[PIE] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Cumulative Result
Revenue	256,153	260,679	213,523	156,667	218,143	200,823	192,141	4.90%
YoY %	-1.74%	22.08%	36.29%	-28.18%	8.62%	4.52%	-	-
Horiz. %	133.32%	135.67%	111.13%	81.54%	113.53%	104.52%	100.00%	-
PBT	26,683	28,288	20,995	23,243	31,253	27,621	20,532	4.45%
YoY %	-5.67%	34.74%	-9.67%	-25.63%	13.15%	34.53%	-	-
Horiz. %	129.96%	137.78%	102.26%	113.20%	152.22%	134.53%	100.00%	-
Tax	-6,043	-6,057	-4,570	-5,260	-7,450	-6,229	-4,970	3.30%
YoY %	0.23%	-32.54%	13.12%	29.40%	-19.60%	-25.33%	-	-
Horiz. %	121.59%	121.87%	91.95%	105.84%	149.90%	125.33%	100.00%	-
NP	20,640	22,231	16,425	17,983	23,803	21,392	15,562	4.81%
YoY %	-7.16%	35.35%	-8.66%	-24.45%	11.27%	37.46%	-	-
Horiz. %	132.63%	142.85%	105.55%	115.56%	152.96%	137.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,640	22,231	16,425	17,983	23,803	21,392	15,562	4.81%
YoY %	-7.16%	35.35%	-8.66%	-24.45%	11.27%	37.46%	-	-
Horiz. %	132.63%	142.85%	105.55%	115.56%	152.96%	137.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.65%	21.41%	21.77%	22.63%	23.84%	22.55%	24.21%	-
YoY %	5.79%	-1.65%	-3.80%	-5.08%	5.72%	-6.86%	-	-
Horiz. %	93.56%	88.43%	89.92%	93.47%	98.47%	93.14%	100.00%	-
Total Cost	235,513	238,448	197,098	138,684	194,340	179,431	176,579	4.91%
YoY %	-1.23%	20.98%	42.12%	-28.64%	8.31%	1.62%	-	-
Horiz. %	133.38%	135.04%	111.62%	78.54%	110.06%	101.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	257,200	239,297	222,028	213,748	202,251	175,722	157,621	8.49%
YoY %	7.48%	7.78%	3.87%	5.68%	15.10%	11.48%	-	-
Horiz. %	163.18%	151.82%	140.86%	135.61%	128.31%	111.48%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	24,952	22,394	22,394	22,398	23,041	16,201	11,258	14.17%
YoY %	11.42%	0.00%	-0.02%	-2.79%	42.22%	43.91%	-	-
Horiz. %	221.64%	198.92%	198.92%	198.95%	204.66%	143.91%	100.00%	-
Div Payout %	120.89%	100.73%	136.35%	124.56%	96.80%	75.74%	72.35%	-
YoY %	20.01%	-26.12%	9.47%	28.68%	27.81%	4.69%	-	-
Horiz. %	167.09%	139.23%	188.46%	172.16%	133.79%	104.69%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	257,200	239,297	222,028	213,748	202,251	175,722	157,621	8.49%
YoY %	7.48%	7.78%	3.87%	5.68%	15.10%	11.48%	-	-
Horiz. %	163.18%	151.82%	140.86%	135.61%	128.31%	111.48%	100.00%	-
NOSH	63,980	63,983	63,985	63,996	64,003	62,312	62,548	0.37%
YoY %	-0.00%	-0.00%	-0.02%	-0.01%	2.71%	-0.38%	-	-
Horiz. %	102.29%	102.29%	102.30%	102.32%	102.33%	99.62%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	8.06%	8.53%	7.69%	11.48%	10.91%	10.65%	8.10%	-
YoY %	-5.51%	10.92%	-33.01%	5.22%	2.44%	31.48%	-	-
Horiz. %	99.51%	105.31%	94.94%	141.73%	134.69%	131.48%	100.00%	-
ROE	8.02%	9.29%	7.40%	8.41%	11.77%	12.17%	9.87%	-
YoY %	-13.67%	25.54%	-12.01%	-28.55%	-3.29%	23.30%	-	-
Horiz. %	81.26%	94.12%	74.97%	85.21%	119.25%	123.30%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	400.36	407.42	333.71	244.81	340.83	322.28	307.19	4.50%
YoY %	-1.73%	22.09%	36.31%	-28.17%	5.76%	4.91%	-	-
Horiz. %	130.33%	132.63%	108.63%	79.69%	110.95%	104.91%	100.00%	-
EPS	32.26	34.75	25.67	28.10	37.19	34.33	24.88	4.42%
YoY %	-7.17%	35.37%	-8.65%	-24.44%	8.33%	37.98%	-	-
