-	-
Horiz. %	96.48%	46.48%	165.49%	79.58%	84.51%	94.37%	100.00%	-
P/EPS	18.31	7.26	7.66	8.93	20.70	6.78	12.04	7.22%
YoY %	152.20%	-5.22%	-14.22%	-56.86%	205.31%	-43.69%	-	-
Horiz. %	152.08%	60.30%	63.62%	74.17%	171.93%	56.31%	100.00%	-
EY	5.46	13.77	13.05	11.19	4.83	14.75	8.30	-6.73%
YoY %	-60.35%	5.52%	16.62%	131.68%	-67.25%	77.71%	-	-
Horiz. %	65.78%	165.90%	157.23%	134.82%	58.19%	177.71%	100.00%	-
DY	6.87	15.72	19.82	8.44	7.07	5.66	3.81	10.31%
YoY %	-56.30%	-20.69%	134.83%	19.38%	24.91%	48.56%	-	-
Horiz. %	180.31%	412.60%	520.21%	221.52%	185.56%	148.56%	100.00%	-
P/NAPS	1.70	0.56	0.99	0.93	0.88	1.17	1.34	4.04%
YoY %	203.57%	-43.43%	6.45%	5.68%	-24.79%	-12.69%	-	-
Horiz. %	126.87%	41.79%	73.88%	69.40%	65.67%	87.31%	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