[PJDEV] YoY TTM Result on 30-Jun-2010 [#4]

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
TTM Result
Revenue	826,985	638,892	591,263	665,828	628,485	680,029	549,358	7.04%
YoY %	29.44%	8.06%	-11.20%	5.94%	-7.58%	23.79%	-	-
Horiz. %	150.54%	116.30%	107.63%	121.20%	114.40%	123.79%	100.00%	-
PBT	80,200	69,045	79,865	74,328	37,433	122,566	52,999	7.14%
YoY %	16.16%	-13.55%	7.45%	98.56%	-69.46%	131.26%	-	-
Horiz. %	151.32%	130.28%	150.69%	140.24%	70.63%	231.26%	100.00%	-
Tax	-19,594	-16,978	-24,393	-21,647	-14,747	-20,809	-10,525	10.90%
YoY %	-15.41%	30.40%	-12.69%	-46.79%	29.13%	-97.71%	-	-
Horiz. %	186.17%	161.31%	231.76%	205.67%	140.11%	197.71%	100.00%	-
NP	60,606	52,067	55,472	52,681	22,686	101,757	42,474	6.09%
YoY %	16.40%	-6.14%	5.30%	132.22%	-77.71%	139.57%	-	-
Horiz. %	142.69%	122.59%	130.60%	124.03%	53.41%	239.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	60,927	52,282	56,988	52,759	22,623	101,794	42,377	6.23%
YoY %	16.54%	-8.26%	8.02%	133.21%	-77.78%	140.21%	-	-
Horiz. %	143.77%	123.37%	134.48%	124.50%	53.39%	240.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.43%	24.59%	30.54%	29.12%	39.40%	16.98%	19.86%	-
YoY %	-0.65%	-19.48%	4.88%	-26.09%	132.04%	-14.50%	-	-
Horiz. %	123.01%	123.82%	153.78%	146.63%	198.39%	85.50%	100.00%	-
Total Cost	766,379	586,825	535,791	613,147	605,799	578,272	506,884	7.12%
YoY %	30.60%	9.52%	-12.62%	1.21%	4.76%	14.08%	-	-
Horiz. %	151.19%	115.77%	105.70%	120.96%	119.51%	114.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	960,747	919,157	891,830	825,299	788,456	793,863	702,726	5.34%
YoY %	4.52%	3.06%	8.06%	4.67%	-0.68%	12.97%	-	-
Horiz. %	136.72%	130.80%	126.91%	117.44%	112.20%	112.97%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	22,659	22,751	22,750	22,798	13,672	22,812	22,815	-0.11%
YoY %	-0.40%	0.00%	-0.21%	66.75%	-40.07%	-0.01%	-	-
Horiz. %	99.32%	99.72%	99.72%	99.93%	59.93%	99.99%	100.00%	-
Div Payout %	37.19%	43.52%	39.92%	43.21%	60.44%	22.41%	53.84%	-
YoY %	-14.55%	9.02%	-7.61%	-28.51%	169.70%	-58.38%	-	-
Horiz. %	69.08%	80.83%	74.15%	80.26%	112.26%	41.62%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	960,747	919,157	891,830	825,299	788,456	793,863	702,726	5.34%
YoY %	4.52%	3.06%	8.06%	4.67%	-0.68%	12.97%	-	-
Horiz. %	136.72%	130.80%	126.91%	117.44%	112.20%	112.97%	100.00%	-
NOSH	453,182	455,028	455,015	455,966	455,755	456,243	456,315	-0.11%
YoY %	-0.41%	0.00%	-0.21%	0.05%	-0.11%	-0.02%	-	-
Horiz. %	99.31%	99.72%	99.72%	99.92%	99.88%	99.98%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	7.33%	8.15%	9.38%	7.91%	3.61%	14.96%	7.73%	-
YoY %	-10.06%	-13.11%	18.58%	119.11%	-75.87%	93.53%	-	-
Horiz. %	94.83%	105.43%	121.35%	102.33%	46.70%	193.53%	100.00%	-
ROE	6.34%	5.69%	6.39%	6.39%	2.87%	12.82%	6.03%	-
YoY %	11.42%	-10.95%	0.00%	122.65%	-77.61%	112.60%	-	-
Horiz. %	105.14%	94.36%	105.97%	105.97%	47.60%	212.60%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	182.48	140.41	129.94	146.03	137.90	149.05	120.39	7.17%
YoY %	29.96%	8.06%	-11.02%	5.90%	-7.48%	23.81%	-	-
Horiz. %	151.57%	116.63%	107.93%	121.30%	114.54%	123.81%	100.00%	-
EPS	13.44	11.49	12.52	11.57	4.96	22.31	9.29	6.34%
