[RVIEW] YoY TTM Result on 30-Sep-2001 [#3]

	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
TTM Result
Revenue	12,550	9,938	7,375	5,311	7,259	6,486	-0.69%
YoY %	26.28%	34.75%	38.86%	-26.84%	11.92%	-	-
Horiz. %	193.49%	153.22%	113.71%	81.88%	111.92%	100.00%	-
PBT	9,196	5,311	2,139	2,044	2,265	2,735	-1.26%
YoY %	73.15%	148.29%	4.65%	-9.76%	-17.18%	-	-
Horiz. %	336.23%	194.19%	78.21%	74.73%	82.82%	100.00%	-
Tax	-2,206	-1,532	-812	293	-505	-60	-3.72%
YoY %	-43.99%	-88.67%	-377.13%	158.02%	-741.67%	-	-
Horiz. %	3,676.67%	2,553.33%	1,353.33%	-488.33%	841.67%	100.00%	-
NP	6,990	3,779	1,327	2,337	1,760	2,675	-1.00%
YoY %	84.97%	184.78%	-43.22%	32.78%	-34.21%	-	-
Horiz. %	261.31%	141.27%	49.61%	87.36%	65.79%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
NP to SH	6,990	3,779	1,451	1,662	1,760	2,675	-1.00%
YoY %	84.97%	160.44%	-12.70%	-5.57%	-34.21%	-	-
Horiz. %	261.31%	141.27%	54.24%	62.13%	65.79%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Tax Rate	23.99%	28.85%	37.96%	-14.33%	22.30%	2.19%	-
YoY %	-16.85%	-24.00%	364.90%	-164.26%	918.26%	-	-
Horiz. %	1,095.43%	1,317.35%	1,733.33%	-654.34%	1,018.26%	100.00%	-
Total Cost	5,560	6,159	6,048	2,974	5,499	3,811	-0.39%
YoY %	-9.73%	1.84%	103.36%	-45.92%	44.29%	-	-
Horiz. %	145.89%	161.61%	158.70%	78.04%	144.29%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Net Worth	93,338	88,355	43,204	47,769	48,095	45,082	-0.76%
YoY %	5.64%	104.51%	-9.56%	-0.68%	6.68%	-	-
Horiz. %	207.04%	195.99%	95.83%	105.96%	106.68%	100.00%	-

	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Dividend
Div	5,569	1,089	2,631	1,075	3,132	933	-1.86%
YoY %	411.39%	-58.61%	144.74%	-65.68%	235.69%	-	-
Horiz. %	596.89%	116.72%	281.99%	115.22%	335.69%	100.00%	-
Div Payout %	79.68%	28.83%	181.38%	64.74%	177.99%	34.90%	-
YoY %	176.38%	-84.11%	180.17%	-63.63%	410.00%	-	-
Horiz. %	228.31%	82.61%	519.71%	185.50%	510.00%	100.00%	-

	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Equity
Net Worth	93,338	88,355	43,204	47,769	48,095	45,082	-0.76%
YoY %	5.64%	104.51%	-9.56%	-0.68%	6.68%	-	-
Horiz. %	207.04%	195.99%	95.83%	105.96%	106.68%	100.00%	-
NOSH	64,818	64,967	10,801	10,807	10,795	10,804	-1.86%
YoY %	-0.23%	501.49%	-0.06%	0.11%	-0.08%	-	-
Horiz. %	599.94%	601.32%	99.97%	100.03%	99.92%	100.00%	-

	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Ratio Analysis
NP Margin	55.70%	38.03%	17.99%	44.00%	24.25%	41.24%	-
YoY %	46.46%	111.40%	-59.11%	81.44%	-41.20%	-	-
Horiz. %	135.06%	92.22%	43.62%	106.69%	58.80%	100.00%	-
ROE	7.49%	4.28%	3.36%	3.48%	3.66%	5.93%	-
YoY %	75.00%	27.38%	-3.45%	-4.92%	-38.28%	-	-
Horiz. %	126.31%	72.18%	56.66%	58.68%	61.72%	100.00%	-

	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Per Share
RPS	19.36	15.30	68.28	49.14	67.24	60.03	1.19%
YoY %	26.54%	-77.59%	38.95%	-26.92%	12.01%	-	-
Horiz. %	32.25%	25.49%	113.74%	81.86%	112.01%	100.00%	-
EPS	10.78	5.82	13.43	15.38	16.30	24.76	0.87%
YoY %	85.22%	-56.66%	-12.68%	-5.64%	-34.17%	-	-
Horiz. %	43.54%	23.51%	54.24%	62.12%	65.83%	100.00%	-
DPS	8.60	1.68	24.40	10.00	29.02	8.64	0.00%
YoY %	411.90%	-93.11%	144.00%	-65.54%	235.88%	-	-
Horiz. %	99.54%	19.44%	282.41%	115.74%	335.88%	100.00%	-
NAPS	1.44	1.36	4.00	4.42	4.455	4.1726	1.12%
YoY %	5.88%	-66.00%	-9.50%	-0.79%	6.77%	-	-
Horiz. %	34.51%	32.59%	95.86%	105.93%	106.77%	100.00%	-

