[ASIAFLE] 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	81,655	86,089	65,496	72,677	68,068	78,046	34,313	15.53%
YoY %	-5.15%	31.44%	-9.88%	6.77%	-12.78%	127.45%	-	-
Horiz. %	237.97%	250.89%	190.88%	211.81%	198.37%	227.45%	100.00%	-
PBT	11,801	13,625	15,121	13,033	18,648	12,981	9,375	3.90%
YoY %	-13.39%	-9.89%	16.02%	-30.11%	43.66%	38.46%	-	-
Horiz. %	125.88%	145.33%	161.29%	139.02%	198.91%	138.46%	100.00%	-
Tax	-3,432	-2,647	-2,526	-1,369	2,086	-2,374	-2,083	8.67%
YoY %	-29.66%	-4.79%	-84.51%	-165.63%	187.87%	-13.97%	-	-
Horiz. %	164.76%	127.08%	121.27%	65.72%	-100.14%	113.97%	100.00%	-
NP	8,369	10,978	12,595	11,664	20,734	10,607	7,292	2.32%
YoY %	-23.77%	-12.84%	7.98%	-43.74%	95.47%	45.46%	-	-
Horiz. %	114.77%	150.55%	172.72%	159.96%	284.34%	145.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,188	10,978	12,595	11,664	20,734	10,607	7,292	1.94%
YoY %	-25.41%	-12.84%	7.98%	-43.74%	95.47%	45.46%	-	-
Horiz. %	112.29%	150.55%	172.72%	159.96%	284.34%	145.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.08%	19.43%	16.71%	10.50%	-11.19%	18.29%	22.22%	-
YoY %	49.67%	16.28%	59.14%	193.83%	-161.18%	-17.69%	-	-
Horiz. %	130.87%	87.44%	75.20%	47.25%	-50.36%	82.31%	100.00%	-
Total Cost	73,286	75,111	52,901	61,013	47,334	67,439	27,021	18.07%
YoY %	-2.43%	41.98%	-13.30%	28.90%	-29.81%	149.58%	-	-
Horiz. %	271.22%	277.97%	195.78%	225.80%	175.17%	249.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	385,021	370,734	351,750	317,315	227,351	220,928	184,573	13.02%
YoY %	3.85%	5.40%	10.85%	39.57%	2.91%	19.70%	-	-
Horiz. %	208.60%	200.86%	190.58%	171.92%	123.18%	119.70%	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	14,476	15,597	14,367	18,278	17,051	16,730	13,902	0.67%
YoY %	-7.19%	8.56%	-21.40%	7.20%	1.92%	20.34%	-	-
Horiz. %	104.13%	112.19%	103.34%	131.48%	122.65%	120.34%	100.00%	-
Div Payout %	176.80%	142.08%	114.07%	156.71%	82.24%	157.73%	190.66%	-
YoY %	24.44%	24.56%	-27.21%	90.55%	-47.86%	-17.27%	-	-
Horiz. %	92.73%	74.52%	59.83%	82.19%	43.13%	82.73%	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	385,021	370,734	351,750	317,315	227,351	220,928	184,573	13.02%
YoY %	3.85%	5.40%	10.85%	39.57%	2.91%	19.70%	-	-
Horiz. %	208.60%	200.86%	190.58%	171.92%	123.18%	119.70%	100.00%	-
NOSH	115,813	115,540	114,936	114,240	113,675	111,535	69,513	8.87%
YoY %	0.24%	0.53%	0.61%	0.50%	1.92%	60.45%	-	-
Horiz. %	166.61%	166.21%	165.34%	164.34%	163.53%	160.45%	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	10.25%	12.75%	19.23%	16.05%	30.46%	13.59%	21.25%	-
YoY %	-19.61%	-33.70%	19.81%	-47.31%	124.14%	-36.05%	-	-
Horiz. %	48.24%	60.00%	90.49%	75.53%	143.34%	63.95%	100.00%	-
ROE	2.13%	2.96%	3.58%	3.68%	9.12%	4.80%	3.95%	-
YoY %	-28.04%	-17.32%	-2.72%	-59.65%	90.00%	21.52%	-	-
Horiz. %	53.92%	74.94%	90.63%	93.16%	230.89%	121.52%	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	70.51	74.51	56.98	63.62	59.88	69.97	49.36	6.11%
YoY %	-5.37%	30.77%	-10.44%	6.25%	-14.42%	41.75%	-	-
Horiz. %	142.85%	150.95%	115.44%	128.89%	121.31%	141.75%	100.00%	-
EPS	7.07	9.50	10.96	10.21	18.25	9.51	10.49	-6.35%
YoY %	-25.58%	-13.32%	7.35%	-44.05%	91.90%	-9.34%	-	-
