[RVIEW] YoY TTM Result on 31-Mar-2007 [#1]

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
TTM Result
Revenue	22,130	22,535	25,939	13,059	10,256	12,847	10,623	13.00%
YoY %	-1.80%	-13.12%	98.63%	27.33%	-20.17%	20.94%	-	-
Horiz. %	208.32%	212.13%	244.18%	122.93%	96.55%	120.94%	100.00%	-
PBT	16,386	14,196	23,220	10,910	4,279	12,437	6,087	17.93%
YoY %	15.43%	-38.86%	112.83%	154.97%	-65.59%	104.32%	-	-
Horiz. %	269.20%	233.22%	381.47%	179.23%	70.30%	204.32%	100.00%	-
Tax	-3,387	-4,450	-3,942	-2,853	-1,956	-3,516	-1,619	13.08%
YoY %	23.89%	-12.89%	-38.17%	-45.86%	44.37%	-117.17%	-	-
Horiz. %	209.20%	274.86%	243.48%	176.22%	120.82%	217.17%	100.00%	-
NP	12,999	9,746	19,278	8,057	2,323	8,921	4,468	19.47%
YoY %	33.38%	-49.44%	139.27%	246.84%	-73.96%	99.66%	-	-
Horiz. %	290.94%	218.13%	431.47%	180.33%	51.99%	199.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,999	9,746	19,278	8,057	2,323	8,921	4,468	19.47%
YoY %	33.38%	-49.44%	139.27%	246.84%	-73.96%	99.66%	-	-
Horiz. %	290.94%	218.13%	431.47%	180.33%	51.99%	199.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.67%	31.35%	16.98%	26.15%	45.71%	28.27%	26.60%	-
YoY %	-34.07%	84.63%	-35.07%	-42.79%	61.69%	6.28%	-	-
Horiz. %	77.71%	117.86%	63.83%	98.31%	171.84%	106.28%	100.00%	-
Total Cost	9,131	12,789	6,661	5,002	7,933	3,926	6,155	6.79%
YoY %	-28.60%	92.00%	33.17%	-36.95%	102.06%	-36.21%	-	-
Horiz. %	148.35%	207.78%	108.22%	81.27%	128.89%	63.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	164,117	161,573	158,929	113,445	112,449	64,889	90,058	10.51%
YoY %	1.57%	1.66%	40.09%	0.89%	73.29%	-27.95%	-	-
Horiz. %	182.23%	179.41%	176.47%	125.97%	124.86%	72.05%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	9,725	683,003	8,484	2,331	1,401	5,571	1,554	35.73%
YoY %	-98.58%	7,950.48%	263.96%	66.38%	-74.85%	258.49%	-	-
Horiz. %	625.80%	43,951.29%	545.95%	150.00%	90.15%	358.49%	100.00%	-
Div Payout %	74.82%	7,008.04%	44.01%	28.94%	60.31%	62.45%	34.79%	-
YoY %	-98.93%	15,823.74%	52.07%	-52.01%	-3.43%	79.51%	-	-
Horiz. %	215.06%	20,143.83%	126.50%	83.18%	173.35%	179.51%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	164,117	161,573	158,929	113,445	112,449	64,889	90,058	10.51%
YoY %	1.57%	1.66%	40.09%	0.89%	73.29%	-27.95%	-	-
Horiz. %	182.23%	179.41%	176.47%	125.97%	124.86%	72.05%	100.00%	-
NOSH	64,868	64,888	64,869	64,826	64,999	64,889	64,790	0.02%
YoY %	-0.03%	0.03%	0.07%	-0.27%	0.17%	0.15%	-	-
Horiz. %	100.12%	100.15%	100.12%	100.06%	100.32%	100.15%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	58.74%	43.25%	74.32%	61.70%	22.65%	69.44%	42.06%	-
YoY %	35.82%	-41.81%	20.45%	172.41%	-67.38%	65.10%	-	-
Horiz. %	139.66%	102.83%	176.70%	146.70%	53.85%	165.10%	100.00%	-
ROE	7.92%	6.03%	12.13%	7.10%	2.07%	13.75%	4.96%	-
YoY %	31.34%	-50.29%	70.85%	243.00%	-84.95%	177.22%	-	-
Horiz. %	159.68%	121.57%	244.56%	143.15%	41.73%	277.22%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	34.12	34.73	39.99	20.14	15.78	19.80	16.40	12.98%
YoY %	-1.76%	-13.15%	98.56%	27.63%	-20.30%	20.73%	-	-
Horiz. %	208.05%	211.77%	243.84%	122.80%	96.22%	120.73%	100.00%	-
EPS	20.04	15.02	29.72	12.43	3.57	13.75	6.90	19.43%
YoY %	33.42%	-49.46%	139.10%	248.18%	-74.04%	99.28%	-	-
