[PIE] YoY Quarter Result on 30-Jun-2004 [#2]

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Quarter Result
Revenue	69,016	63,238	54,076	39,991	27,808	27,421	33,395	12.85%
YoY %	9.14%	16.94%	35.22%	43.81%	1.41%	-17.89%	-	-
Horiz. %	206.67%	189.36%	161.93%	119.75%	83.27%	82.11%	100.00%	-
PBT	8,366	6,197	5,452	3,586	2,857	2,315	2,751	20.35%
YoY %	35.00%	13.66%	52.04%	25.52%	23.41%	-15.85%	-	-
Horiz. %	304.11%	225.26%	198.18%	130.35%	103.85%	84.15%	100.00%	-
Tax	-1,258	-1,309	-1,506	-1,003	-837	-412	-789	8.08%
YoY %	3.90%	13.08%	-50.15%	-19.83%	-103.16%	47.78%	-	-
Horiz. %	159.44%	165.91%	190.87%	127.12%	106.08%	52.22%	100.00%	-
NP	7,108	4,888	3,946	2,583	2,020	1,903	1,962	23.91%
YoY %	45.42%	23.87%	52.77%	27.87%	6.15%	-3.01%	-	-
Horiz. %	362.28%	249.13%	201.12%	131.65%	102.96%	96.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,108	4,888	3,946	2,583	2,020	1,903	1,962	23.91%
YoY %	45.42%	23.87%	52.77%	27.87%	6.15%	-3.01%	-	-
Horiz. %	362.28%	249.13%	201.12%	131.65%	102.96%	96.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.04%	21.12%	27.62%	27.97%	29.30%	17.80%	28.68%	-
YoY %	-28.79%	-23.53%	-1.25%	-4.54%	64.61%	-37.94%	-	-
Horiz. %	52.44%	73.64%	96.30%	97.52%	102.16%	62.06%	100.00%	-
Total Cost	61,908	58,350	50,130	37,408	25,788	25,518	31,433	11.95%
YoY %	6.10%	16.40%	34.01%	45.06%	1.06%	-18.82%	-	-
Horiz. %	196.95%	185.63%	159.48%	119.01%	82.04%	81.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	166,769	150,980	132,976	125,199	122,878	126,666	128,400	4.45%
YoY %	10.46%	13.54%	6.21%	1.89%	-2.99%	-1.35%	-	-
Horiz. %	129.88%	117.59%	103.56%	97.51%	95.70%	98.65%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Dividend
Div	16,239	11,323	74	72	59	6,003	-	-
YoY %	43.42%	15,201.35%	2.78%	22.03%	-99.02%	0.00%	-	-
Horiz. %	270.51%	188.62%	1.23%	1.20%	0.98%	100.00%	-	-
Div Payout %	228.47%	231.66%	1.88%	2.82%	2.97%	315.46%	-	-
YoY %	-1.38%	12,222.34%	-33.33%	-5.05%	-99.06%	0.00%	-	-
Horiz. %	72.42%	73.44%	0.60%	0.89%	0.94%	100.00%	-	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Equity
Net Worth	166,769	150,980	132,976	125,199	122,878	126,666	128,400	4.45%
YoY %	10.46%	13.54%	6.21%	1.89%	-2.99%	-1.35%	-	-
Horiz. %	129.88%	117.59%	103.56%	97.51%	95.70%	98.65%	100.00%	-
NOSH	62,460	62,908	61,849	60,776	59,940	60,031	60,000	0.67%
YoY %	-0.71%	1.71%	1.77%	1.39%	-0.15%	0.05%	-	-
Horiz. %	104.10%	104.85%	103.08%	101.29%	99.90%	100.05%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Ratio Analysis
NP Margin	10.30%	7.73%	7.30%	6.46%	7.26%	6.94%	5.88%	-
YoY %	33.25%	5.89%	13.00%	-11.02%	4.61%	18.03%	-	-
Horiz. %	175.17%	131.46%	124.15%	109.86%	123.47%	118.03%	100.00%	-
ROE	4.26%	3.24%	2.97%	2.06%	1.64%	1.50%	1.53%	-
YoY %	31.48%	9.09%	44.17%	25.61%	9.33%	-1.96%	-	-
Horiz. %	278.43%	211.76%	194.12%	134.64%	107.19%	98.04%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Per Share
RPS	110.50	100.52	87.43	65.80	46.39	45.68	55.66	12.10%
YoY %	9.93%	14.97%	32.87%	41.84%	1.55%	-17.93%	-	-
Horiz. %	198.53%	180.60%	157.08%	118.22%	83.35%	82.07%	100.00%	-
EPS	11.38	7.77	6.38	4.25	3.37	3.17	3.27	23.09%
