[PERSTIM] YoY Quarter Result on 31-Mar-2010 [#4]

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Quarter Result
Revenue	148,475	179,241	208,917	210,417	238,217	190,405	181,635	-3.30%
YoY %	-17.16%	-14.20%	-0.71%	-11.67%	25.11%	4.83%	-	-
Horiz. %	81.74%	98.68%	115.02%	115.85%	131.15%	104.83%	100.00%	-
PBT	14,547	4,407	7,240	34,394	13,821	10,429	16,902	-2.46%
YoY %	230.09%	-39.13%	-78.95%	148.85%	32.52%	-38.30%	-	-
Horiz. %	86.07%	26.07%	42.84%	203.49%	81.77%	61.70%	100.00%	-
Tax	-3,616	237	-747	-7,769	-632	-582	-2,305	7.78%
YoY %	-1,625.74%	131.73%	90.38%	-1,129.27%	-8.59%	74.75%	-	-
Horiz. %	156.88%	-10.28%	32.41%	337.05%	27.42%	25.25%	100.00%	-
NP	10,931	4,644	6,493	26,625	13,189	9,847	14,597	-4.70%
YoY %	135.38%	-28.48%	-75.61%	101.87%	33.94%	-32.54%	-	-
Horiz. %	74.89%	31.81%	44.48%	182.40%	90.35%	67.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,931	4,644	6,493	26,625	13,189	9,847	14,597	-4.70%
YoY %	135.38%	-28.48%	-75.61%	101.87%	33.94%	-32.54%	-	-
Horiz. %	74.89%	31.81%	44.48%	182.40%	90.35%	67.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.86%	-5.38%	10.32%	22.59%	4.57%	5.58%	13.64%	-
YoY %	562.08%	-152.13%	-54.32%	394.31%	-18.10%	-59.09%	-	-
Horiz. %	182.26%	-39.44%	75.66%	165.62%	33.50%	40.91%	100.00%	-
Total Cost	137,544	174,597	202,424	183,792	225,028	180,558	167,038	-3.18%
YoY %	-21.22%	-13.75%	10.14%	-18.32%	24.63%	8.09%	-	-
Horiz. %	82.34%	104.53%	121.18%	110.03%	134.72%	108.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	318,768	317,775	313,729	294,950	252,259	237,241	214,486	6.82%
YoY %	0.31%	1.29%	6.37%	16.92%	6.33%	10.61%	-	-
Horiz. %	148.62%	148.16%	146.27%	137.51%	117.61%	110.61%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Dividend
Div	26,315	19,860	23,827	26,813	9,931	9,926	11,915	14.10%
YoY %	32.50%	-16.65%	-11.14%	169.99%	0.05%	-16.69%	-	-
Horiz. %	220.86%	166.68%	199.97%	225.04%	83.35%	83.31%	100.00%	-
Div Payout %	240.74%	427.67%	366.97%	100.71%	75.30%	100.81%	81.63%	-
YoY %	-43.71%	16.54%	264.38%	33.75%	-25.31%	23.50%	-	-
Horiz. %	294.92%	523.91%	449.55%	123.37%	92.25%	123.50%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Equity
Net Worth	318,768	317,775	313,729	294,950	252,259	237,241	214,486	6.82%
YoY %	0.31%	1.29%	6.37%	16.92%	6.33%	10.61%	-	-
Horiz. %	148.62%	148.16%	146.27%	137.51%	117.61%	110.61%	100.00%	-
NOSH	99,304	99,304	99,281	99,309	99,314	99,264	99,299	0.00%
YoY %	0.00%	0.02%	-0.03%	-0.01%	0.05%	-0.04%	-	-
Horiz. %	100.01%	100.01%	99.98%	100.01%	100.02%	99.96%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Ratio Analysis
NP Margin	7.36%	2.59%	3.11%	12.65%	5.54%	5.17%	8.04%	-
YoY %	184.17%	-16.72%	-75.42%	128.34%	7.16%	-35.70%	-	-
Horiz. %	91.54%	32.21%	38.68%	157.34%	68.91%	64.30%	100.00%	-
ROE	3.43%	1.46%	2.07%	9.03%	5.23%	4.15%	6.81%	-
YoY %	134.93%	-29.47%	-77.08%	72.66%	26.02%	-39.06%	-	-
Horiz. %	50.37%	21.44%	30.40%	132.60%	76.80%	60.94%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Per Share
RPS	149.51	180.50	210.43	211.88	239.86	191.82	182.92	-3.30%
YoY %	-17.17%	-14.22%	-0.68%	-11.67%	25.04%	4.87%	-	-
Horiz. %	81.74%	98.68%	115.04%	115.83%	131.13%	104.87%	100.00%	-
EPS	11.01	4.68	6.54	26.81	13.28	9.92	14.70	-4.69%