	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Adjusted Per Share Value based on latest NOSH - 10,807
RPS	19.35	15.32	11.37	8.19	11.19	10.00	-0.69%
YoY %	26.31%	34.74%	38.83%	-26.81%	11.90%	-	-
Horiz. %	193.50%	153.20%	113.70%	81.90%	111.90%	100.00%	-
EPS	10.78	5.83	2.24	2.56	2.71	4.12	-1.00%
YoY %	84.91%	160.27%	-12.50%	-5.54%	-34.22%	-	-
Horiz. %	261.65%	141.50%	54.37%	62.14%	65.78%	100.00%	-
DPS	8.59	1.68	4.06	1.66	4.83	1.44	-1.86%
YoY %	411.31%	-58.62%	144.58%	-65.63%	235.42%	-	-
Horiz. %	596.53%	116.67%	281.94%	115.28%	335.42%	100.00%	-
NAPS	1.4393	1.3625	0.6662	0.7366	0.7416	0.6952	-0.76%
YoY %	5.64%	104.52%	-9.56%	-0.67%	6.67%	-	-
Horiz. %	207.03%	195.99%	95.83%	105.96%	106.67%	100.00%	-

	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/04	30/09/03	30/09/02	28/09/01	29/09/00	-	-
Price	2.14	2.38	2.47	1.20	1.70	0.00	-
P/RPS	11.05	15.56	3.62	2.44	2.53	0.00	-100.00%
YoY %	-28.98%	329.83%	48.36%	-3.56%	0.00%	-	-
Horiz. %	436.76%	615.02%	143.08%	96.44%	100.00%	-	-
P/EPS	19.84	40.92	18.39	7.80	10.43	0.00	-100.00%
YoY %	-51.52%	122.51%	135.77%	-25.22%	0.00%	-	-
Horiz. %	190.22%	392.33%	176.32%	74.78%	100.00%	-	-
EY	5.04	2.44	5.44	12.81	9.59	0.00	-100.00%
YoY %	106.56%	-55.15%	-57.53%	33.58%	0.00%	-	-
Horiz. %	52.55%	25.44%	56.73%	133.58%	100.00%	-	-
DY	4.02	0.70	9.88	8.33	17.07	0.00	-100.00%
YoY %	474.29%	-92.91%	18.61%	-51.20%	0.00%	-	-
Horiz. %	23.55%	4.10%	57.88%	48.80%	100.00%	-	-
P/NAPS	1.49	1.75	0.62	0.27	0.38	0.00	-100.00%
YoY %	-14.86%	182.26%	129.63%	-28.95%	0.00%	-	-
Horiz. %	392.11%	460.53%	163.16%	71.05%	100.00%	-	-

	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Price Multiplier on Announcement Date
Date	26/11/04	28/11/03	29/11/02	23/11/01	28/11/00	-	-
Price	2.17	2.40	2.50	1.70	1.92	0.00	-
P/RPS	11.21	15.69	3.66	3.46	2.86	0.00	-100.00%
YoY %	-28.55%	328.69%	5.78%	20.98%	0.00%	-	-
Horiz. %	391.96%	548.60%	127.97%	120.98%	100.00%	-	-
P/EPS	20.12	41.26	18.61	11.05	11.78	0.00	-100.00%
YoY %	-51.24%	121.71%	68.42%	-6.20%	0.00%	-	-
Horiz. %	170.80%	350.25%	157.98%	93.80%	100.00%	-	-
EY	4.97	2.42	5.37	9.05	8.49	0.00	-100.00%
YoY %	105.37%	-54.93%	-40.66%	6.60%	0.00%	-	-
Horiz. %	58.54%	28.50%	63.25%	106.60%	100.00%	-	-
DY	3.96	0.70	9.76	5.88	15.11	0.00	-100.00%
YoY %	465.71%	-92.83%	65.99%	-61.09%	0.00%	-	-
Horiz. %	26.21%	4.63%	64.59%	38.91%	100.00%	-	-
P/NAPS	1.51	1.76	0.63	0.38	0.43	0.00	-100.00%
YoY %	-14.20%	179.37%	65.79%	-11.63%	0.00%	-	-
Horiz. %	351.16%	409.30%	146.51%	88.37%	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