[PIE] YoY Cumulative 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
Cumulative Result
Revenue	166,171	141,745	98,543	149,164	128,172	120,540	92,134	10.32%
YoY %	17.23%	43.84%	-33.94%	16.38%	6.33%	30.83%	-	-
Horiz. %	180.36%	153.85%	106.96%	161.90%	139.11%	130.83%	100.00%	-
PBT	17,269	14,294	15,444	20,648	15,009	10,994	7,449	15.03%
YoY %	20.81%	-7.45%	-25.20%	37.57%	36.52%	47.59%	-	-
Horiz. %	231.83%	191.89%	207.33%	277.19%	201.49%	147.59%	100.00%	-
Tax	-3,873	-3,041	-2,952	-4,973	-3,130	-2,508	-2,219	9.72%
YoY %	-27.36%	-3.01%	40.64%	-58.88%	-24.80%	-13.02%	-	-
Horiz. %	174.54%	137.04%	133.03%	224.11%	141.05%	113.02%	100.00%	-
NP	13,396	11,253	12,492	15,675	11,879	8,486	5,230	16.96%
YoY %	19.04%	-9.92%	-20.31%	31.96%	39.98%	62.26%	-	-
Horiz. %	256.14%	215.16%	238.85%	299.71%	227.13%	162.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,396	11,253	12,492	15,675	11,879	8,486	5,230	16.96%
YoY %	19.04%	-9.92%	-20.31%	31.96%	39.98%	62.26%	-	-
Horiz. %	256.14%	215.16%	238.85%	299.71%	227.13%	162.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.43%	21.27%	19.11%	24.08%	20.85%	22.81%	29.79%	-
YoY %	5.45%	11.30%	-20.64%	15.49%	-8.59%	-23.43%	-	-
Horiz. %	75.29%	71.40%	64.15%	80.83%	69.99%	76.57%	100.00%	-
Total Cost	152,775	130,492	86,051	133,489	116,293	112,054	86,904	9.85%
YoY %	17.08%	51.64%	-35.54%	14.79%	3.78%	28.94%	-	-
Horiz. %	175.80%	150.16%	99.02%	153.61%	133.82%	128.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	228,462	216,354	208,626	193,297	166,057	149,973	132,444	9.50%
YoY %	5.60%	3.70%	7.93%	16.40%	10.72%	13.24%	-	-
Horiz. %	172.50%	163.36%	157.52%	145.95%	125.38%	113.24%	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	22,398	22,403	22,398	23,042	16,170	11,248	73	159.59%
YoY %	-0.02%	0.02%	-2.79%	42.50%	43.76%	15,308.22%	-	-
Horiz. %	30,682.19%	30,689.04%	30,682.19%	31,564.38%	22,150.68%	15,408.22%	100.00%	-
Div Payout %	167.20%	199.09%	179.30%	147.00%	136.13%	132.55%	1.41%	-
YoY %	-16.02%	11.04%	21.97%	7.99%	2.70%	9,300.71%	-	-
Horiz. %	11,858.16%	14,119.86%	12,716.31%	10,425.53%	9,654.61%	9,400.71%	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	228,462	216,354	208,626	193,297	166,057	149,973	132,444	9.50%
YoY %	5.60%	3.70%	7.93%	16.40%	10.72%	13.24%	-	-
Horiz. %	172.50%	163.36%	157.52%	145.95%	125.38%	113.24%	100.00%	-
NOSH	63,995	64,010	63,995	64,005	62,193	62,488	61,601	0.63%
YoY %	-0.02%	0.02%	-0.02%	2.91%	-0.47%	1.44%	-	-
Horiz. %	103.89%	103.91%	103.89%	103.90%	100.96%	101.44%	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	8.06%	7.94%	12.68%	10.51%	9.27%	7.04%	5.68%	-
YoY %	1.51%	-37.38%	20.65%	13.38%	31.68%	23.94%	-	-
Horiz. %	141.90%	139.79%	223.24%	185.04%	163.20%	123.94%	100.00%	-
ROE	5.86%	5.20%	5.99%	8.11%	7.15%	5.66%	3.95%	-
YoY %	12.69%	-13.19%	-26.14%	13.43%	26.33%	43.29%	-	-
Horiz. %	148.35%	131.65%	151.65%	205.32%	181.01%	143.29%	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	259.66	221.44	153.98	233.05	206.09	192.90	149.56	9.62%
YoY %	17.26%	43.81%	-33.93%	13.08%	6.84%	28.98%	-	-
Horiz. %	173.62%	148.06%	102.96%	155.82%	137.80%	128.98%	100.00%	-
EPS	20.94	17.58	19.52	24.49	19.10	13.58	8.49	16.22%
YoY %	19.11%	-9.94%	-20.29%	28.22%	40.65%	59.95%	-	-
