[RVIEW] YoY TTM Result on 30-Jun-2009 [#2]

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
TTM Result
Revenue	26,031	28,112	21,435	21,408	29,433	14,356	9,864	17.53%
YoY %	-7.40%	31.15%	0.13%	-27.27%	105.02%	45.54%	-	-
Horiz. %	263.90%	285.00%	217.31%	217.03%	298.39%	145.54%	100.00%	-
PBT	19,657	25,760	13,173	14,617	24,262	14,828	4,396	28.32%
YoY %	-23.69%	95.55%	-9.88%	-39.75%	63.62%	237.31%	-	-
Horiz. %	447.16%	585.99%	299.66%	332.51%	551.91%	337.31%	100.00%	-
Tax	-4,387	-4,730	-3,222	-4,041	-5,058	-2,845	-1,909	14.86%
YoY %	7.25%	-46.80%	20.27%	20.11%	-77.79%	-49.03%	-	-
Horiz. %	229.81%	247.77%	168.78%	211.68%	264.96%	149.03%	100.00%	-
NP	15,270	21,030	9,951	10,576	19,204	11,983	2,487	35.28%
YoY %	-27.39%	111.34%	-5.91%	-44.93%	60.26%	381.83%	-	-
Horiz. %	613.99%	845.60%	400.12%	425.25%	772.18%	481.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,270	21,030	9,951	10,576	19,204	11,983	2,487	35.28%
YoY %	-27.39%	111.34%	-5.91%	-44.93%	60.26%	381.83%	-	-
Horiz. %	613.99%	845.60%	400.12%	425.25%	772.18%	481.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.32%	18.36%	24.46%	27.65%	20.85%	19.19%	43.43%	-
YoY %	21.57%	-24.94%	-11.54%	32.61%	8.65%	-55.81%	-	-
Horiz. %	51.39%	42.27%	56.32%	63.67%	48.01%	44.19%	100.00%	-
Total Cost	10,761	7,082	11,484	10,832	10,229	2,373	7,377	6.48%
YoY %	51.95%	-38.33%	6.02%	5.90%	331.06%	-67.83%	-	-
Horiz. %	145.87%	96.00%	155.67%	146.83%	138.66%	32.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	175,733	173,743	162,721	129,737	159,507	118,722	113,417	7.56%
YoY %	1.15%	6.77%	25.42%	-18.66%	34.35%	4.68%	-	-
Horiz. %	154.94%	153.19%	143.47%	114.39%	140.64%	104.68%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	12,966	9,723	9,723	683,056	12,322	2,331	1,401	44.84%
YoY %	33.35%	0.00%	-98.58%	5,443.39%	428.61%	66.38%	-	-
Horiz. %	925.48%	694.00%	694.00%	48,754.89%	879.51%	166.38%	100.00%	-
Div Payout %	84.92%	46.23%	97.71%	6,458.56%	64.17%	19.46%	56.33%	-
YoY %	83.69%	-52.69%	-98.49%	9,964.77%	229.75%	-65.45%	-	-
Horiz. %	150.75%	82.07%	173.46%	11,465.58%	113.92%	34.55%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	175,733	173,743	162,721	129,737	159,507	118,722	113,417	7.56%
YoY %	1.15%	6.77%	25.42%	-18.66%	34.35%	4.68%	-	-
Horiz. %	154.94%	153.19%	143.47%	114.39%	140.64%	104.68%	100.00%	-
NOSH	64,850	64,829	64,829	64,868	64,840	64,875	64,810	0.01%
YoY %	0.03%	0.00%	-0.06%	0.04%	-0.05%	0.10%	-	-
Horiz. %	100.06%	100.03%	100.03%	100.09%	100.05%	100.10%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	58.66%	74.81%	46.42%	49.40%	65.25%	83.47%	25.21%	-
YoY %	-21.59%	61.16%	-6.03%	-24.29%	-21.83%	231.10%	-	-
Horiz. %	232.69%	296.75%	184.13%	195.95%	258.83%	331.10%	100.00%	-
ROE	8.69%	12.10%	6.12%	8.15%	12.04%	10.09%	2.19%	-
YoY %	-28.18%	97.71%	-24.91%	-32.31%	19.33%	360.73%	-	-
Horiz. %	396.80%	552.51%	279.45%	372.15%	549.77%	460.73%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	40.14	43.36	33.06	33.00	45.39	22.13	15.22	17.52%
YoY %	-7.43%	31.16%	0.18%	-27.30%	105.11%	45.40%	-	-
Horiz. %	263.73%	284.89%	217.21%	216.82%	298.23%	145.40%	100.00%	-
EPS	23.55	32.44	15.35	16.30	29.62	18.47	3.84	35.25%
YoY %	-27.40%	111.34%	-5.83%	-44.97%	60.37%	380.99%	-	-
