[AFFIN] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Cumulative Result
Revenue	1,338,760	2,253,973	2,215,532	1,953,601	1,652,451	1,498,449	1,602,863	-2.95%
YoY %	-40.60%	1.74%	13.41%	18.22%	10.28%	-6.51%	-	-
Horiz. %	83.52%	140.62%	138.22%	121.88%	103.09%	93.49%	100.00%	-
PBT	520,029	634,819	621,330	534,474	480,831	383,158	288,640	10.30%
YoY %	-18.08%	2.17%	16.25%	11.16%	25.49%	32.75%	-	-
Horiz. %	180.17%	219.93%	215.26%	185.17%	166.59%	132.75%	100.00%	-
Tax	-131,391	-151,713	-152,769	-159,022	-118,778	-95,485	-79,985	8.61%
YoY %	13.40%	0.69%	3.93%	-33.88%	-24.39%	-19.38%	-	-
Horiz. %	164.27%	189.68%	191.00%	198.81%	148.50%	119.38%	100.00%	-
NP	388,638	483,106	468,561	375,452	362,053	287,673	208,655	10.91%
YoY %	-19.55%	3.10%	24.80%	3.70%	25.86%	37.87%	-	-
Horiz. %	186.26%	231.53%	224.56%	179.94%	173.52%	137.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	384,067	483,106	468,561	375,452	362,053	287,673	208,655	10.69%
YoY %	-20.50%	3.10%	24.80%	3.70%	25.86%	37.87%	-	-
Horiz. %	184.07%	231.53%	224.56%	179.94%	173.52%	137.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.27%	23.90%	24.59%	29.75%	24.70%	24.92%	27.71%	-
YoY %	5.73%	-2.81%	-17.34%	20.45%	-0.88%	-10.07%	-	-
Horiz. %	91.19%	86.25%	88.74%	107.36%	89.14%	89.93%	100.00%	-
Total Cost	950,122	1,770,867	1,746,971	1,578,149	1,290,398	1,210,776	1,394,208	-6.18%
YoY %	-46.35%	1.37%	10.70%	22.30%	6.58%	-13.16%	-	-
Horiz. %	68.15%	127.02%	125.30%	113.19%	92.55%	86.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,713,310	6,487,252	6,053,180	5,589,930	5,170,051	4,722,320	4,376,228	9.90%
YoY %	18.90%	7.17%	8.29%	8.12%	9.48%	7.91%	-	-
Horiz. %	176.25%	148.24%	138.32%	127.73%	118.14%	107.91%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Dividend
Div	289,249	224,213	224,191	179,356	134,481	127,024	74,679	25.30%
YoY %	29.01%	0.01%	25.00%	33.37%	5.87%	70.09%	-	-
Horiz. %	387.32%	300.24%	300.21%	240.17%	180.08%	170.09%	100.00%	-
Div Payout %	75.31%	46.41%	47.85%	47.77%	37.14%	44.16%	35.79%	-
YoY %	62.27%	-3.01%	0.17%	28.62%	-15.90%	23.39%	-	-
Horiz. %	210.42%	129.67%	133.70%	133.47%	103.77%	123.39%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Equity
Net Worth	7,713,310	6,487,252	6,053,180	5,589,930	5,170,051	4,722,320	4,376,228	9.90%
YoY %	18.90%	7.17%	8.29%	8.12%	9.48%	7.91%	-	-
Horiz. %	176.25%	148.24%	138.32%	127.73%	118.14%	107.91%	100.00%	-
NOSH	1,942,948	1,494,758	1,494,612	1,494,633	1,494,234	1,494,405	1,493,593	4.47%
YoY %	29.98%	0.01%	-0.00%	0.03%	-0.01%	0.05%	-	-
Horiz. %	130.09%	100.08%	100.07%	100.07%	100.04%	100.05%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Ratio Analysis
NP Margin	29.03%	21.43%	21.15%	19.22%	21.91%	19.20%	13.02%	-
YoY %	35.46%	1.32%	10.04%	-12.28%	14.11%	47.47%	-	-
Horiz. %	222.96%	164.59%	162.44%	147.62%	168.28%	147.47%	100.00%	-
ROE	4.98%	7.45%	7.74%	6.72%	7.00%	6.09%	4.77%	-
YoY %	-33.15%	-3.75%	15.18%	-4.00%	14.94%	27.67%	-	-
Horiz. %	104.40%	156.18%	162.26%	140.88%	146.75%	127.67%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Per Share
RPS	69.43	150.79	148.23	130.71	110.59	100.27	107.32	-6.99%
YoY %	-53.96%	1.73%	13.40%	18.19%	10.29%	-6.57%	-	-
Horiz. %	64.69%	140.51%	138.12%	121.79%	103.05%	93.43%	100.00%	-
