[ASIAFLE] YoY Cumulative Quarter Result on 30-Jun-2013 [#1]

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Cumulative Result
Revenue	90,477	93,967	104,322	83,132	86,204	59,860	66,630	5.22%
YoY %	-3.71%	-9.93%	25.49%	-3.56%	44.01%	-10.16%	-	-
Horiz. %	135.79%	141.03%	156.57%	124.77%	129.38%	89.84%	100.00%	-
PBT	17,987	25,008	19,047	20,545	19,412	15,643	18,813	-0.74%
YoY %	-28.08%	31.30%	-7.29%	5.84%	24.09%	-16.85%	-	-
Horiz. %	95.61%	132.93%	101.24%	109.21%	103.18%	83.15%	100.00%	-
Tax	-3,952	-5,157	-4,077	-3,831	-4,598	-2,373	-3,069	4.30%
YoY %	23.37%	-26.49%	-6.42%	16.68%	-93.76%	22.68%	-	-
Horiz. %	128.77%	168.04%	132.84%	124.83%	149.82%	77.32%	100.00%	-
NP	14,035	19,851	14,970	16,714	14,814	13,270	15,744	-1.89%
YoY %	-29.30%	32.61%	-10.43%	12.83%	11.64%	-15.71%	-	-
Horiz. %	89.15%	126.09%	95.08%	106.16%	94.09%	84.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,989	19,769	14,961	16,590	14,814	13,270	15,744	-1.94%
YoY %	-29.24%	32.14%	-9.82%	11.99%	11.64%	-15.71%	-	-
Horiz. %	88.85%	125.57%	95.03%	105.37%	94.09%	84.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.97%	20.62%	21.40%	18.65%	23.69%	15.17%	16.31%	-
YoY %	6.55%	-3.64%	14.75%	-21.27%	56.16%	-6.99%	-	-
Horiz. %	134.70%	126.43%	131.21%	114.35%	145.25%	93.01%	100.00%	-
Total Cost	76,442	74,116	89,352	66,418	71,390	46,590	50,886	7.01%
YoY %	3.14%	-17.05%	34.53%	-6.96%	53.23%	-8.44%	-	-
Horiz. %	150.22%	145.65%	175.59%	130.52%	140.29%	91.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	536,035	490,530	453,566	405,226	384,701	361,077	329,982	8.41%
YoY %	9.28%	8.15%	11.93%	5.34%	6.54%	9.42%	-	-
Horiz. %	162.44%	148.65%	137.45%	122.80%	116.58%	109.42%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	536,035	490,530	453,566	405,226	384,701	361,077	329,982	8.41%
YoY %	9.28%	8.15%	11.93%	5.34%	6.54%	9.42%	-	-
Horiz. %	162.44%	148.65%	137.45%	122.80%	116.58%	109.42%	100.00%	-
NOSH	191,763	190,452	117,525	115,851	115,644	115,356	114,585	8.95%
YoY %	0.69%	62.05%	1.44%	0.18%	0.25%	0.67%	-	-
Horiz. %	167.35%	166.21%	102.57%	101.10%	100.92%	100.67%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	15.51%	21.13%	14.35%	20.11%	17.18%	22.17%	23.63%	-
YoY %	-26.60%	47.25%	-28.64%	17.05%	-22.51%	-6.18%	-	-
Horiz. %	65.64%	89.42%	60.73%	85.10%	72.70%	93.82%	100.00%	-
ROE	2.61%	4.03%	3.30%	4.09%	3.85%	3.68%	4.77%	-
YoY %	-35.24%	22.12%	-19.32%	6.23%	4.62%	-22.85%	-	-
Horiz. %	54.72%	84.49%	69.18%	85.74%	80.71%	77.15%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	47.18	49.34	88.77	71.76	74.54	51.89	58.15	-3.42%
YoY %	-4.38%	-44.42%	23.70%	-3.73%	43.65%	-10.77%	-	-
Horiz. %	81.13%	84.85%	152.66%	123.40%	128.19%	89.23%	100.00%	-