Horiz. %	67.40%	90.56%	104.48%	97.33%	173.98%	90.66%	100.00%	-
DPS	12.50	13.50	12.50	16.00	15.00	15.00	20.00	-7.52%
YoY %	-7.41%	8.00%	-21.88%	6.67%	0.00%	-25.00%	-	-
Horiz. %	62.50%	67.50%	62.50%	80.00%	75.00%	75.00%	100.00%	-
NAPS	3.3245	3.2087	3.0604	2.7776	2.00	1.9808	2.6552	3.81%
YoY %	3.61%	4.85%	10.18%	38.88%	0.97%	-25.40%	-	-
Horiz. %	125.21%	120.85%	115.26%	104.61%	75.32%	74.60%	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 - 114,240
RPS	41.67	43.93	33.42	37.08	34.73	39.82	17.51	15.53%
YoY %	-5.14%	31.45%	-9.87%	6.77%	-12.78%	127.41%	-	-
Horiz. %	237.98%	250.89%	190.86%	211.76%	198.34%	227.41%	100.00%	-
EPS	4.18	5.60	6.43	5.95	10.58	5.41	3.72	1.96%
YoY %	-25.36%	-12.91%	8.07%	-43.76%	95.56%	45.43%	-	-
Horiz. %	112.37%	150.54%	172.85%	159.95%	284.41%	145.43%	100.00%	-
DPS	7.39	7.96	7.33	9.33	8.70	8.54	7.09	0.69%
YoY %	-7.16%	8.59%	-21.44%	7.24%	1.87%	20.45%	-	-
Horiz. %	104.23%	112.27%	103.39%	131.59%	122.71%	120.45%	100.00%	-
NAPS	1.9646	1.8917	1.7948	1.6191	1.1601	1.1273	0.9418	13.02%
YoY %	3.85%	5.40%	10.85%	39.57%	2.91%	19.70%	-	-
Horiz. %	208.60%	200.86%	190.57%	171.92%	123.18%	119.70%	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	3.44	3.95	4.28	5.05	4.52	5.05	5.50	-
P/RPS	4.88	5.30	7.51	7.94	7.55	7.22	11.14	-12.84%
YoY %	-7.92%	-29.43%	-5.42%	5.17%	4.57%	-35.19%	-	-
Horiz. %	43.81%	47.58%	67.41%	71.27%	67.77%	64.81%	100.00%	-
P/EPS	48.66	41.57	39.06	49.46	24.78	53.10	52.43	-1.23%
YoY %	17.06%	6.43%	-21.03%	99.60%	-53.33%	1.28%	-	-
Horiz. %	92.81%	79.29%	74.50%	94.34%	47.26%	101.28%	100.00%	-
EY	2.06	2.41	2.56	2.02	4.04	1.88	1.91	1.26%
YoY %	-14.52%	-5.86%	26.73%	-50.00%	114.89%	-1.57%	-	-
Horiz. %	107.85%	126.18%	134.03%	105.76%	211.52%	98.43%	100.00%	-
DY	3.63	3.42	2.92	3.17	3.32	2.97	3.64	-0.04%
YoY %	6.14%	17.12%	-7.89%	-4.52%	11.78%	-18.41%	-	-
Horiz. %	99.73%	93.96%	80.22%	87.09%	91.21%	81.59%	100.00%	-
P/NAPS	1.03	1.23	1.40	1.82	2.26	2.55	2.07	-10.97%
YoY %	-16.26%	-12.14%	-23.08%	-19.47%	-11.37%	23.19%	-	-
Horiz. %	49.76%	59.42%	67.63%	87.92%	109.18%	123.19%	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	31/05/13	31/05/12	27/05/11	27/05/10	29/05/09	30/05/08	01/06/07	-
Price	3.65	3.45	4.01	4.50	4.96	5.50	5.85	-
P/RPS	5.18	4.63	7.04	7.07	8.28	7.86	11.85	-12.87%
YoY %	11.88%	-34.23%	-0.42%	-14.61%	5.34%	-33.67%	-	-
Horiz. %	43.71%	39.07%	59.41%	59.66%	69.87%	66.33%	100.00%	-
P/EPS	51.63	36.31	36.59	44.07	27.19	57.83	55.77	-1.27%
YoY %	42.19%	-0.77%	-16.97%	62.08%	-52.98%	3.69%	-	-
Horiz. %	92.58%	65.11%	65.61%	79.02%	48.75%	103.69%	100.00%	-
EY	1.94	2.75	2.73	2.27	3.68	1.73	1.79	1.34%
YoY %	-29.45%	0.73%	20.26%	-38.32%	112.72%	-3.35%	-	-
Horiz. %	108.38%	153.63%	152.51%	126.82%	205.59%	96.65%	100.00%	-
DY	3.42	3.91	3.12	3.56	3.02	2.73	3.42	0.00%
YoY %	-12.53%	25.32%	-12.36%	17.88%	10.62%	-20.18%	-	-
Horiz. %	100.00%	114.33%	91.23%	104.09%	88.30%	79.82%	100.00%	-
P/NAPS	1.10	1.08	1.31	1.62	2.48	2.78	2.20	-10.90%
YoY %	1.85%	-17.56%	-19.14%	-34.68%	-10.79%	26.36%	-	-
Horiz. %	50.00%	49.09%	59.55%	73.64%	112.73%	126.36%	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