EPS	23.41	32.32	31.35	25.12	24.23	19.25	13.97	8.98%
YoY %	-27.57%	3.09%	24.80%	3.67%	25.87%	37.80%	-	-
Horiz. %	167.57%	231.35%	224.41%	179.81%	173.44%	137.80%	100.00%	-
DPS	15.00	15.00	15.00	12.00	9.00	8.50	5.00	20.08%
YoY %	0.00%	0.00%	25.00%	33.33%	5.88%	70.00%	-	-
Horiz. %	300.00%	300.00%	300.00%	240.00%	180.00%	170.00%	100.00%	-
NAPS	4.00	4.34	4.05	3.74	3.46	3.16	2.93	5.32%
YoY %	-7.83%	7.16%	8.29%	8.09%	9.49%	7.85%	-	-
Horiz. %	136.52%	148.12%	138.23%	127.65%	118.09%	107.85%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 1,493,900
RPS	55.73	93.83	92.23	81.32	68.79	62.38	66.72	-2.95%
YoY %	-40.61%	1.73%	13.42%	18.21%	10.28%	-6.50%	-	-
Horiz. %	83.53%	140.63%	138.23%	121.88%	103.10%	93.50%	100.00%	-
EPS	15.99	20.11	19.51	15.63	15.07	11.98	8.69	10.69%
YoY %	-20.49%	3.08%	24.82%	3.72%	25.79%	37.86%	-	-
Horiz. %	184.00%	231.42%	224.51%	179.86%	173.42%	137.86%	100.00%	-
DPS	12.04	9.33	9.33	7.47	5.60	5.29	3.11	25.29%
YoY %	29.05%	0.00%	24.90%	33.39%	5.86%	70.10%	-	-
Horiz. %	387.14%	300.00%	300.00%	240.19%	180.06%	170.10%	100.00%	-
NAPS	3.2109	2.7005	2.5198	2.3269	2.1522	1.9658	1.8217	9.90%
YoY %	18.90%	7.17%	8.29%	8.12%	9.48%	7.91%	-	-
Horiz. %	176.26%	148.24%	138.32%	127.73%	118.14%	107.91%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	-
Price	3.40	4.39	3.37	2.49	3.12	1.95	1.60	-
P/RPS	4.90	2.91	2.27	1.91	2.82	1.94	1.49	21.93%
YoY %	68.38%	28.19%	18.85%	-32.27%	45.36%	30.20%	-	-
Horiz. %	328.86%	195.30%	152.35%	128.19%	189.26%	130.20%	100.00%	-
P/EPS	17.07	13.58	10.75	9.91	12.88	10.13	11.45	6.87%
YoY %	25.70%	26.33%	8.48%	-23.06%	27.15%	-11.53%	-	-
Horiz. %	149.08%	118.60%	93.89%	86.55%	112.49%	88.47%	100.00%	-
EY	5.86	7.36	9.30	10.09	7.77	9.87	8.73	-6.42%
YoY %	-20.38%	-20.86%	-7.83%	29.86%	-21.28%	13.06%	-	-
Horiz. %	67.12%	84.31%	106.53%	115.58%	89.00%	113.06%	100.00%	-
DY	4.41	3.42	4.45	4.82	2.88	4.36	3.13	5.87%
YoY %	28.95%	-23.15%	-7.68%	67.36%	-33.94%	39.30%	-	-
Horiz. %	140.89%	109.27%	142.17%	153.99%	92.01%	139.30%	100.00%	-
P/NAPS	0.85	1.01	0.83	0.67	0.90	0.62	0.55	7.52%
YoY %	-15.84%	21.69%	23.88%	-25.56%	45.16%	12.73%	-	-
Horiz. %	154.55%	183.64%	150.91%	121.82%	163.64%	112.73%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	24/11/14	28/11/13	19/11/12	18/11/11	26/11/10	20/11/09	18/11/08	-
Price	3.05	4.22	3.37	2.90	3.17	2.38	1.27	-
P/RPS	4.39	2.80	2.27	2.22	2.87	2.37	1.18	24.46%
YoY %	56.79%	23.35%	2.25%	-22.65%	21.10%	100.85%	-	-
Horiz. %	372.03%	237.29%	192.37%	188.14%	243.22%	200.85%	100.00%	-
P/EPS	15.31	13.06	10.75	11.54	13.08	12.36	9.09	9.07%
YoY %	17.23%	21.49%	-6.85%	-11.77%	5.83%	35.97%	-	-
Horiz. %	168.43%	143.67%	118.26%	126.95%	143.89%	135.97%	100.00%	-
EY	6.53	7.66	9.30	8.66	7.64	8.09	11.00	-8.32%
YoY %	-14.75%	-17.63%	7.39%	13.35%	-5.56%	-26.45%	-	-
Horiz. %	59.36%	69.64%	84.55%	78.73%	69.45%	73.55%	100.00%	-
DY	4.92	3.55	4.45	4.14	2.84	3.57	3.94	3.76%
YoY %	38.59%	-20.22%	7.49%	45.77%	-20.45%	-9.39%	-	-
Horiz. %	124.87%	90.10%	112.94%	105.08%	72.08%	90.61%	100.00%	-
P/NAPS	0.76	0.97	0.83	0.78	0.92	0.75	0.43	9.95%
YoY %	-21.65%	16.87%	6.41%	-15.22%	22.67%	74.42%	-	-
Horiz. %	176.74%	225.58%	193.02%	181.40%	213.95%	174.42%	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