Horiz. %	290.43%	217.68%	430.72%	180.14%	51.74%	199.28%	100.00%	-
DPS	15.00	1,052.57	13.08	3.60	2.16	8.60	2.40	35.70%
YoY %	-98.57%	7,947.17%	263.33%	66.67%	-74.88%	258.33%	-	-
Horiz. %	625.00%	43,857.08%	545.00%	150.00%	90.00%	358.33%	100.00%	-
NAPS	2.53	2.49	2.45	1.75	1.73	1.00	1.39	10.49%
YoY %	1.61%	1.63%	40.00%	1.16%	73.00%	-28.06%	-	-
Horiz. %	182.01%	179.14%	176.26%	125.90%	124.46%	71.94%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 64,826
RPS	34.12	34.74	39.99	20.13	15.81	19.81	16.38	13.00%
YoY %	-1.78%	-13.13%	98.66%	27.32%	-20.19%	20.94%	-	-
Horiz. %	208.30%	212.09%	244.14%	122.89%	96.52%	120.94%	100.00%	-
EPS	20.04	15.03	29.72	12.42	3.58	13.75	6.89	19.46%
YoY %	33.33%	-49.43%	139.29%	246.93%	-73.96%	99.56%	-	-
Horiz. %	290.86%	218.14%	431.35%	180.26%	51.96%	199.56%	100.00%	-
DPS	14.99	1,053.02	13.08	3.59	2.16	8.59	2.40	35.68%
YoY %	-98.58%	7,950.61%	264.35%	66.20%	-74.85%	257.92%	-	-
Horiz. %	624.58%	43,875.83%	545.00%	149.58%	90.00%	357.92%	100.00%	-
NAPS	2.5303	2.4911	2.4503	1.7491	1.7337	1.0004	1.3885	10.51%
YoY %	1.57%	1.67%	40.09%	0.89%	73.30%	-27.95%	-	-
Horiz. %	182.23%	179.41%	176.47%	125.97%	124.86%	72.05%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	2.52	1.79	2.40	1.90	1.73	1.94	2.36	-
P/RPS	7.39	5.15	6.00	9.43	10.96	9.80	14.39	-10.50%
YoY %	43.50%	-14.17%	-36.37%	-13.96%	11.84%	-31.90%	-	-
Horiz. %	51.36%	35.79%	41.70%	65.53%	76.16%	68.10%	100.00%	-
P/EPS	12.58	11.92	8.08	15.29	48.41	14.11	34.22	-15.35%
YoY %	5.54%	47.52%	-47.16%	-68.42%	243.09%	-58.77%	-	-
Horiz. %	36.76%	34.83%	23.61%	44.68%	141.47%	41.23%	100.00%	-
EY	7.95	8.39	12.38	6.54	2.07	7.09	2.92	18.15%
YoY %	-5.24%	-32.23%	89.30%	215.94%	-70.80%	142.81%	-	-
Horiz. %	272.26%	287.33%	423.97%	223.97%	70.89%	242.81%	100.00%	-
DY	5.95	588.03	5.45	1.89	1.25	4.43	1.02	34.15%
YoY %	-98.99%	10,689.54%	188.36%	51.20%	-71.78%	334.31%	-	-
Horiz. %	583.33%	57,650.00%	534.31%	185.29%	122.55%	434.31%	100.00%	-
P/NAPS	1.00	0.72	0.98	1.09	1.00	1.94	1.70	-8.46%
YoY %	38.89%	-26.53%	-10.09%	9.00%	-48.45%	14.12%	-	-
Horiz. %	58.82%	42.35%	57.65%	64.12%	58.82%	114.12%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	28/04/10	27/04/09	25/04/08	11/06/07	30/05/06	25/05/05	28/05/04	-
Price	2.60	1.90	2.45	1.91	1.66	1.77	2.31	-
P/RPS	7.62	5.47	6.13	9.48	10.52	8.94	14.09	-9.73%
YoY %	39.31%	-10.77%	-35.34%	-9.89%	17.67%	-36.55%	-	-
Horiz. %	54.08%	38.82%	43.51%	67.28%	74.66%	63.45%	100.00%	-
P/EPS	12.97	12.65	8.24	15.37	46.45	12.87	33.50	-14.62%
YoY %	2.53%	53.52%	-46.39%	-66.91%	260.92%	-61.58%	-	-
Horiz. %	38.72%	37.76%	24.60%	45.88%	138.66%	38.42%	100.00%	-
EY	7.71	7.91	12.13	6.51	2.15	7.77	2.99	17.09%
YoY %	-2.53%	-34.79%	86.33%	202.79%	-72.33%	159.87%	-	-
Horiz. %	257.86%	264.55%	405.69%	217.73%	71.91%	259.87%	100.00%	-
DY	5.77	553.99	5.34	1.88	1.30	4.86	1.04	33.03%
YoY %	-98.96%	10,274.34%	184.04%	44.62%	-73.25%	367.31%	-	-
Horiz. %	554.81%	53,268.27%	513.46%	180.77%	125.00%	467.31%	100.00%	-
P/NAPS	1.03	0.76	1.00	1.09	0.96	1.77	1.66	-7.64%
YoY %	35.53%	-24.00%	-8.26%	13.54%	-45.76%	6.63%	-	-
Horiz. %	62.05%	45.78%	60.24%	65.66%	57.83%	106.63%	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