Horiz. %	613.28%	844.79%	399.74%	424.48%	771.35%	480.99%	100.00%	-
DPS	20.00	15.00	15.00	1,052.99	19.00	3.60	2.16	44.86%
YoY %	33.33%	0.00%	-98.58%	5,442.05%	427.78%	66.67%	-	-
Horiz. %	925.93%	694.44%	694.44%	48,749.54%	879.63%	166.67%	100.00%	-
NAPS	2.71	2.68	2.51	2.00	2.46	1.83	1.75	7.55%
YoY %	1.12%	6.77%	25.50%	-18.70%	34.43%	4.57%	-	-
Horiz. %	154.86%	153.14%	143.43%	114.29%	140.57%	104.57%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 64,868
RPS	40.13	43.34	33.05	33.01	45.38	22.13	15.21	17.53%
YoY %	-7.41%	31.13%	0.12%	-27.26%	105.06%	45.50%	-	-
Horiz. %	263.84%	284.94%	217.29%	217.03%	298.36%	145.50%	100.00%	-
EPS	23.54	32.42	15.34	16.31	29.61	18.47	3.83	35.30%
YoY %	-27.39%	111.34%	-5.95%	-44.92%	60.31%	382.25%	-	-
Horiz. %	614.62%	846.48%	400.52%	425.85%	773.11%	482.25%	100.00%	-
DPS	19.99	14.99	14.99	1,053.11	19.00	3.59	2.16	44.84%
YoY %	33.36%	0.00%	-98.58%	5,442.68%	429.25%	66.20%	-	-
Horiz. %	925.46%	693.98%	693.98%	48,755.09%	879.63%	166.20%	100.00%	-
NAPS	2.7094	2.6787	2.5088	2.0002	2.4592	1.8304	1.7486	7.56%
YoY %	1.15%	6.77%	25.43%	-18.66%	34.35%	4.68%	-	-
Horiz. %	154.95%	153.19%	143.47%	114.39%	140.64%	104.68%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	3.16	3.00	2.56	2.09	2.46	1.95	1.62	-
P/RPS	7.87	6.92	7.74	6.33	5.42	8.81	10.64	-4.89%
YoY %	13.73%	-10.59%	22.27%	16.79%	-38.48%	-17.20%	-	-
Horiz. %	73.97%	65.04%	72.74%	59.49%	50.94%	82.80%	100.00%	-
P/EPS	13.42	9.25	16.68	12.82	8.31	10.56	42.22	-17.37%
YoY %	45.08%	-44.54%	30.11%	54.27%	-21.31%	-74.99%	-	-
Horiz. %	31.79%	21.91%	39.51%	30.36%	19.68%	25.01%	100.00%	-
EY	7.45	10.81	6.00	7.80	12.04	9.47	2.37	21.01%
YoY %	-31.08%	80.17%	-23.08%	-35.22%	27.14%	299.58%	-	-
Horiz. %	314.35%	456.12%	253.16%	329.11%	508.02%	399.58%	100.00%	-
DY	6.33	5.00	5.86	503.82	7.72	1.85	1.33	29.66%
YoY %	26.60%	-14.68%	-98.84%	6,426.17%	317.30%	39.10%	-	-
Horiz. %	475.94%	375.94%	440.60%	37,881.20%	580.45%	139.10%	100.00%	-
P/NAPS	1.17	1.12	1.02	1.05	1.00	1.07	0.93	3.89%
YoY %	4.46%	9.80%	-2.86%	5.00%	-6.54%	15.05%	-	-
Horiz. %	125.81%	120.43%	109.68%	112.90%	107.53%	115.05%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	27/07/12	29/07/11	30/07/10	24/07/09	28/07/08	23/08/07	28/08/06	-
Price	3.17	2.96	2.65	2.05	2.30	1.88	1.76	-
P/RPS	7.90	6.83	8.01	6.21	5.07	8.50	11.56	-6.14%
YoY %	15.67%	-14.73%	28.99%	22.49%	-40.35%	-26.47%	-	-
Horiz. %	68.34%	59.08%	69.29%	53.72%	43.86%	73.53%	100.00%	-
P/EPS	13.46	9.12	17.26	12.57	7.77	10.18	45.86	-18.46%
YoY %	47.59%	-47.16%	37.31%	61.78%	-23.67%	-77.80%	-	-
Horiz. %	29.35%	19.89%	37.64%	27.41%	16.94%	22.20%	100.00%	-
EY	7.43	10.96	5.79	7.95	12.88	9.82	2.18	22.65%
YoY %	-32.21%	89.29%	-27.17%	-38.28%	31.16%	350.46%	-	-
Horiz. %	340.83%	502.75%	265.60%	364.68%	590.83%	450.46%	100.00%	-
DY	6.31	5.07	5.66	513.65	8.26	1.91	1.23	31.29%
YoY %	24.46%	-10.42%	-98.90%	6,118.52%	332.46%	55.28%	-	-
Horiz. %	513.01%	412.20%	460.16%	41,760.16%	671.54%	155.28%	100.00%	-
P/NAPS	1.17	1.10	1.06	1.03	0.93	1.03	1.01	2.47%
YoY %	6.36%	3.77%	2.91%	10.75%	-9.71%	1.98%	-	-
Horiz. %	115.84%	108.91%	104.95%	101.98%	92.08%	101.98%	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