[MSNIAGA] YoY TTM Result on 30-Jun-2007 [#2]

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
TTM Result
Revenue	283,138	253,334	334,461	318,741	330,807	287,703	308,214	-1.40%
YoY %	11.76%	-24.26%	4.93%	-3.65%	14.98%	-6.65%	-	-
Horiz. %	91.86%	82.19%	108.52%	103.42%	107.33%	93.35%	100.00%	-
PBT	16,108	13,890	19,912	12,772	25,430	20,636	27,032	-8.26%
YoY %	15.97%	-30.24%	55.90%	-49.78%	23.23%	-23.66%	-	-
Horiz. %	59.59%	51.38%	73.66%	47.25%	94.07%	76.34%	100.00%	-
Tax	-4,778	-4,661	-5,720	-4,129	-7,467	-6,519	-8,168	-8.54%
YoY %	-2.51%	18.51%	-38.53%	44.70%	-14.54%	20.19%	-	-
Horiz. %	58.50%	57.06%	70.03%	50.55%	91.42%	79.81%	100.00%	-
NP	11,330	9,229	14,192	8,643	17,963	14,117	18,864	-8.14%
YoY %	22.77%	-34.97%	64.20%	-51.88%	27.24%	-25.16%	-	-
Horiz. %	60.06%	48.92%	75.23%	45.82%	95.22%	74.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,629	7,548	12,559	7,445	17,331	13,876	18,864	-10.59%
YoY %	27.57%	-39.90%	68.69%	-57.04%	24.90%	-26.44%	-	-
Horiz. %	51.04%	40.01%	66.58%	39.47%	91.87%	73.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.66%	33.56%	28.73%	32.33%	29.36%	31.59%	30.22%	-
YoY %	-11.62%	16.81%	-11.14%	10.12%	-7.06%	4.53%	-	-
Horiz. %	98.15%	111.05%	95.07%	106.98%	97.15%	104.53%	100.00%	-
Total Cost	271,808	244,105	320,269	310,098	312,844	273,586	289,350	-1.03%
YoY %	11.35%	-23.78%	3.28%	-0.88%	14.35%	-5.45%	-	-
Horiz. %	93.94%	84.36%	110.69%	107.17%	108.12%	94.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	180,851	180,973	180,321	173,885	177,574	166,694	146,816	3.53%
YoY %	-0.07%	0.36%	3.70%	-2.08%	6.53%	13.54%	-	-
Horiz. %	123.18%	123.27%	122.82%	118.44%	120.95%	113.54%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	180,851	180,973	180,321	173,885	177,574	166,694	146,816	3.53%
YoY %	-0.07%	0.36%	3.70%	-2.08%	6.53%	13.54%	-	-
Horiz. %	123.18%	123.27%	122.82%	118.44%	120.95%	113.54%	100.00%	-
NOSH	60,485	60,526	60,714	60,376	60,399	60,396	60,418	0.01%
YoY %	-0.07%	-0.31%	0.56%	-0.04%	0.00%	-0.04%	-	-
Horiz. %	100.11%	100.18%	100.49%	99.93%	99.97%	99.96%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	4.00%	3.64%	4.24%	2.71%	5.43%	4.91%	6.12%	-
YoY %	9.89%	-14.15%	56.46%	-50.09%	10.59%	-19.77%	-	-
Horiz. %	65.36%	59.48%	69.28%	44.28%	88.73%	80.23%	100.00%	-
ROE	5.32%	4.17%	6.96%	4.28%	9.76%	8.32%	12.85%	-
YoY %	27.58%	-40.09%	62.62%	-56.15%	17.31%	-35.25%	-	-
Horiz. %	41.40%	32.45%	54.16%	33.31%	75.95%	64.75%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	468.11	418.55	550.88	527.92	547.70	476.36	510.13	-1.42%
YoY %	11.84%	-24.02%	4.35%	-3.61%	14.98%	-6.62%	-	-
Horiz. %	91.76%	82.05%	107.99%	103.49%	107.36%	93.38%	100.00%	-
