[TM] YoY Quarter Result on 31-Dec-2006 [#4]

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Quarter Result
Revenue	2,272,544	2,497,771	2,104,481	4,407,757	3,754,017	3,465,105	3,200,009	-5.53%
YoY %	-9.02%	18.69%	-52.26%	17.41%	8.34%	8.28%	-	-
Horiz. %	71.02%	78.06%	65.76%	137.74%	117.31%	108.28%	100.00%	-
PBT	253,618	253,815	200,992	871,500	-381,396	943,773	511,299	-11.01%
YoY %	-0.08%	26.28%	-76.94%	328.50%	-140.41%	84.58%	-	-
Horiz. %	49.60%	49.64%	39.31%	170.45%	-74.59%	184.58%	100.00%	-
Tax	-75,363	-69,772	441,107	-226,008	-336,727	-119,573	-11,539	36.68%
YoY %	-8.01%	-115.82%	295.17%	32.88%	-181.61%	-936.25%	-	-
Horiz. %	653.12%	604.66%	-3,822.75%	1,958.64%	2,918.16%	1,036.25%	100.00%	-
NP	178,255	184,043	642,099	645,492	-718,123	824,200	499,760	-15.77%
YoY %	-3.14%	-71.34%	-0.53%	189.89%	-187.13%	64.92%	-	-
Horiz. %	35.67%	36.83%	128.48%	129.16%	-143.69%	164.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	170,250	164,806	592,462	590,713	-701,275	824,200	499,760	-16.41%
YoY %	3.30%	-72.18%	0.30%	184.23%	-185.09%	64.92%	-	-
Horiz. %	34.07%	32.98%	118.55%	118.20%	-140.32%	164.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.72%	27.49%	-219.46%	25.93%	-	12.67%	2.26%	-
YoY %	8.11%	112.53%	-946.36%	0.00%	-	460.62%	-	-
Horiz. %	1,315.04%	1,216.37%	-9,710.62%	1,147.35%	-	560.62%	100.00%	-
Total Cost	2,094,289	2,313,728	1,462,382	3,762,265	4,472,140	2,640,905	2,700,249	-4.14%
YoY %	-9.48%	58.22%	-61.13%	-15.87%	69.34%	-2.20%	-	-
Horiz. %	77.56%	85.69%	54.16%	139.33%	165.62%	97.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,994,082	10,181,233	19,829,565	16,977,768	20,016,149	15,359,846	12,606,204	-9.34%
YoY %	-31.30%	-48.66%	16.80%	-15.18%	30.31%	21.84%	-	-
Horiz. %	55.48%	80.76%	157.30%	134.68%	158.78%	121.84%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Dividend
Div	461,093	489,267	2,996,755	1,018,666	846,950	675,573	644,851	-5.43%
YoY %	-5.76%	-83.67%	194.18%	20.27%	25.37%	4.76%	-	-
Horiz. %	71.50%	75.87%	464.72%	157.97%	131.34%	104.76%	100.00%	-
Div Payout %	270.83%	296.88%	505.81%	172.45%	0.00%	81.97%	129.03%	-
YoY %	-8.77%	-41.31%	193.31%	0.00%	0.00%	-36.47%	-	-
Horiz. %	209.90%	230.09%	392.01%	133.65%	0.00%	63.53%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Equity
Net Worth	6,994,082	10,181,233	19,829,565	16,977,768	20,016,149	15,359,846	12,606,204	-9.34%
YoY %	-31.30%	-48.66%	16.80%	-15.18%	30.31%	21.84%	-	-
Horiz. %	55.48%	80.76%	157.30%	134.68%	158.78%	121.84%	100.00%	-
NOSH	3,546,874	3,433,458	3,444,546	3,395,553	3,387,801	3,377,868	3,224,258	1.60%
YoY %	3.30%	-0.32%	1.44%	0.23%	0.29%	4.76%	-	-
Horiz. %	110.01%	106.49%	106.83%	105.31%	105.07%	104.76%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Ratio Analysis
NP Margin	7.84%	7.37%	30.51%	14.64%	-19.13%	23.79%	15.62%	-
YoY %	6.38%	-75.84%	108.40%	176.53%	-180.41%	52.30%	-	-
Horiz. %	50.19%	47.18%	195.33%	93.73%	-122.47%	152.30%	100.00%	-
ROE	2.43%	1.62%	2.99%	3.48%	-3.50%	5.37%	3.96%	-
YoY %	50.00%	-45.82%	-14.08%	199.43%	-165.18%	35.61%	-	-
Horiz. %	61.36%	40.91%	75.51%	87.88%	-88.38%	135.61%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Per Share
RPS	64.07	72.75	61.10	129.81	110.81	102.58	99.25	-7.02%
YoY %	-11.93%	19.07%	-52.93%	17.15%	8.02%	3.36%	-	-
Horiz. %	64.55%	73.30%	61.56%	130.79%	111.65%	103.36%	100.00%	-
EPS	4.80	4.80	17.20	17.40	-20.70	24.40	15.50	-17.73%
