[PIE] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Cumulative Result
Revenue	260,679	213,523	156,667	218,143	200,823	192,141	143,899	10.40%
YoY %	22.08%	36.29%	-28.18%	8.62%	4.52%	33.52%	-	-
Horiz. %	181.15%	148.38%	108.87%	151.59%	139.56%	133.52%	100.00%	-
PBT	28,288	20,995	23,243	31,253	27,621	20,532	12,529	14.53%
YoY %	34.74%	-9.67%	-25.63%	13.15%	34.53%	63.88%	-	-
Horiz. %	225.78%	167.57%	185.51%	249.45%	220.46%	163.88%	100.00%	-
Tax	-6,057	-4,570	-5,260	-7,450	-6,229	-4,970	-3,818	7.99%
YoY %	-32.54%	13.12%	29.40%	-19.60%	-25.33%	-30.17%	-	-
Horiz. %	158.64%	119.70%	137.77%	195.13%	163.15%	130.17%	100.00%	-
NP	22,231	16,425	17,983	23,803	21,392	15,562	8,711	16.89%
YoY %	35.35%	-8.66%	-24.45%	11.27%	37.46%	78.65%	-	-
Horiz. %	255.21%	188.55%	206.44%	273.25%	245.57%	178.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	22,231	16,425	17,983	23,803	21,392	15,562	8,711	16.89%
YoY %	35.35%	-8.66%	-24.45%	11.27%	37.46%	78.65%	-	-
Horiz. %	255.21%	188.55%	206.44%	273.25%	245.57%	178.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.41%	21.77%	22.63%	23.84%	22.55%	24.21%	30.47%	-
YoY %	-1.65%	-3.80%	-5.08%	5.72%	-6.86%	-20.54%	-	-
Horiz. %	70.27%	71.45%	74.27%	78.24%	74.01%	79.46%	100.00%	-
Total Cost	238,448	197,098	138,684	194,340	179,431	176,579	135,188	9.91%
YoY %	20.98%	42.12%	-28.64%	8.31%	1.62%	30.62%	-	-
Horiz. %	176.38%	145.80%	102.59%	143.76%	132.73%	130.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	239,297	222,028	213,748	202,251	175,722	157,621	141,376	9.16%
YoY %	7.78%	3.87%	5.68%	15.10%	11.48%	11.49%	-	-
Horiz. %	169.26%	157.05%	151.19%	143.06%	124.29%	111.49%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Dividend
Div	22,394	22,394	22,398	23,041	16,201	11,258	-	-
YoY %	0.00%	-0.02%	-2.79%	42.22%	43.91%	0.00%	-	-
Horiz. %	198.92%	198.92%	198.95%	204.66%	143.91%	100.00%	-	-
Div Payout %	100.73%	136.35%	124.56%	96.80%	75.74%	72.35%	-	-
YoY %	-26.12%	9.47%	28.68%	27.81%	4.69%	0.00%	-	-
Horiz. %	139.23%	188.46%	172.16%	133.79%	104.69%	100.00%	-	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Equity
Net Worth	239,297	222,028	213,748	202,251	175,722	157,621	141,376	9.16%
YoY %	7.78%	3.87%	5.68%	15.10%	11.48%	11.49%	-	-
Horiz. %	169.26%	157.05%	151.19%	143.06%	124.29%	111.49%	100.00%	-
NOSH	63,983	63,985	63,996	64,003	62,312	62,548	61,736	0.59%
YoY %	-0.00%	-0.02%	-0.01%	2.71%	-0.38%	1.32%	-	-
Horiz. %	103.64%	103.64%	103.66%	103.67%	100.93%	101.32%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Ratio Analysis
NP Margin	8.53%	7.69%	11.48%	10.91%	10.65%	8.10%	6.05%	-
YoY %	10.92%	-33.01%	5.22%	2.44%	31.48%	33.88%	-	-
Horiz. %	140.99%	127.11%	189.75%	180.33%	176.03%	133.88%	100.00%	-
ROE	9.29%	7.40%	8.41%	11.77%	12.17%	9.87%	6.16%	-
YoY %	25.54%	-12.01%	-28.55%	-3.29%	23.30%	60.23%	-	-
Horiz. %	150.81%	120.13%	136.53%	191.07%	197.56%	160.23%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Per Share
RPS	407.42	333.71	244.81	340.83	322.28	307.19	233.09	9.74%
YoY %	22.09%	36.31%	-28.17%	5.76%	4.91%	31.79%	-	-
Horiz. %	174.79%	143.17%	105.03%	146.22%	138.26%	131.79%	100.00%	-
EPS	34.75	25.67	28.10	37.19	34.33	24.88	14.11	16.20%