Horiz. %	246.64%	207.07%	229.92%	288.46%	224.97%	159.95%	100.00%	-
DPS	35.00	35.00	35.00	36.00	26.00	18.00	0.12	157.41%
YoY %	0.00%	0.00%	-2.78%	38.46%	44.44%	14,900.00%	-	-
Horiz. %	29,166.67%	29,166.67%	29,166.67%	30,000.00%	21,666.67%	15,000.00%	100.00%	-
NAPS	3.57	3.38	3.26	3.02	2.67	2.40	2.15	8.81%
YoY %	5.62%	3.68%	7.95%	13.11%	11.25%	11.63%	-	-
Horiz. %	166.05%	157.21%	151.63%	140.47%	124.19%	111.63%	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 - 63,977
RPS	43.27	36.91	25.66	38.84	33.37	31.39	23.99	10.32%
YoY %	17.23%	43.84%	-33.93%	16.39%	6.31%	30.85%	-	-
Horiz. %	180.37%	153.86%	106.96%	161.90%	139.10%	130.85%	100.00%	-
EPS	3.49	2.93	3.25	4.08	3.09	2.21	1.36	16.99%
YoY %	19.11%	-9.85%	-20.34%	32.04%	39.82%	62.50%	-	-
Horiz. %	256.62%	215.44%	238.97%	300.00%	227.21%	162.50%	100.00%	-
DPS	5.83	5.83	5.83	6.00	4.21	2.93	0.02	157.38%
YoY %	0.00%	0.00%	-2.83%	42.52%	43.69%	14,550.00%	-	-
Horiz. %	29,150.00%	29,150.00%	29,150.00%	30,000.00%	21,050.00%	14,650.00%	100.00%	-
NAPS	0.5949	0.5634	0.5432	0.5033	0.4324	0.3905	0.3449	9.50%
YoY %	5.59%	3.72%	7.93%	16.40%	10.73%	13.22%	-	-
Horiz. %	172.48%	163.35%	157.49%	145.93%	125.37%	113.22%	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	3.79	4.11	4.04	4.92	3.78	2.48	2.18	-
P/RPS	1.46	1.86	2.62	2.11	1.83	1.29	1.46	0.00%
YoY %	-21.51%	-29.01%	24.17%	15.30%	41.86%	-11.64%	-	-
Horiz. %	100.00%	127.40%	179.45%	144.52%	125.34%	88.36%	100.00%	-
P/EPS	18.11	23.38	20.70	20.09	19.79	18.26	25.68	-5.65%
YoY %	-22.54%	12.95%	3.04%	1.52%	8.38%	-28.89%	-	-
Horiz. %	70.52%	91.04%	80.61%	78.23%	77.06%	71.11%	100.00%	-
EY	5.52	4.28	4.83	4.98	5.05	5.48	3.89	6.00%
YoY %	28.97%	-11.39%	-3.01%	-1.39%	-7.85%	40.87%	-	-
Horiz. %	141.90%	110.03%	124.16%	128.02%	129.82%	140.87%	100.00%	-
DY	9.23	8.52	8.66	7.32	6.88	7.26	0.06	131.38%
YoY %	8.33%	-1.62%	18.31%	6.40%	-5.23%	12,000.00%	-	-
Horiz. %	15,383.33%	14,200.00%	14,433.33%	12,200.00%	11,466.67%	12,100.00%	100.00%	-
P/NAPS	1.06	1.22	1.24	1.63	1.42	1.03	1.01	0.80%
YoY %	-13.11%	-1.61%	-23.93%	14.79%	37.86%	1.98%	-	-
Horiz. %	104.95%	120.79%	122.77%	161.39%	140.59%	101.98%	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	05/08/11	06/08/10	10/08/09	08/08/08	06/08/07	07/08/06	08/08/05	-
Price	3.75	4.16	4.24	4.86	3.74	2.39	2.18	-
P/RPS	1.44	1.88	2.75	2.09	1.81	1.24	1.46	-0.22%
YoY %	-23.40%	-31.64%	31.58%	15.47%	45.97%	-15.07%	-	-
Horiz. %	98.63%	128.77%	188.36%	143.15%	123.97%	84.93%	100.00%	-
P/EPS	17.91	23.66	21.72	19.84	19.58	17.60	25.68	-5.82%
YoY %	-24.30%	8.93%	9.48%	1.33%	11.25%	-31.46%	-	-
Horiz. %	69.74%	92.13%	84.58%	77.26%	76.25%	68.54%	100.00%	-
EY	5.58	4.23	4.60	5.04	5.11	5.68	3.89	6.19%
YoY %	31.91%	-8.04%	-8.73%	-1.37%	-10.04%	46.02%	-	-
Horiz. %	143.44%	108.74%	118.25%	129.56%	131.36%	146.02%	100.00%	-
DY	9.33	8.41	8.25	7.41	6.95	7.53	0.06	131.80%
YoY %	10.94%	1.94%	11.34%	6.62%	-7.70%	12,450.00%	-	-
Horiz. %	15,550.00%	14,016.67%	13,750.00%	12,350.00%	11,583.33%	12,550.00%	100.00%	-
P/NAPS	1.05	1.23	1.30	1.61	1.40	1.00	1.01	0.64%
YoY %	-14.63%	-5.38%	-19.25%	15.00%	40.00%	-0.99%	-	-
Horiz. %	103.96%	121.78%	128.71%	159.41%	138.61%	99.01%	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