[FM] YoY Quarter Result on 30-Jun-2008 [#4]

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Quarter Result
Revenue	81,255	74,631	53,790	61,013	51,082	47,673	36,191	14.42%
YoY %	8.88%	38.75%	-11.84%	19.44%	7.15%	31.73%	-	-
Horiz. %	224.52%	206.21%	148.63%	168.59%	141.15%	131.73%	100.00%	-
PBT	8,319	6,550	5,665	4,065	4,158	3,250	1,758	29.55%
YoY %	27.01%	15.62%	39.36%	-2.24%	27.94%	84.87%	-	-
Horiz. %	473.21%	372.58%	322.24%	231.23%	236.52%	184.87%	100.00%	-
Tax	-2,413	-1,942	-1,220	-495	-660	-836	-230	47.93%
YoY %	-24.25%	-59.18%	-146.46%	25.00%	21.05%	-263.48%	-	-
Horiz. %	1,049.13%	844.35%	530.43%	215.22%	286.96%	363.48%	100.00%	-
NP	5,906	4,608	4,445	3,570	3,498	2,414	1,528	25.26%
YoY %	28.17%	3.67%	24.51%	2.06%	44.90%	57.98%	-	-
Horiz. %	386.52%	301.57%	290.90%	233.64%	228.93%	157.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,870	4,675	4,041	3,320	3,002	2,271	1,528	25.13%
YoY %	25.56%	15.69%	21.72%	10.59%	32.19%	48.63%	-	-
Horiz. %	384.16%	305.96%	264.46%	217.28%	196.47%	148.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.01%	29.65%	21.54%	12.18%	15.87%	25.72%	13.08%	-
YoY %	-2.16%	37.65%	76.85%	-23.25%	-38.30%	96.64%	-	-
Horiz. %	221.79%	226.68%	164.68%	93.12%	121.33%	196.64%	100.00%	-
Total Cost	75,349	70,023	49,345	57,443	47,584	45,259	34,663	13.80%
YoY %	7.61%	41.90%	-14.10%	20.72%	5.14%	30.57%	-	-
Horiz. %	217.38%	202.01%	142.36%	165.72%	137.28%	130.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	110,823	94,960	83,984	74,183	65,668	58,688	53,778	12.80%
YoY %	16.70%	13.07%	13.21%	12.97%	11.89%	9.13%	-	-
Horiz. %	206.07%	176.58%	156.17%	137.94%	122.11%	109.13%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	3,044	3,043	3,042	3,040	1,705	1,701	-	-
YoY %	0.03%	0.03%	0.07%	78.30%	0.24%	0.00%	-	-
Horiz. %	178.95%	178.89%	178.84%	178.72%	100.24%	100.00%	-	-
Div Payout %	51.87%	65.10%	75.30%	91.58%	56.82%	74.91%	-	-
YoY %	-20.32%	-13.55%	-17.78%	61.18%	-24.15%	0.00%	-	-
Horiz. %	69.24%	86.90%	100.52%	122.25%	75.85%	100.00%	-	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	110,823	94,960	83,984	74,183	65,668	58,688	53,778	12.80%
YoY %	16.70%	13.07%	13.21%	12.97%	11.89%	9.13%	-	-
Horiz. %	206.07%	176.58%	156.17%	137.94%	122.11%	109.13%	100.00%	-
NOSH	121,784	121,744	121,716	121,611	85,284	85,056	85,363	6.09%
YoY %	0.03%	0.02%	0.09%	42.60%	0.27%	-0.36%	-	-
Horiz. %	142.67%	142.62%	142.59%	142.46%	99.91%	99.64%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	7.27%	6.17%	8.26%	5.85%	6.85%	5.06%	4.22%	-
YoY %	17.83%	-25.30%	41.20%	-14.60%	35.38%	19.91%	-	-
Horiz. %	172.27%	146.21%	195.73%	138.63%	162.32%	119.91%	100.00%	-
ROE	5.30%	4.92%	4.81%	4.48%	4.57%	3.87%	2.84%	-
YoY %	7.72%	2.29%	7.37%	-1.97%	18.09%	36.27%	-	-
Horiz. %	186.62%	173.24%	169.37%	157.75%	160.92%	136.27%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	66.72	61.30	44.19	50.17	59.90	56.05	42.40	7.84%
YoY %	8.84%	38.72%	-11.92%	-16.24%	6.87%	32.19%	-	-
Horiz. %	157.36%	144.58%	104.22%	118.33%	141.27%	132.19%	100.00%	-
EPS	4.82	3.84	3.32	2.73	3.52	2.67	1.79	17.94%
