[MSC] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Cumulative Result
Revenue	1,178,110	1,080,191	1,341,175	1,282,939	506,677	574,898	420,144	18.74%
YoY %	9.06%	-19.46%	4.54%	153.21%	-11.87%	36.83%	-	-
Horiz. %	280.41%	257.10%	319.22%	305.36%	120.60%	136.83%	100.00%	-
PBT	43,168	34,928	74,163	93,833	39,228	26,839	26,232	8.65%
YoY %	23.59%	-52.90%	-20.96%	139.20%	46.16%	2.31%	-	-
Horiz. %	164.56%	133.15%	282.72%	357.70%	149.54%	102.31%	100.00%	-
Tax	-17,686	-9,529	-20,676	-52,192	-19,418	-10,862	-7,719	14.81%
YoY %	-85.60%	53.91%	60.38%	-168.78%	-78.77%	-40.72%	-	-
Horiz. %	229.12%	123.45%	267.86%	676.15%	251.56%	140.72%	100.00%	-
NP	25,482	25,399	53,487	41,641	19,810	15,977	18,513	5.46%
YoY %	0.33%	-52.51%	28.45%	110.20%	23.99%	-13.70%	-	-
Horiz. %	137.64%	137.20%	288.92%	224.93%	107.01%	86.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	22,107	27,064	44,488	41,641	19,810	15,977	18,513	2.99%
YoY %	-18.32%	-39.17%	6.84%	110.20%	23.99%	-13.70%	-	-
Horiz. %	119.41%	146.19%	240.31%	224.93%	107.01%	86.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	40.97%	27.28%	27.88%	55.62%	49.50%	40.47%	29.43%	-
YoY %	50.18%	-2.15%	-49.87%	12.36%	22.31%	37.51%	-	-
Horiz. %	139.21%	92.69%	94.73%	188.99%	168.20%	137.51%	100.00%	-
Total Cost	1,152,628	1,054,792	1,287,688	1,241,298	486,867	558,921	401,631	19.19%
YoY %	9.28%	-18.09%	3.74%	154.96%	-12.89%	39.16%	-	-
Horiz. %	286.99%	262.63%	320.61%	309.06%	121.22%	139.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	312,495	291,631	239,319	229,588	190,596	182,272	155,898	12.28%
YoY %	7.15%	21.86%	4.24%	20.46%	4.57%	16.92%	-	-
Horiz. %	200.45%	187.07%	153.51%	147.27%	122.26%	116.92%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Dividend
Div	10,941	16,193	21,606	15,681	13,506	6,000	-	-
YoY %	-32.43%	-25.05%	37.78%	16.10%	125.10%	0.00%	-	-
Horiz. %	182.35%	269.88%	360.10%	261.35%	225.10%	100.00%	-	-
Div Payout %	49.49%	59.83%	48.57%	37.66%	68.18%	37.56%	-	-
YoY %	-17.28%	23.18%	28.97%	-44.76%	81.52%	0.00%	-	-
Horiz. %	131.76%	159.29%	129.31%	100.27%	181.52%	100.00%	-	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Equity
Net Worth	312,495	291,631	239,319	229,588	190,596	182,272	155,898	12.28%
YoY %	7.15%	21.86%	4.24%	20.46%	4.57%	16.92%	-	-
Horiz. %	200.45%	187.07%	153.51%	147.27%	122.26%	116.92%	100.00%	-
NOSH	74,938	74,969	75,021	75,028	75,037	75,009	74,951	-0.00%
YoY %	-0.04%	-0.07%	-0.01%	-0.01%	0.04%	0.08%	-	-
Horiz. %	99.98%	100.02%	100.09%	100.10%	100.11%	100.08%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Ratio Analysis
NP Margin	2.16%	2.35%	3.99%	3.25%	3.91%	2.78%	4.41%	-
YoY %	-8.09%	-41.10%	22.77%	-16.88%	40.65%	-36.96%	-	-
Horiz. %	48.98%	53.29%	90.48%	73.70%	88.66%	63.04%	100.00%	-
ROE	7.07%	9.28%	18.59%	18.14%	10.39%	8.77%	11.88%	-
YoY %	-23.81%	-50.08%	2.48%	74.59%	18.47%	-26.18%	-	-
Horiz. %	59.51%	78.11%	156.48%	152.69%	87.46%	73.82%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Per Share
RPS	1,572.09	1,440.84	1,787.71	1,709.93	675.23	766.43	560.56	18.74%
YoY %	9.11%	-19.40%	4.55%	153.24%	-11.90%	36.73%	-	-
Horiz. %	280.45%	257.04%	318.92%	305.04%	120.46%	136.73%	100.00%	-
EPS	29.50	36.10	59.30	55.50	26.40	21.30	24.70	3.00%