EPS	15.92	12.47	20.69	12.33	28.69	22.97	31.22	-10.61%
YoY %	27.67%	-39.73%	67.80%	-57.02%	24.90%	-26.43%	-	-
Horiz. %	50.99%	39.94%	66.27%	39.49%	91.90%	73.57%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.99	2.99	2.97	2.88	2.94	2.76	2.43	3.51%
YoY %	0.00%	0.67%	3.12%	-2.04%	6.52%	13.58%	-	-
Horiz. %	123.05%	123.05%	122.22%	118.52%	120.99%	113.58%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 60,376
RPS	469.02	419.65	554.03	527.99	547.98	476.58	510.55	-1.40%
YoY %	11.76%	-24.26%	4.93%	-3.65%	14.98%	-6.65%	-	-
Horiz. %	91.87%	82.20%	108.52%	103.42%	107.33%	93.35%	100.00%	-
EPS	15.95	12.50	20.80	12.33	28.71	22.99	31.25	-10.59%
YoY %	27.60%	-39.90%	68.69%	-57.05%	24.88%	-26.43%	-	-
Horiz. %	51.04%	40.00%	66.56%	39.46%	91.87%	73.57%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.9958	2.9978	2.987	2.8804	2.9415	2.7613	2.432	3.53%
YoY %	-0.07%	0.36%	3.70%	-2.08%	6.53%	13.54%	-	-
Horiz. %	123.18%	123.26%	122.82%	118.44%	120.95%	113.54%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	1.86	1.50	1.60	2.36	2.60	2.68	3.70	-
P/RPS	0.40	0.36	0.29	0.45	0.47	0.56	0.73	-9.53%
YoY %	11.11%	24.14%	-35.56%	-4.26%	-16.07%	-23.29%	-	-
Horiz. %	54.79%	49.32%	39.73%	61.64%	64.38%	76.71%	100.00%	-
P/EPS	11.68	12.03	7.73	19.14	9.06	11.66	11.85	-0.24%
YoY %	-2.91%	55.63%	-59.61%	111.26%	-22.30%	-1.60%	-	-
Horiz. %	98.57%	101.52%	65.23%	161.52%	76.46%	98.40%	100.00%	-
EY	8.56	8.31	12.93	5.22	11.04	8.57	8.44	0.23%
YoY %	3.01%	-35.73%	147.70%	-52.72%	28.82%	1.54%	-	-
Horiz. %	101.42%	98.46%	153.20%	61.85%	130.81%	101.54%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.62	0.50	0.54	0.82	0.88	0.97	1.52	-13.87%
YoY %	24.00%	-7.41%	-34.15%	-6.82%	-9.28%	-36.18%	-	-
Horiz. %	40.79%	32.89%	35.53%	53.95%	57.89%	63.82%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	10/08/10	20/08/09	27/08/08	28/08/07	11/08/06	05/08/05	05/08/04	-
Price	1.85	1.65	1.57	2.10	2.53	2.66	3.86	-
P/RPS	0.40	0.39	0.29	0.40	0.46	0.56	0.76	-10.14%
YoY %	2.56%	34.48%	-27.50%	-13.04%	-17.86%	-26.32%	-	-
Horiz. %	52.63%	51.32%	38.16%	52.63%	60.53%	73.68%	100.00%	-
P/EPS	11.62	13.23	7.59	17.03	8.82	11.58	12.36	-1.02%
YoY %	-12.17%	74.31%	-55.43%	93.08%	-23.83%	-6.31%	-	-
Horiz. %	94.01%	107.04%	61.41%	137.78%	71.36%	93.69%	100.00%	-
EY	8.61	7.56	13.18	5.87	11.34	8.64	8.09	1.04%
YoY %	13.89%	-42.64%	124.53%	-48.24%	31.25%	6.80%	-	-
Horiz. %	106.43%	93.45%	162.92%	72.56%	140.17%	106.80%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.62	0.55	0.53	0.73	0.86	0.96	1.59	-14.52%
YoY %	12.73%	3.77%	-27.40%	-15.12%	-10.42%	-39.62%	-	-
Horiz. %	38.99%	34.59%	33.33%	45.91%	54.09%	60.38%	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