[TURBO] YoY TTM Result on 30-Jun-2011 [#2]

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
TTM Result
Revenue	42,185	38,751	46,045	47,955	18,801	22.37%
YoY %	8.86%	-15.84%	-3.98%	155.07%	-	-
Horiz. %	224.38%	206.11%	244.91%	255.07%	100.00%	-
PBT	12,924	8,652	11,113	10,396	6,019	21.03%
YoY %	49.38%	-22.15%	6.90%	72.72%	-	-
Horiz. %	214.72%	143.74%	184.63%	172.72%	100.00%	-
Tax	-1,072	-1,152	-1,090	-1,349	-1,024	1.15%
YoY %	6.94%	-5.69%	19.20%	-31.74%	-	-
Horiz. %	104.69%	112.50%	106.45%	131.74%	100.00%	-
NP	11,852	7,500	10,023	9,047	4,995	24.09%
YoY %	58.03%	-25.17%	10.79%	81.12%	-	-
Horiz. %	237.28%	150.15%	200.66%	181.12%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	11,826	7,526	9,835	8,994	4,995	24.02%
YoY %	57.14%	-23.48%	9.35%	80.06%	-	-
Horiz. %	236.76%	150.67%	196.90%	180.06%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	8.29%	13.31%	9.81%	12.98%	17.01%	-
YoY %	-37.72%	35.68%	-24.42%	-23.69%	-	-
Horiz. %	48.74%	78.25%	57.67%	76.31%	100.00%	-
Total Cost	30,333	31,251	36,022	38,908	13,806	21.73%
YoY %	-2.94%	-13.24%	-7.42%	181.82%	-	-
Horiz. %	219.71%	226.36%	260.92%	281.82%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	75,599	69,119	65,880	63,750	0	-
YoY %	9.38%	4.92%	3.34%	0.00%	-	-
Horiz. %	118.59%	108.42%	103.34%	100.00%	-	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	5,399	5,400	8,097	5,143	-	-
YoY %	-0.02%	-33.31%	57.44%	0.00%	-	-
Horiz. %	104.98%	105.00%	157.44%	100.00%	-	-
Div Payout %	45.65%	71.75%	82.34%	57.19%	-	-
YoY %	-36.38%	-12.86%	43.98%	0.00%	-	-
Horiz. %	79.82%	125.46%	143.98%	100.00%	-	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	75,599	69,119	65,880	63,750	0	-
YoY %	9.38%	4.92%	3.34%	0.00%	-	-
Horiz. %	118.59%	108.42%	103.34%	100.00%	-	-
NOSH	108,000	108,000	108,000	108,051	39,471	28.59%
YoY %	0.00%	0.00%	-0.05%	173.75%	-	-
Horiz. %	273.62%	273.62%	273.62%	273.75%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	28.10%	19.35%	21.77%	18.87%	26.57%	-
YoY %	45.22%	-11.12%	15.37%	-28.98%	-	-
Horiz. %	105.76%	72.83%	81.93%	71.02%	100.00%	-
ROE	15.64%	10.89%	14.93%	14.11%	0.00%	-
YoY %	43.62%	-27.06%	5.81%	0.00%	-	-
Horiz. %	110.84%	77.18%	105.81%	100.00%	-	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	39.06	35.88	42.63	44.38	47.63	-4.83%
YoY %	8.86%	-15.83%	-3.94%	-6.82%	-	-
Horiz. %	82.01%	75.33%	89.50%	93.18%	100.00%	-
EPS	10.95	6.97	9.11	8.32	12.65	-3.54%
YoY %	57.10%	-23.49%	9.50%	-34.23%	-	-
Horiz. %	86.56%	55.10%	72.02%	65.77%	100.00%	-
DPS	5.00	5.00	7.50	4.76	0.00	-
YoY %	0.00%	-33.33%	57.56%	0.00%	-	-
Horiz. %	105.04%	105.04%	157.56%	100.00%	-	-
NAPS	0.70	0.64	0.61	0.59	0.00	-
YoY %	9.38%	4.92%	3.39%	0.00%	-	-
Horiz. %	118.64%	108.47%	103.39%	100.00%	-	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 108,051
RPS	39.06	35.88	42.63	44.40	17.41	22.36%
YoY %	8.86%	-15.83%	-3.99%	155.03%	-	-
Horiz. %	224.35%	206.09%	244.86%	255.03%	100.00%	-
EPS	10.95	6.97	9.11	8.33	4.63	23.99%
YoY %	57.10%	-23.49%	9.36%	79.91%	-	-
Horiz. %	236.50%	150.54%	196.76%	179.91%	100.00%	-
DPS	5.00	5.00	7.50	4.76	0.00	-
YoY %	0.00%	-33.33%	57.56%	0.00%	-	-
Horiz. %	105.04%	105.04%	157.56%	100.00%	-	-
NAPS	0.70	0.64	0.61	0.5903	0.00	-
YoY %	9.38%	4.92%	3.34%	0.00%	-	-
Horiz. %	118.58%	108.42%	103.34%	100.00%	-	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	1.33	0.715	0.66	0.57	0.60	-
P/RPS	3.41	1.99	1.55	1.28	1.26	28.23%
YoY %	71.36%	28.39%	21.09%	1.59%	-	-
Horiz. %	270.63%	157.94%	123.02%	101.59%	100.00%	-
P/EPS	12.15	10.26	7.25	6.85	4.74	26.51%
YoY %	18.42%	41.52%	5.84%	44.51%	-	-
Horiz. %	256.33%	216.46%	152.95%	144.51%	100.00%	-
EY	8.23	9.75	13.80	14.60	21.09	-20.95%
YoY %	-15.59%	-29.35%	-5.48%	-30.77%	-	-
Horiz. %	39.02%	46.23%	65.43%	69.23%	100.00%	-
DY	3.76	6.99	11.36	8.35	0.00	-
YoY %	-46.21%	-38.47%	36.05%	0.00%	-	-
Horiz. %	45.03%	83.71%	136.05%	100.00%	-	-
P/NAPS	1.90	1.12	1.08	0.97	0.00	-
YoY %	69.64%	3.70%	11.34%	0.00%	-	-
Horiz. %	195.88%	115.46%	111.34%	100.00%	-	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	22/08/14	19/08/13	13/08/12	08/08/11	-	-
Price	1.17	0.76	0.74	0.54	0.00	-
P/RPS	3.00	2.12	1.74	1.22	0.00	-
YoY %	41.51%	21.84%	42.62%	0.00%	-	-
Horiz. %	245.90%	173.77%	142.62%	100.00%	-	-
P/EPS	10.68	10.91	8.13	6.49	0.00	-
YoY %	-2.11%	34.19%	25.27%	0.00%	-	-
Horiz. %	164.56%	168.10%	125.27%	100.00%	-	-
EY	9.36	9.17	12.31	15.41	0.00	-
YoY %	2.07%	-25.51%	-20.12%	0.00%	-	-
Horiz. %	60.74%	59.51%	79.88%	100.00%	-	-
DY	4.27	6.58	10.14	8.81	0.00	-
YoY %	-35.11%	-35.11%	15.10%	0.00%	-	-
Horiz. %	48.47%	74.69%	115.10%	100.00%	-	-
P/NAPS	1.67	1.19	1.21	0.92	0.00	-
YoY %	40.34%	-1.65%	31.52%	0.00%	-	-
Horiz. %	181.52%	129.35%	131.52%	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