YoY %	135.26%	-28.44%	-75.61%	101.88%	33.87%	-32.52%	-	-
Horiz. %	74.90%	31.84%	44.49%	182.38%	90.34%	67.48%	100.00%	-
DPS	26.50	20.00	24.00	27.00	10.00	10.00	12.00	14.10%
YoY %	32.50%	-16.67%	-11.11%	170.00%	0.00%	-16.67%	-	-
Horiz. %	220.83%	166.67%	200.00%	225.00%	83.33%	83.33%	100.00%	-
NAPS	3.21	3.20	3.16	2.97	2.54	2.39	2.16	6.81%
YoY %	0.31%	1.27%	6.40%	16.93%	6.28%	10.65%	-	-
Horiz. %	148.61%	148.15%	146.30%	137.50%	117.59%	110.65%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 99,309
RPS	115.01	138.84	161.83	162.99	184.53	147.49	140.70	-3.30%
YoY %	-17.16%	-14.21%	-0.71%	-11.67%	25.11%	4.83%	-	-
Horiz. %	81.74%	98.68%	115.02%	115.84%	131.15%	104.83%	100.00%	-
EPS	8.47	3.60	5.03	20.62	10.22	7.63	11.31	-4.70%
YoY %	135.28%	-28.43%	-75.61%	101.76%	33.94%	-32.54%	-	-
Horiz. %	74.89%	31.83%	44.47%	182.32%	90.36%	67.46%	100.00%	-
DPS	20.38	15.38	18.46	20.77	7.69	7.69	9.23	14.09%
YoY %	32.51%	-16.68%	-11.12%	170.09%	0.00%	-16.68%	-	-
Horiz. %	220.80%	166.63%	200.00%	225.03%	83.32%	83.32%	100.00%	-
NAPS	2.4692	2.4615	2.4302	2.2847	1.954	1.8377	1.6614	6.82%
YoY %	0.31%	1.29%	6.37%	16.92%	6.33%	10.61%	-	-
Horiz. %	148.62%	148.16%	146.27%	137.52%	117.61%	110.61%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	-
Price	3.09	3.61	4.75	3.98	1.82	2.95	2.85	-
P/RPS	2.07	2.00	2.26	1.88	0.76	1.54	1.56	4.82%
YoY %	3.50%	-11.50%	20.21%	147.37%	-50.65%	-1.28%	-	-
Horiz. %	132.69%	128.21%	144.87%	120.51%	48.72%	98.72%	100.00%	-
P/EPS	28.07	77.19	72.63	14.85	13.70	29.74	19.39	6.35%
YoY %	-63.64%	6.28%	389.09%	8.39%	-53.93%	53.38%	-	-
Horiz. %	144.77%	398.09%	374.57%	76.59%	70.65%	153.38%	100.00%	-
EY	3.56	1.30	1.38	6.74	7.30	3.36	5.16	-5.99%
YoY %	173.85%	-5.80%	-79.53%	-7.67%	117.26%	-34.88%	-	-
Horiz. %	68.99%	25.19%	26.74%	130.62%	141.47%	65.12%	100.00%	-
DY	8.58	5.54	5.05	6.78	5.49	3.39	4.21	12.58%
YoY %	54.87%	9.70%	-25.52%	23.50%	61.95%	-19.48%	-	-
Horiz. %	203.80%	131.59%	119.95%	161.05%	130.40%	80.52%	100.00%	-
P/NAPS	0.96	1.13	1.50	1.34	0.72	1.23	1.32	-5.16%
YoY %	-15.04%	-24.67%	11.94%	86.11%	-41.46%	-6.82%	-	-
Horiz. %	72.73%	85.61%	113.64%	101.52%	54.55%	93.18%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	28/05/13	24/05/12	26/05/11	26/05/10	26/05/09	22/05/08	23/05/07	-
Price	3.59	3.45	5.17	4.07	2.12	2.98	3.10	-
P/RPS	2.40	1.91	2.46	1.92	0.88	1.55	1.69	6.01%
YoY %	25.65%	-22.36%	28.12%	118.18%	-43.23%	-8.28%	-	-
Horiz. %	142.01%	113.02%	145.56%	113.61%	52.07%	91.72%	100.00%	-
P/EPS	32.61	73.77	79.05	15.18	15.96	30.04	21.09	7.52%
YoY %	-55.80%	-6.68%	420.75%	-4.89%	-46.87%	42.44%	-	-
Horiz. %	154.62%	349.79%	374.82%	71.98%	75.68%	142.44%	100.00%	-
EY	3.07	1.36	1.26	6.59	6.26	3.33	4.74	-6.97%
YoY %	125.74%	7.94%	-80.88%	5.27%	87.99%	-29.75%	-	-
Horiz. %	64.77%	28.69%	26.58%	139.03%	132.07%	70.25%	100.00%	-
DY	7.38	5.80	4.64	6.63	4.72	3.36	3.87	11.34%
YoY %	27.24%	25.00%	-30.02%	40.47%	40.48%	-13.18%	-	-
Horiz. %	190.70%	149.87%	119.90%	171.32%	121.96%	86.82%	100.00%	-
P/NAPS	1.12	1.08	1.64	1.37	0.83	1.25	1.44	-4.09%
YoY %	3.70%	-34.15%	19.71%	65.06%	-33.60%	-13.19%	-	-
Horiz. %	77.78%	75.00%	113.89%	95.14%	57.64%	86.81%	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