EPS	7.29	10.38	12.73	14.32	12.81	11.50	13.74	-10.01%
YoY %	-29.77%	-18.46%	-11.10%	11.79%	11.39%	-16.30%	-	-
Horiz. %	53.06%	75.55%	92.65%	104.22%	93.23%	83.70%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.7953	2.5756	3.8593	3.4978	3.3266	3.1301	2.8798	-0.49%
YoY %	8.53%	-33.26%	10.34%	5.15%	6.28%	8.69%	-	-
Horiz. %	97.07%	89.44%	134.01%	121.46%	115.51%	108.69%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 115,851
RPS	46.17	47.95	53.23	42.42	43.99	30.54	34.00	5.22%
YoY %	-3.71%	-9.92%	25.48%	-3.57%	44.04%	-10.18%	-	-
Horiz. %	135.79%	141.03%	156.56%	124.76%	129.38%	89.82%	100.00%	-
EPS	7.14	10.09	7.63	8.47	7.56	6.77	8.03	-1.93%
YoY %	-29.24%	32.24%	-9.92%	12.04%	11.67%	-15.69%	-	-
Horiz. %	88.92%	125.65%	95.02%	105.48%	94.15%	84.31%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.7352	2.503	2.3144	2.0677	1.963	1.8424	1.6838	8.41%
YoY %	9.28%	8.15%	11.93%	5.33%	6.55%	9.42%	-	-
Horiz. %	162.44%	148.65%	137.45%	122.80%	116.58%	109.42%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	4.25	3.60	7.00	3.45	3.50	3.97	4.60	-
P/RPS	9.01	7.30	7.89	4.81	4.70	7.65	7.91	2.19%
YoY %	23.42%	-7.48%	64.03%	2.34%	-38.56%	-3.29%	-	-
Horiz. %	113.91%	92.29%	99.75%	60.81%	59.42%	96.71%	100.00%	-
P/EPS	58.26	34.68	54.99	24.09	27.32	34.51	33.48	9.66%
YoY %	67.99%	-36.93%	128.27%	-11.82%	-20.83%	3.08%	-	-
Horiz. %	174.01%	103.58%	164.25%	71.95%	81.60%	103.08%	100.00%	-
EY	1.72	2.88	1.82	4.15	3.66	2.90	2.99	-8.79%
YoY %	-40.28%	58.24%	-56.14%	13.39%	26.21%	-3.01%	-	-
Horiz. %	57.53%	96.32%	60.87%	138.80%	122.41%	96.99%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.52	1.40	1.81	0.99	1.05	1.27	1.60	-0.85%
YoY %	8.57%	-22.65%	82.83%	-5.71%	-17.32%	-20.63%	-	-
Horiz. %	95.00%	87.50%	113.12%	61.87%	65.62%	79.38%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	30/08/16	26/08/15	29/08/14	30/08/13	30/08/12	25/08/11	30/08/10	-
Price	3.78	3.20	7.31	3.64	3.63	3.70	4.23	-
P/RPS	8.01	6.49	8.24	5.07	4.87	7.13	7.27	1.62%
YoY %	23.42%	-21.24%	62.52%	4.11%	-31.70%	-1.93%	-	-
Horiz. %	110.18%	89.27%	113.34%	69.74%	66.99%	98.07%	100.00%	-
P/EPS	51.82	30.83	57.42	25.42	28.34	32.16	30.79	9.05%
YoY %	68.08%	-46.31%	125.89%	-10.30%	-11.88%	4.45%	-	-
Horiz. %	168.30%	100.13%	186.49%	82.56%	92.04%	104.45%	100.00%	-
EY	1.93	3.24	1.74	3.93	3.53	3.11	3.25	-8.31%
YoY %	-40.43%	86.21%	-55.73%	11.33%	13.50%	-4.31%	-	-
Horiz. %	59.38%	99.69%	53.54%	120.92%	108.62%	95.69%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.35	1.24	1.89	1.04	1.09	1.18	1.47	-1.40%
YoY %	8.87%	-34.39%	81.73%	-4.59%	-7.63%	-19.73%	-	-
Horiz. %	91.84%	84.35%	128.57%	70.75%	74.15%	80.27%	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