YoY %	0.00%	-72.09%	-1.15%	184.06%	-184.84%	57.42%	-	-
Horiz. %	30.97%	30.97%	110.97%	112.26%	-133.55%	157.42%	100.00%	-
DPS	13.00	14.25	87.00	30.00	25.00	20.00	20.00	-6.92%
YoY %	-8.77%	-83.62%	190.00%	20.00%	25.00%	0.00%	-	-
Horiz. %	65.00%	71.25%	435.00%	150.00%	125.00%	100.00%	100.00%	-
NAPS	1.9719	2.9653	5.7568	5.00	5.9083	4.5472	3.9098	-10.77%
YoY %	-33.50%	-48.49%	15.14%	-15.37%	29.93%	16.30%	-	-
Horiz. %	50.43%	75.84%	147.24%	127.88%	151.12%	116.30%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Adjusted Per Share Value based on latest NOSH - 3,395,553
RPS	59.23	65.10	54.85	114.88	97.84	90.31	83.40	-5.53%
YoY %	-9.02%	18.69%	-52.25%	17.42%	8.34%	8.29%	-	-
Horiz. %	71.02%	78.06%	65.77%	137.75%	117.31%	108.29%	100.00%	-
EPS	4.44	4.30	15.44	15.40	-18.28	21.48	13.02	-16.40%
YoY %	3.26%	-72.15%	0.26%	184.25%	-185.10%	64.98%	-	-
Horiz. %	34.10%	33.03%	118.59%	118.28%	-140.40%	164.98%	100.00%	-
DPS	12.02	12.75	78.10	26.55	22.07	17.61	16.81	-5.43%
YoY %	-5.73%	-83.67%	194.16%	20.30%	25.33%	4.76%	-	-
Horiz. %	71.51%	75.85%	464.60%	157.94%	131.29%	104.76%	100.00%	-
NAPS	1.8228	2.6535	5.168	4.4248	5.2167	4.0031	3.2855	-9.34%
YoY %	-31.31%	-48.66%	16.80%	-15.18%	30.32%	21.84%	-	-
Horiz. %	55.48%	80.76%	157.30%	134.68%	158.78%	121.84%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	31/12/08	31/12/07	29/12/06	30/12/05	31/12/04	31/12/03	-
Price	3.06	1.54	5.60	4.88	4.78	5.80	4.20	-
P/RPS	4.78	2.12	9.17	3.76	4.31	5.65	4.23	2.05%
YoY %	125.47%	-76.88%	143.88%	-12.76%	-23.72%	33.57%	-	-
Horiz. %	113.00%	50.12%	216.78%	88.89%	101.89%	133.57%	100.00%	-
P/EPS	63.75	32.08	32.56	28.05	-23.09	23.77	27.10	15.30%
YoY %	98.72%	-1.47%	16.08%	221.48%	-197.14%	-12.29%	-	-
Horiz. %	235.24%	118.38%	120.15%	103.51%	-85.20%	87.71%	100.00%	-
EY	1.57	3.12	3.07	3.56	-4.33	4.21	3.69	-13.26%
YoY %	-49.68%	1.63%	-13.76%	182.22%	-202.85%	14.09%	-	-
Horiz. %	42.55%	84.55%	83.20%	96.48%	-117.34%	114.09%	100.00%	-
DY	4.25	9.25	15.54	6.15	5.23	3.45	4.76	-1.86%
YoY %	-54.05%	-40.48%	152.68%	17.59%	51.59%	-27.52%	-	-
Horiz. %	89.29%	194.33%	326.47%	129.20%	109.87%	72.48%	100.00%	-
P/NAPS	1.55	0.52	0.97	0.98	0.81	1.28	1.07	6.36%
YoY %	198.08%	-46.39%	-1.02%	20.99%	-36.72%	19.63%	-	-
Horiz. %	144.86%	48.60%	90.65%	91.59%	75.70%	119.63%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Price Multiplier on Announcement Date
Date	22/02/10	24/02/09	26/02/08	23/02/07	28/02/06	24/02/05	26/02/04	-
Price	3.35	1.67	5.70	5.45	4.95	5.30	5.25	-
P/RPS	5.23	2.30	9.33	4.20	4.47	5.17	5.29	-0.18%
YoY %	127.39%	-75.35%	122.14%	-6.04%	-13.54%	-2.27%	-	-
Horiz. %	98.87%	43.48%	176.37%	79.40%	84.50%	97.73%	100.00%	-
P/EPS	69.79	34.79	33.14	31.33	-23.91	21.72	33.87	12.79%
YoY %	100.60%	4.98%	5.78%	231.03%	-210.08%	-35.87%	-	-
Horiz. %	206.05%	102.72%	97.84%	92.50%	-70.59%	64.13%	100.00%	-
EY	1.43	2.87	3.02	3.19	-4.18	4.60	2.95	-11.35%
YoY %	-50.17%	-4.97%	-5.33%	176.32%	-190.87%	55.93%	-	-
Horiz. %	48.47%	97.29%	102.37%	108.14%	-141.69%	155.93%	100.00%	-
DY	3.88	8.53	15.26	5.50	5.05	3.77	3.81	0.30%
YoY %	-54.51%	-44.10%	177.45%	8.91%	33.95%	-1.05%	-	-
Horiz. %	101.84%	223.88%	400.52%	144.36%	132.55%	98.95%	100.00%	-
P/NAPS	1.70	0.56	0.99	1.09	0.84	1.17	1.34	4.04%
YoY %	203.57%	-43.43%	-9.17%	29.76%	-28.21%	-12.69%	-	-
Horiz. %	126.87%	41.79%	73.88%	81.34%	62.69%	87.31%	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