YoY %	46.46%	21.79%	50.12%	26.11%	6.31%	-3.06%	-	-
Horiz. %	348.01%	237.61%	195.11%	129.97%	103.06%	96.94%	100.00%	-
DPS	26.00	18.00	0.12	0.12	0.10	10.00	0.00	-
YoY %	44.44%	14,900.00%	0.00%	20.00%	-99.00%	0.00%	-	-
Horiz. %	260.00%	180.00%	1.20%	1.20%	1.00%	100.00%	-	-
NAPS	2.67	2.40	2.15	2.06	2.05	2.11	2.14	3.75%
YoY %	11.25%	11.63%	4.37%	0.49%	-2.84%	-1.40%	-	-
Horiz. %	124.77%	112.15%	100.47%	96.26%	95.79%	98.60%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Adjusted Per Share Value based on latest NOSH - 60,776
RPS	17.97	16.47	14.08	10.41	7.24	7.14	8.70	12.84%
YoY %	9.11%	16.97%	35.25%	43.78%	1.40%	-17.93%	-	-
Horiz. %	206.55%	189.31%	161.84%	119.66%	83.22%	82.07%	100.00%	-
EPS	1.85	1.27	1.03	0.67	0.53	0.50	0.51	23.94%
YoY %	45.67%	23.30%	53.73%	26.42%	6.00%	-1.96%	-	-
Horiz. %	362.75%	249.02%	201.96%	131.37%	103.92%	98.04%	100.00%	-
DPS	4.23	2.95	0.02	0.02	0.02	1.56	0.00	-
YoY %	43.39%	14,650.00%	0.00%	0.00%	-98.72%	0.00%	-	-
Horiz. %	271.15%	189.10%	1.28%	1.28%	1.28%	100.00%	-	-
NAPS	0.4342	0.3931	0.3463	0.326	0.32	0.3298	0.3343	4.45%
YoY %	10.46%	13.51%	6.23%	1.88%	-2.97%	-1.35%	-	-
Horiz. %	129.88%	117.59%	103.59%	97.52%	95.72%	98.65%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	-
Price	3.78	2.48	2.18	2.29	2.10	2.25	1.75	-
P/RPS	3.42	2.47	2.49	3.48	4.53	4.93	3.14	1.43%
YoY %	38.46%	-0.80%	-28.45%	-23.18%	-8.11%	57.01%	-	-
Horiz. %	108.92%	78.66%	79.30%	110.83%	144.27%	157.01%	100.00%	-
P/EPS	33.22	31.92	34.17	53.88	62.31	70.98	53.52	-7.63%
YoY %	4.07%	-6.58%	-36.58%	-13.53%	-12.21%	32.62%	-	-
Horiz. %	62.07%	59.64%	63.85%	100.67%	116.42%	132.62%	100.00%	-
EY	3.01	3.13	2.93	1.86	1.60	1.41	1.87	8.25%
YoY %	-3.83%	6.83%	57.53%	16.25%	13.48%	-24.60%	-	-
Horiz. %	160.96%	167.38%	156.68%	99.47%	85.56%	75.40%	100.00%	-
DY	6.88	7.26	0.06	0.05	0.05	4.44	0.00	-
YoY %	-5.23%	12,000.00%	20.00%	0.00%	-98.87%	0.00%	-	-
Horiz. %	154.95%	163.51%	1.35%	1.13%	1.13%	100.00%	-	-
P/NAPS	1.42	1.03	1.01	1.11	1.02	1.07	0.82	9.57%
YoY %	37.86%	1.98%	-9.01%	8.82%	-4.67%	30.49%	-	-
Horiz. %	173.17%	125.61%	123.17%	135.37%	124.39%	130.49%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Announcement Date
Date	06/08/07	07/08/06	08/08/05	19/07/04	08/08/03	05/08/02	21/08/01	-
Price	3.74	2.39	2.18	2.23	1.98	2.12	1.83	-
P/RPS	3.38	2.38	2.49	3.39	4.27	4.64	3.29	0.45%
YoY %	42.02%	-4.42%	-26.55%	-20.61%	-7.97%	41.03%	-	-
Horiz. %	102.74%	72.34%	75.68%	103.04%	129.79%	141.03%	100.00%	-
P/EPS	32.86	30.76	34.17	52.47	58.75	66.88	55.96	-8.48%
YoY %	6.83%	-9.98%	-34.88%	-10.69%	-12.16%	19.51%	-	-
Horiz. %	58.72%	54.97%	61.06%	93.76%	104.99%	119.51%	100.00%	-
EY	3.04	3.25	2.93	1.91	1.70	1.50	1.79	9.22%
YoY %	-6.46%	10.92%	53.40%	12.35%	13.33%	-16.20%	-	-
Horiz. %	169.83%	181.56%	163.69%	106.70%	94.97%	83.80%	100.00%	-
DY	6.95	7.53	0.06	0.05	0.05	4.72	0.00	-
YoY %	-7.70%	12,450.00%	20.00%	0.00%	-98.94%	0.00%	-	-
Horiz. %	147.25%	159.53%	1.27%	1.06%	1.06%	100.00%	-	-
P/NAPS	1.40	1.00	1.01	1.08	0.97	1.00	0.86	8.45%
YoY %	40.00%	-0.99%	-6.48%	11.34%	-3.00%	16.28%	-	-
Horiz. %	162.79%	116.28%	117.44%	125.58%	112.79%	116.28%	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