[RVIEW] YoY TTM Result on 30-Sep-2010 [#3]

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
TTM Result
Revenue	25,071	26,633	27,803	22,392	20,778	29,628	16,208	7.53%
YoY %	-5.86%	-4.21%	24.16%	7.77%	-29.87%	82.80%	-	-
Horiz. %	154.68%	164.32%	171.54%	138.15%	128.20%	182.80%	100.00%	-
PBT	16,238	19,526	24,655	15,581	14,565	21,716	17,016	-0.77%
YoY %	-16.84%	-20.80%	58.24%	6.98%	-32.93%	27.62%	-	-
Horiz. %	95.43%	114.75%	144.89%	91.57%	85.60%	127.62%	100.00%	-
Tax	-2,233	-4,484	-4,484	-3,497	-3,948	-5,111	-3,508	-7.24%
YoY %	50.20%	0.00%	-28.22%	11.42%	22.75%	-45.70%	-	-
Horiz. %	63.65%	127.82%	127.82%	99.69%	112.54%	145.70%	100.00%	-
NP	14,005	15,042	20,171	12,084	10,617	16,605	13,508	0.60%
YoY %	-6.89%	-25.43%	66.92%	13.82%	-36.06%	22.93%	-	-
Horiz. %	103.68%	111.36%	149.33%	89.46%	78.60%	122.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,469	15,042	20,171	12,084	10,617	16,605	13,508	-0.04%
YoY %	-10.46%	-25.43%	66.92%	13.82%	-36.06%	22.93%	-	-
Horiz. %	99.71%	111.36%	149.33%	89.46%	78.60%	122.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.75%	22.96%	18.19%	22.44%	27.11%	23.54%	20.62%	-
YoY %	-40.11%	26.22%	-18.94%	-17.23%	15.17%	14.16%	-	-
Horiz. %	66.68%	111.35%	88.22%	108.83%	131.47%	114.16%	100.00%	-
Total Cost	11,066	11,591	7,632	10,308	10,161	13,023	2,700	26.47%
YoY %	-4.53%	51.87%	-25.96%	1.45%	-21.98%	382.33%	-	-
Horiz. %	409.85%	429.30%	282.67%	381.78%	376.33%	482.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	259,401	180,284	178,333	168,051	166,507	162,842	121,266	13.49%
YoY %	43.88%	1.09%	6.12%	0.93%	2.25%	34.28%	-	-
Horiz. %	213.91%	148.67%	147.06%	138.58%	137.31%	134.28%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	6,485	19,451	9,723	9,723	679,216	13,361	5,132	3.97%
YoY %	-66.66%	100.05%	0.00%	-98.57%	4,983.57%	160.35%	-	-
Horiz. %	126.36%	379.01%	189.46%	189.46%	13,234.92%	260.35%	100.00%	-
Div Payout %	48.15%	129.32%	48.20%	80.47%	6,397.44%	80.47%	38.00%	-
YoY %	-62.77%	168.30%	-40.10%	-98.74%	7,850.09%	111.76%	-	-
Horiz. %	126.71%	340.32%	126.84%	211.76%	16,835.37%	211.76%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	259,401	180,284	178,333	168,051	166,507	162,842	121,266	13.49%
YoY %	43.88%	1.09%	6.12%	0.93%	2.25%	34.28%	-	-
Horiz. %	213.91%	148.67%	147.06%	138.58%	137.31%	134.28%	100.00%	-
NOSH	64,850	64,850	64,848	64,884	64,788	64,877	64,848	0.00%
YoY %	0.00%	0.00%	-0.06%	0.15%	-0.14%	0.04%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.06%	99.91%	100.04%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	55.86%	56.48%	72.55%	53.97%	51.10%	56.04%	83.34%	-
YoY %	-1.10%	-22.15%	34.43%	5.62%	-8.82%	-32.76%	-	-
Horiz. %	67.03%	67.77%	87.05%	64.76%	61.32%	67.24%	100.00%	-
ROE	5.19%	8.34%	11.31%	7.19%	6.38%	10.20%	11.14%	-
YoY %	-37.77%	-26.26%	57.30%	12.70%	-37.45%	-8.44%	-	-
Horiz. %	46.59%	74.87%	101.53%	64.54%	57.27%	91.56%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	38.66	41.07	42.87	34.51	32.07	45.67	24.99	7.53%
YoY %	-5.87%	-4.20%	24.22%	7.61%	-29.78%	82.75%	-	-
Horiz. %	154.70%	164.35%	171.55%	138.10%	128.33%	182.75%	100.00%	-
EPS	20.77	23.19	31.10	18.62	16.39	25.59	20.83	-0.04%
YoY %	-10.44%	-25.43%	67.02%	13.61%	-35.95%	22.85%	-	-