YoY %	25.52%	15.66%	21.61%	-22.44%	31.84%	49.16%	-	-
Horiz. %	269.27%	214.53%	185.47%	152.51%	196.65%	149.16%	100.00%	-
DPS	2.50	2.50	2.50	2.50	2.00	2.00	0.00	-
YoY %	0.00%	0.00%	0.00%	25.00%	0.00%	0.00%	-	-
Horiz. %	125.00%	125.00%	125.00%	125.00%	100.00%	100.00%	-	-
NAPS	0.91	0.78	0.69	0.61	0.77	0.69	0.63	6.31%
YoY %	16.67%	13.04%	13.11%	-20.78%	11.59%	9.52%	-	-
Horiz. %	144.44%	123.81%	109.52%	96.83%	122.22%	109.52%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 121,611
RPS	14.56	13.37	9.64	10.93	9.15	8.54	6.48	14.43%
YoY %	8.90%	38.69%	-11.80%	19.45%	7.14%	31.79%	-	-
Horiz. %	224.69%	206.33%	148.77%	168.67%	141.20%	131.79%	100.00%	-
EPS	1.05	0.84	0.72	0.59	0.54	0.41	0.27	25.38%
YoY %	25.00%	16.67%	22.03%	9.26%	31.71%	51.85%	-	-
Horiz. %	388.89%	311.11%	266.67%	218.52%	200.00%	151.85%	100.00%	-
DPS	0.55	0.55	0.55	0.54	0.31	0.30	0.00	-
YoY %	0.00%	0.00%	1.85%	74.19%	3.33%	0.00%	-	-
Horiz. %	183.33%	183.33%	183.33%	180.00%	103.33%	100.00%	-	-
NAPS	0.1985	0.1701	0.1504	0.1329	0.1176	0.1051	0.0963	12.80%
YoY %	16.70%	13.10%	13.17%	13.01%	11.89%	9.14%	-	-
Horiz. %	206.13%	176.64%	156.18%	138.01%	122.12%	109.14%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	0.92	0.67	0.52	0.63	1.17	0.63	0.54	-
P/RPS	1.38	1.09	1.18	1.26	1.95	1.12	1.27	1.39%
YoY %	26.61%	-7.63%	-6.35%	-35.38%	74.11%	-11.81%	-	-
Horiz. %	108.66%	85.83%	92.91%	99.21%	153.54%	88.19%	100.00%	-
P/EPS	19.09	17.45	15.66	23.08	33.24	23.60	30.17	-7.34%
YoY %	9.40%	11.43%	-32.15%	-30.57%	40.85%	-21.78%	-	-
Horiz. %	63.27%	57.84%	51.91%	76.50%	110.18%	78.22%	100.00%	-
EY	5.24	5.73	6.38	4.33	3.01	4.24	3.31	7.95%
YoY %	-8.55%	-10.19%	47.34%	43.85%	-29.01%	28.10%	-	-
Horiz. %	158.31%	173.11%	192.75%	130.82%	90.94%	128.10%	100.00%	-
DY	2.72	3.73	4.81	3.97	1.71	3.17	0.00	-
YoY %	-27.08%	-22.45%	21.16%	132.16%	-46.06%	0.00%	-	-
Horiz. %	85.80%	117.67%	151.74%	125.24%	53.94%	100.00%	-	-
P/NAPS	1.01	0.86	0.75	1.03	1.52	0.91	0.86	2.71%
YoY %	17.44%	14.67%	-27.18%	-32.24%	67.03%	5.81%	-	-
Horiz. %	117.44%	100.00%	87.21%	119.77%	176.74%	105.81%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	24/08/11	25/08/10	28/08/09	26/08/08	29/08/07	29/08/06	29/08/05	-
Price	0.86	0.77	0.49	0.61	0.88	0.58	0.55	-
P/RPS	1.29	1.26	1.11	1.22	1.47	1.03	1.30	-0.12%
YoY %	2.38%	13.51%	-9.02%	-17.01%	42.72%	-20.77%	-	-
Horiz. %	99.23%	96.92%	85.38%	93.85%	113.08%	79.23%	100.00%	-
P/EPS	17.84	20.05	14.76	22.34	25.00	21.72	30.73	-8.66%
YoY %	-11.02%	35.84%	-33.93%	-10.64%	15.10%	-29.32%	-	-
Horiz. %	58.05%	65.25%	48.03%	72.70%	81.35%	70.68%	100.00%	-
EY	5.60	4.99	6.78	4.48	4.00	4.60	3.25	9.48%
YoY %	12.22%	-26.40%	51.34%	12.00%	-13.04%	41.54%	-	-
Horiz. %	172.31%	153.54%	208.62%	137.85%	123.08%	141.54%	100.00%	-
DY	2.91	3.25	5.10	4.10	2.27	3.45	0.00	-
YoY %	-10.46%	-36.27%	24.39%	80.62%	-34.20%	0.00%	-	-
Horiz. %	84.35%	94.20%	147.83%	118.84%	65.80%	100.00%	-	-
P/NAPS	0.95	0.99	0.71	1.00	1.14	0.84	0.87	1.47%
YoY %	-4.04%	39.44%	-29.00%	-12.28%	35.71%	-3.45%	-	-
Horiz. %	109.20%	113.79%	81.61%	114.94%	131.03%	96.55%	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