YoY %	35.37%	-8.65%	-24.44%	8.33%	37.98%	76.33%	-	-
Horiz. %	246.28%	181.93%	199.15%	263.57%	243.30%	176.33%	100.00%	-
DPS	35.00	35.00	35.00	36.00	26.00	18.00	0.00	-
YoY %	0.00%	0.00%	-2.78%	38.46%	44.44%	0.00%	-	-
Horiz. %	194.44%	194.44%	194.44%	200.00%	144.44%	100.00%	-	-
NAPS	3.74	3.47	3.34	3.16	2.82	2.52	2.29	8.51%
YoY %	7.78%	3.89%	5.70%	12.06%	11.90%	10.04%	-	-
Horiz. %	163.32%	151.53%	145.85%	137.99%	123.14%	110.04%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 64,000
RPS	67.88	55.60	40.79	56.80	52.29	50.03	37.47	10.40%
YoY %	22.09%	36.31%	-28.19%	8.62%	4.52%	33.52%	-	-
Horiz. %	181.16%	148.39%	108.86%	151.59%	139.55%	133.52%	100.00%	-
EPS	5.79	4.28	4.68	6.20	5.57	4.05	2.27	16.88%
YoY %	35.28%	-8.55%	-24.52%	11.31%	37.53%	78.41%	-	-
Horiz. %	255.07%	188.55%	206.17%	273.13%	245.37%	178.41%	100.00%	-
DPS	5.83	5.83	5.83	6.00	4.22	2.93	0.00	-
YoY %	0.00%	0.00%	-2.83%	42.18%	44.03%	0.00%	-	-
Horiz. %	198.98%	198.98%	198.98%	204.78%	144.03%	100.00%	-	-
NAPS	0.6231	0.5781	0.5566	0.5266	0.4576	0.4104	0.3681	9.16%
YoY %	7.78%	3.86%	5.70%	15.08%	11.50%	11.49%	-	-
Horiz. %	169.27%	157.05%	151.21%	143.06%	124.31%	111.49%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	-
Price	3.35	4.04	4.29	4.30	3.92	2.47	2.09	-
P/RPS	0.82	1.21	1.75	1.26	1.22	0.80	0.90	-1.53%
YoY %	-32.23%	-30.86%	38.89%	3.28%	52.50%	-11.11%	-	-
Horiz. %	91.11%	134.44%	194.44%	140.00%	135.56%	88.89%	100.00%	-
P/EPS	9.64	15.74	15.27	11.56	11.42	9.93	14.81	-6.90%
YoY %	-38.75%	3.08%	32.09%	1.23%	15.01%	-32.95%	-	-
Horiz. %	65.09%	106.28%	103.11%	78.06%	77.11%	67.05%	100.00%	-
EY	10.37	6.35	6.55	8.65	8.76	10.07	6.75	7.41%
YoY %	63.31%	-3.05%	-24.28%	-1.26%	-13.01%	49.19%	-	-
Horiz. %	153.63%	94.07%	97.04%	128.15%	129.78%	149.19%	100.00%	-
DY	10.45	8.66	8.16	8.37	6.63	7.29	0.00	-
YoY %	20.67%	6.13%	-2.51%	26.24%	-9.05%	0.00%	-	-
Horiz. %	143.35%	118.79%	111.93%	114.81%	90.95%	100.00%	-	-
P/NAPS	0.90	1.16	1.28	1.36	1.39	0.98	0.91	-0.18%
YoY %	-22.41%	-9.38%	-5.88%	-2.16%	41.84%	7.69%	-	-
Horiz. %	98.90%	127.47%	140.66%	149.45%	152.75%	107.69%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	04/11/11	12/11/10	06/11/09	14/11/08	19/11/07	17/11/06	11/11/05	-
Price	3.53	4.04	4.26	3.12	5.05	2.62	2.02	-
P/RPS	0.87	1.21	1.74	0.92	1.57	0.85	0.87	0.00%
YoY %	-28.10%	-30.46%	89.13%	-41.40%	84.71%	-2.30%	-	-
Horiz. %	100.00%	139.08%	200.00%	105.75%	180.46%	97.70%	100.00%	-
P/EPS	10.16	15.74	15.16	8.39	14.71	10.53	14.32	-5.55%
YoY %	-35.45%	3.83%	80.69%	-42.96%	39.70%	-26.47%	-	-
Horiz. %	70.95%	109.92%	105.87%	58.59%	102.72%	73.53%	100.00%	-
EY	9.84	6.35	6.60	11.92	6.80	9.50	6.99	5.86%
YoY %	54.96%	-3.79%	-44.63%	75.29%	-28.42%	35.91%	-	-
Horiz. %	140.77%	90.84%	94.42%	170.53%	97.28%	135.91%	100.00%	-
DY	9.92	8.66	8.22	11.54	5.15	6.87	0.00	-
YoY %	14.55%	5.35%	-28.77%	124.08%	-25.04%	0.00%	-	-
Horiz. %	144.40%	126.06%	119.65%	167.98%	74.96%	100.00%	-	-
P/NAPS	0.94	1.16	1.28	0.99	1.79	1.04	0.88	1.10%
YoY %	-18.97%	-9.38%	29.29%	-44.69%	72.12%	18.18%	-	-
Horiz. %	106.82%	131.82%	145.45%	112.50%	203.41%	118.18%	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