YoY %	-18.28%	-39.12%	6.85%	110.23%	23.94%	-13.77%	-	-
Horiz. %	119.43%	146.15%	240.08%	224.70%	106.88%	86.23%	100.00%	-
DPS	14.60	21.60	28.80	20.90	18.00	8.00	0.00	-
YoY %	-32.41%	-25.00%	37.80%	16.11%	125.00%	0.00%	-	-
Horiz. %	182.50%	270.00%	360.00%	261.25%	225.00%	100.00%	-	-
NAPS	4.17	3.89	3.19	3.06	2.54	2.43	2.08	12.28%
YoY %	7.20%	21.94%	4.25%	20.47%	4.53%	16.83%	-	-
Horiz. %	200.48%	187.02%	153.37%	147.12%	122.12%	116.83%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Adjusted Per Share Value based on latest NOSH - 74,802
RPS	280.50	257.19	319.33	305.46	120.64	136.88	100.03	18.74%
YoY %	9.06%	-19.46%	4.54%	153.20%	-11.86%	36.84%	-	-
Horiz. %	280.42%	257.11%	319.23%	305.37%	120.60%	136.84%	100.00%	-
EPS	5.26	6.44	10.59	9.91	4.72	3.80	4.41	2.97%
YoY %	-18.32%	-39.19%	6.86%	109.96%	24.21%	-13.83%	-	-
Horiz. %	119.27%	146.03%	240.14%	224.72%	107.03%	86.17%	100.00%	-
DPS	2.61	3.86	5.14	3.73	3.22	1.43	0.00	-
YoY %	-32.38%	-24.90%	37.80%	15.84%	125.17%	0.00%	-	-
Horiz. %	182.52%	269.93%	359.44%	260.84%	225.17%	100.00%	-	-
NAPS	0.744	0.6944	0.5698	0.5466	0.4538	0.434	0.3712	12.28%
YoY %	7.14%	21.87%	4.24%	20.45%	4.56%	16.92%	-	-
Horiz. %	200.43%	187.07%	153.50%	147.25%	122.25%	116.92%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	28/09/01	-
Price	8.30	6.00	6.00	6.25	3.42	3.40	2.55	-
P/RPS	0.53	0.42	0.34	0.37	0.51	0.44	0.45	2.76%
YoY %	26.19%	23.53%	-8.11%	-27.45%	15.91%	-2.22%	-	-
Horiz. %	117.78%	93.33%	75.56%	82.22%	113.33%	97.78%	100.00%	-
P/EPS	28.14	16.62	10.12	11.26	12.95	15.96	10.32	18.18%
YoY %	69.31%	64.23%	-10.12%	-13.05%	-18.86%	54.65%	-	-
Horiz. %	272.67%	161.05%	98.06%	109.11%	125.48%	154.65%	100.00%	-
EY	3.55	6.02	9.88	8.88	7.72	6.26	9.69	-15.40%
YoY %	-41.03%	-39.07%	11.26%	15.03%	23.32%	-35.40%	-	-
Horiz. %	36.64%	62.13%	101.96%	91.64%	79.67%	64.60%	100.00%	-
DY	1.76	3.60	4.80	3.34	5.26	2.35	0.00	-
YoY %	-51.11%	-25.00%	43.71%	-36.50%	123.83%	0.00%	-	-
Horiz. %	74.89%	153.19%	204.26%	142.13%	223.83%	100.00%	-	-
P/NAPS	1.99	1.54	1.88	2.04	1.35	1.40	1.23	8.34%
YoY %	29.22%	-18.09%	-7.84%	51.11%	-3.57%	13.82%	-	-
Horiz. %	161.79%	125.20%	152.85%	165.85%	109.76%	113.82%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Price Multiplier on Announcement Date
Date	02/11/07	27/10/06	09/11/05	23/11/04	21/11/03	27/11/02	28/11/01	-
Price	8.50	6.00	6.00	6.35	3.60	2.79	2.89	-
P/RPS	0.54	0.42	0.34	0.37	0.53	0.36	0.52	0.63%
YoY %	28.57%	23.53%	-8.11%	-30.19%	47.22%	-30.77%	-	-
Horiz. %	103.85%	80.77%	65.38%	71.15%	101.92%	69.23%	100.00%	-
P/EPS	28.81	16.62	10.12	11.44	13.64	13.10	11.70	16.19%
YoY %	73.35%	64.23%	-11.54%	-16.13%	4.12%	11.97%	-	-
Horiz. %	246.24%	142.05%	86.50%	97.78%	116.58%	111.97%	100.00%	-
EY	3.47	6.02	9.88	8.74	7.33	7.63	8.55	-13.94%
YoY %	-42.36%	-39.07%	13.04%	19.24%	-3.93%	-10.76%	-	-
Horiz. %	40.58%	70.41%	115.56%	102.22%	85.73%	89.24%	100.00%	-
DY	1.72	3.60	4.80	3.29	5.00	2.87	0.00	-
YoY %	-52.22%	-25.00%	45.90%	-34.20%	74.22%	0.00%	-	-
Horiz. %	59.93%	125.44%	167.25%	114.63%	174.22%	100.00%	-	-
P/NAPS	2.04	1.54	1.88	2.08	1.42	1.15	1.39	6.59%
YoY %	32.47%	-18.09%	-9.62%	46.48%	23.48%	-17.27%	-	-
Horiz. %	146.76%	110.79%	135.25%	149.64%	102.16%	82.73%	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