Horiz. %	99.71%	111.33%	149.30%	89.39%	78.68%	122.85%	100.00%	-
DPS	10.00	30.00	15.00	15.00	1,048.36	20.60	7.92	3.95%
YoY %	-66.67%	100.00%	0.00%	-98.57%	4,989.13%	160.10%	-	-
Horiz. %	126.26%	378.79%	189.39%	189.39%	13,236.87%	260.10%	100.00%	-
NAPS	4.00	2.78	2.75	2.59	2.57	2.51	1.87	13.49%
YoY %	43.88%	1.09%	6.18%	0.78%	2.39%	34.22%	-	-
Horiz. %	213.90%	148.66%	147.06%	138.50%	137.43%	134.22%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 64,884
RPS	38.65	41.06	42.87	34.52	32.03	45.68	24.99	7.53%
YoY %	-5.87%	-4.22%	24.19%	7.77%	-29.88%	82.79%	-	-
Horiz. %	154.66%	164.31%	171.55%	138.14%	128.17%	182.79%	100.00%	-
EPS	20.77	23.19	31.10	18.63	16.37	25.60	20.83	-0.04%
YoY %	-10.44%	-25.43%	66.94%	13.81%	-36.05%	22.90%	-	-
Horiz. %	99.71%	111.33%	149.30%	89.44%	78.59%	122.90%	100.00%	-
DPS	10.00	29.99	14.99	14.99	1,047.19	20.60	7.91	3.98%
YoY %	-66.66%	100.07%	0.00%	-98.57%	4,983.45%	160.43%	-	-
Horiz. %	126.42%	379.14%	189.51%	189.51%	13,238.81%	260.43%	100.00%	-
NAPS	3.9993	2.7795	2.7495	2.5909	2.5671	2.5106	1.8696	13.49%
YoY %	43.89%	1.09%	6.12%	0.93%	2.25%	34.29%	-	-
Horiz. %	213.91%	148.67%	147.06%	138.58%	137.31%	134.29%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	4.10	3.12	2.80	2.88	2.12	2.10	1.85	-
P/RPS	10.61	7.60	6.53	8.35	6.61	4.60	7.40	6.18%
YoY %	39.61%	16.39%	-21.80%	26.32%	43.70%	-37.84%	-	-
Horiz. %	143.38%	102.70%	88.24%	112.84%	89.32%	62.16%	100.00%	-
P/EPS	19.74	13.45	9.00	15.46	12.94	8.20	8.88	14.22%
YoY %	46.77%	49.44%	-41.79%	19.47%	57.80%	-7.66%	-	-
Horiz. %	222.30%	151.46%	101.35%	174.10%	145.72%	92.34%	100.00%	-
EY	5.07	7.43	11.11	6.47	7.73	12.19	11.26	-12.44%
YoY %	-31.76%	-33.12%	71.72%	-16.30%	-36.59%	8.26%	-	-
Horiz. %	45.03%	65.99%	98.67%	57.46%	68.65%	108.26%	100.00%	-
DY	2.44	9.62	5.36	5.21	494.51	9.81	4.28	-8.93%
YoY %	-74.64%	79.48%	2.88%	-98.95%	4,940.88%	129.21%	-	-
Horiz. %	57.01%	224.77%	125.23%	121.73%	11,553.97%	229.21%	100.00%	-
P/NAPS	1.03	1.12	1.02	1.11	0.82	0.84	0.99	0.66%
YoY %	-8.04%	9.80%	-8.11%	35.37%	-2.38%	-15.15%	-	-
Horiz. %	104.04%	113.13%	103.03%	112.12%	82.83%	84.85%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	24/10/13	25/10/12	28/10/11	29/10/10	23/10/09	29/10/08	23/11/07	-
Price	4.06	3.02	2.87	3.20	2.18	1.48	2.00	-
P/RPS	10.50	7.35	6.69	9.27	6.80	3.24	8.00	4.63%
YoY %	42.86%	9.87%	-27.83%	36.32%	109.88%	-59.50%	-	-
Horiz. %	131.25%	91.88%	83.62%	115.88%	85.00%	40.50%	100.00%	-
P/EPS	19.55	13.02	9.23	17.18	13.30	5.78	9.60	12.57%
YoY %	50.15%	41.06%	-46.27%	29.17%	130.10%	-39.79%	-	-
Horiz. %	203.65%	135.62%	96.15%	178.96%	138.54%	60.21%	100.00%	-
EY	5.12	7.68	10.84	5.82	7.52	17.29	10.42	-11.15%
YoY %	-33.33%	-29.15%	86.25%	-22.61%	-56.51%	65.93%	-	-
Horiz. %	49.14%	73.70%	104.03%	55.85%	72.17%	165.93%	100.00%	-
DY	2.46	9.93	5.23	4.69	480.90	13.92	3.96	-7.62%
YoY %	-75.23%	89.87%	11.51%	-99.02%	3,354.74%	251.52%	-	-
Horiz. %	62.12%	250.76%	132.07%	118.43%	12,143.94%	351.52%	100.00%	-
P/NAPS	1.02	1.09	1.04	1.24	0.85	0.59	1.07	-0.79%
YoY %	-6.42%	4.81%	-16.13%	45.88%	44.07%	-44.86%	-	-
Horiz. %	95.33%	101.87%	97.20%	115.89%	79.44%	55.14%	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