YoY %	16.97%	-8.23%	8.21%	133.27%	-77.77%	140.15%	-	-
Horiz. %	144.67%	123.68%	134.77%	124.54%	53.39%	240.15%	100.00%	-
DPS	5.00	5.00	5.00	5.00	3.00	5.00	5.00	0.00%
YoY %	0.00%	0.00%	0.00%	66.67%	-40.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	60.00%	100.00%	100.00%	-
NAPS	2.12	2.02	1.96	1.81	1.73	1.74	1.54	5.46%
YoY %	4.95%	3.06%	8.29%	4.62%	-0.57%	12.99%	-	-
Horiz. %	137.66%	131.17%	127.27%	117.53%	112.34%	112.99%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 455,966
RPS	155.45	120.09	111.14	125.16	118.14	127.83	103.26	7.04%
YoY %	29.44%	8.05%	-11.20%	5.94%	-7.58%	23.79%	-	-
Horiz. %	150.54%	116.30%	107.63%	121.21%	114.41%	123.79%	100.00%	-
EPS	11.45	9.83	10.71	9.92	4.25	19.13	7.97	6.21%
YoY %	16.48%	-8.22%	7.96%	133.41%	-77.78%	140.03%	-	-
Horiz. %	143.66%	123.34%	134.38%	124.47%	53.32%	240.03%	100.00%	-
DPS	4.26	4.28	4.28	4.29	2.57	4.29	4.29	-0.11%
YoY %	-0.47%	0.00%	-0.23%	66.93%	-40.09%	0.00%	-	-
Horiz. %	99.30%	99.77%	99.77%	100.00%	59.91%	100.00%	100.00%	-
NAPS	1.8059	1.7277	1.6764	1.5513	1.4821	1.4922	1.3209	5.34%
YoY %	4.53%	3.06%	8.06%	4.67%	-0.68%	12.97%	-	-
Horiz. %	136.72%	130.80%	126.91%	117.44%	112.20%	112.97%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	0.935	0.71	0.78	0.69	0.64	0.63	1.08	-
P/RPS	0.51	0.51	0.60	0.47	0.46	0.42	0.90	-9.02%
YoY %	0.00%	-15.00%	27.66%	2.17%	9.52%	-53.33%	-	-
Horiz. %	56.67%	56.67%	66.67%	52.22%	51.11%	46.67%	100.00%	-
P/EPS	6.95	6.18	6.23	5.96	12.89	2.82	11.63	-8.21%
YoY %	12.46%	-0.80%	4.53%	-53.76%	357.09%	-75.75%	-	-
Horiz. %	59.76%	53.14%	53.57%	51.25%	110.83%	24.25%	100.00%	-
EY	14.38	16.18	16.06	16.77	7.76	35.41	8.60	8.93%
YoY %	-11.12%	0.75%	-4.23%	116.11%	-78.09%	311.74%	-	-
Horiz. %	167.21%	188.14%	186.74%	195.00%	90.23%	411.74%	100.00%	-
DY	5.35	7.04	6.41	7.25	4.69	7.94	4.63	2.43%
YoY %	-24.01%	9.83%	-11.59%	54.58%	-40.93%	71.49%	-	-
Horiz. %	115.55%	152.05%	138.44%	156.59%	101.30%	171.49%	100.00%	-
P/NAPS	0.44	0.35	0.40	0.38	0.37	0.36	0.70	-7.44%
YoY %	25.71%	-12.50%	5.26%	2.70%	2.78%	-48.57%	-	-
Horiz. %	62.86%	50.00%	57.14%	54.29%	52.86%	51.43%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	27/08/13	28/08/12	22/08/11	26/08/10	27/08/09	28/08/08	28/08/07	-
Price	0.915	0.81	0.69	0.70	0.65	0.55	0.93	-
P/RPS	0.50	0.58	0.53	0.48	0.47	0.37	0.77	-6.93%
YoY %	-13.79%	9.43%	10.42%	2.13%	27.03%	-51.95%	-	-
Horiz. %	64.94%	75.32%	68.83%	62.34%	61.04%	48.05%	100.00%	-
P/EPS	6.81	7.05	5.51	6.05	13.09	2.47	10.01	-6.21%
YoY %	-3.40%	27.95%	-8.93%	-53.78%	429.96%	-75.32%	-	-
Horiz. %	68.03%	70.43%	55.04%	60.44%	130.77%	24.68%	100.00%	-
EY	14.69	14.18	18.15	16.53	7.64	40.57	9.99	6.63%
YoY %	3.60%	-21.87%	9.80%	116.36%	-81.17%	306.11%	-	-
Horiz. %	147.05%	141.94%	181.68%	165.47%	76.48%	406.11%	100.00%	-
DY	5.46	6.17	7.25	7.14	4.62	9.09	5.38	0.24%
YoY %	-11.51%	-14.90%	1.54%	54.55%	-49.17%	68.96%	-	-
Horiz. %	101.49%	114.68%	134.76%	132.71%	85.87%	168.96%	100.00%	-
P/NAPS	0.43	0.40	0.35	0.39	0.38	0.32	0.60	-5.39%
YoY %	7.50%	14.29%	-10.26%	2.63%	18.75%	-46.67%	-	-
Horiz. %	71.67%	66.67%	58.33%	65.00%	63.33%	53.33%	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