Horiz. %	129.66%	139.67%	103.18%	112.94%	149.48%	137.98%	100.00%	-
DPS	39.00	35.00	35.00	35.00	36.00	26.00	18.00	13.74%
YoY %	11.43%	0.00%	0.00%	-2.78%	38.46%	44.44%	-	-
Horiz. %	216.67%	194.44%	194.44%	194.44%	200.00%	144.44%	100.00%	-
NAPS	4.02	3.74	3.47	3.34	3.16	2.82	2.52	8.08%
YoY %	7.49%	7.78%	3.89%	5.70%	12.06%	11.90%	-	-
Horiz. %	159.52%	148.41%	137.70%	132.54%	125.40%	111.90%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 63,986
RPS	66.70	67.88	55.60	40.79	56.80	52.29	50.03	4.90%
YoY %	-1.74%	22.09%	36.31%	-28.19%	8.62%	4.52%	-	-
Horiz. %	133.32%	135.68%	111.13%	81.53%	113.53%	104.52%	100.00%	-
EPS	5.37	5.79	4.28	4.68	6.20	5.57	4.05	4.80%
YoY %	-7.25%	35.28%	-8.55%	-24.52%	11.31%	37.53%	-	-
Horiz. %	132.59%	142.96%	105.68%	115.56%	153.09%	137.53%	100.00%	-
DPS	6.50	5.83	5.83	5.83	6.00	4.22	2.93	14.18%
YoY %	11.49%	0.00%	0.00%	-2.83%	42.18%	44.03%	-	-
Horiz. %	221.84%	198.98%	198.98%	198.98%	204.78%	144.03%	100.00%	-
NAPS	0.6697	0.6231	0.5781	0.5566	0.5266	0.4576	0.4104	8.49%
YoY %	7.48%	7.78%	3.86%	5.70%	15.08%	11.50%	-	-
Horiz. %	163.18%	151.83%	140.86%	135.62%	128.31%	111.50%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	4.45	3.35	4.04	4.29	4.30	3.92	2.47	-
P/RPS	1.11	0.82	1.21	1.75	1.26	1.22	0.80	5.60%
YoY %	35.37%	-32.23%	-30.86%	38.89%	3.28%	52.50%	-	-
Horiz. %	138.75%	102.50%	151.25%	218.75%	157.50%	152.50%	100.00%	-
P/EPS	13.79	9.64	15.74	15.27	11.56	11.42	9.93	5.62%
YoY %	43.05%	-38.75%	3.08%	32.09%	1.23%	15.01%	-	-
Horiz. %	138.87%	97.08%	158.51%	153.78%	116.41%	115.01%	100.00%	-
EY	7.25	10.37	6.35	6.55	8.65	8.76	10.07	-5.32%
YoY %	-30.09%	63.31%	-3.05%	-24.28%	-1.26%	-13.01%	-	-
Horiz. %	72.00%	102.98%	63.06%	65.04%	85.90%	86.99%	100.00%	-
DY	8.76	10.45	8.66	8.16	8.37	6.63	7.29	3.10%
YoY %	-16.17%	20.67%	6.13%	-2.51%	26.24%	-9.05%	-	-
Horiz. %	120.16%	143.35%	118.79%	111.93%	114.81%	90.95%	100.00%	-
P/NAPS	1.11	0.90	1.16	1.28	1.36	1.39	0.98	2.09%
YoY %	23.33%	-22.41%	-9.38%	-5.88%	-2.16%	41.84%	-	-
Horiz. %	113.27%	91.84%	118.37%	130.61%	138.78%	141.84%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	09/11/12	04/11/11	12/11/10	06/11/09	14/11/08	19/11/07	17/11/06	-
Price	4.48	3.53	4.04	4.26	3.12	5.05	2.62	-
P/RPS	1.12	0.87	1.21	1.74	0.92	1.57	0.85	4.70%
YoY %	28.74%	-28.10%	-30.46%	89.13%	-41.40%	84.71%	-	-
Horiz. %	131.76%	102.35%	142.35%	204.71%	108.24%	184.71%	100.00%	-
P/EPS	13.89	10.16	15.74	15.16	8.39	14.71	10.53	4.71%
YoY %	36.71%	-35.45%	3.83%	80.69%	-42.96%	39.70%	-	-
Horiz. %	131.91%	96.49%	149.48%	143.97%	79.68%	139.70%	100.00%	-
EY	7.20	9.84	6.35	6.60	11.92	6.80	9.50	-4.51%
YoY %	-26.83%	54.96%	-3.79%	-44.63%	75.29%	-28.42%	-	-
Horiz. %	75.79%	103.58%	66.84%	69.47%	125.47%	71.58%	100.00%	-
DY	8.71	9.92	8.66	8.22	11.54	5.15	6.87	4.03%
YoY %	-12.20%	14.55%	5.35%	-28.77%	124.08%	-25.04%	-	-
Horiz. %	126.78%	144.40%	126.06%	119.65%	167.98%	74.96%	100.00%	-
P/NAPS	1.11	0.94	1.16	1.28	0.99	1.79	1.04	1.09%
YoY %	18.09%	-18.97%	-9.38%	29.29%	-44.69%	72.12%	-	-
Horiz. %	106.73%	90.38%	111.54%	123.08%	95.19%	172.12%	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