[PERSTIM] YoY TTM Result on 30-Sep-2005 [#2]

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
TTM Result
Revenue	833,279	732,019	598,141	763,657	495,950	316,605	237,421	23.25%
YoY %	13.83%	22.38%	-21.67%	53.98%	56.65%	33.35%	-	-
Horiz. %	350.97%	308.32%	251.93%	321.65%	208.89%	133.35%	100.00%	-
PBT	44,526	62,008	38,081	54,369	28,715	22,934	22,597	11.95%
YoY %	-28.19%	62.83%	-29.96%	89.34%	25.21%	1.49%	-	-
Horiz. %	197.04%	274.41%	168.52%	240.60%	127.07%	101.49%	100.00%	-
Tax	-6,778	-6,579	-6,907	-8,399	-6,936	-5,215	-2,619	17.15%
YoY %	-3.02%	4.75%	17.76%	-21.09%	-33.00%	-99.12%	-	-
Horiz. %	258.80%	251.20%	263.73%	320.69%	264.83%	199.12%	100.00%	-
NP	37,748	55,429	31,174	45,970	21,779	17,719	19,978	11.17%
YoY %	-31.90%	77.81%	-32.19%	111.07%	22.91%	-11.31%	-	-
Horiz. %	188.95%	277.45%	156.04%	230.10%	109.01%	88.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	37,748	55,429	31,174	51,382	21,779	17,719	19,978	11.17%
YoY %	-31.90%	77.81%	-39.33%	135.92%	22.91%	-11.31%	-	-
Horiz. %	188.95%	277.45%	156.04%	257.19%	109.01%	88.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.22%	10.61%	18.14%	15.45%	24.15%	22.74%	11.59%	-
YoY %	43.45%	-41.51%	17.41%	-36.02%	6.20%	96.20%	-	-
Horiz. %	131.32%	91.54%	156.51%	133.30%	208.37%	196.20%	100.00%	-
Total Cost	795,531	676,590	566,967	717,687	474,171	298,886	217,443	24.10%
YoY %	17.58%	19.33%	-21.00%	51.36%	58.65%	37.45%	-	-
Horiz. %	365.86%	311.16%	260.74%	330.06%	218.07%	137.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	249,197	229,303	233,949	171,252	134,266	127,676	111,637	14.30%
YoY %	8.68%	-1.99%	36.61%	27.55%	5.16%	14.37%	-	-
Horiz. %	223.22%	205.40%	209.56%	153.40%	120.27%	114.37%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Dividend
Div	19,854	21,842	17,426	14,394	13,109	4,625	8,792	14.52%
YoY %	-9.10%	25.34%	21.06%	9.80%	183.44%	-47.40%	-	-
Horiz. %	225.82%	248.43%	198.20%	163.72%	149.10%	52.60%	100.00%	-
Div Payout %	52.60%	39.41%	55.90%	28.02%	60.19%	26.11%	44.01%	-
YoY %	33.47%	-29.50%	99.50%	-53.45%	130.52%	-40.67%	-	-
Horiz. %	119.52%	89.55%	127.02%	63.67%	136.76%	59.33%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Equity
Net Worth	249,197	229,303	233,949	171,252	134,266	127,676	111,637	14.30%
YoY %	8.68%	-1.99%	36.61%	27.55%	5.16%	14.37%	-	-
Horiz. %	223.22%	205.40%	209.56%	153.40%	120.27%	114.37%	100.00%	-
NOSH	99,281	99,265	119,974	97,302	94,553	92,518	87,903	2.04%
YoY %	0.02%	-17.26%	23.30%	2.91%	2.20%	5.25%	-	-
Horiz. %	112.94%	112.93%	136.48%	110.69%	107.57%	105.25%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Ratio Analysis
NP Margin	4.53%	7.57%	5.21%	6.02%	4.39%	5.60%	8.41%	-
YoY %	-40.16%	45.30%	-13.46%	37.13%	-21.61%	-33.41%	-	-
Horiz. %	53.86%	90.01%	61.95%	71.58%	52.20%	66.59%	100.00%	-
ROE	15.15%	24.17%	13.33%	30.00%	16.22%	13.88%	17.90%	-
YoY %	-37.32%	81.32%	-55.57%	84.96%	16.86%	-22.46%	-	-
Horiz. %	84.64%	135.03%	74.47%	167.60%	90.61%	77.54%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Per Share
RPS	839.31	737.44	498.56	784.83	524.52	342.21	270.09	20.77%
YoY %	13.81%	47.91%	-36.48%	49.63%	53.27%	26.70%	-	-
Horiz. %	310.75%	273.03%	184.59%	290.58%	194.20%	126.70%	100.00%	-
EPS	38.02	55.84	25.98	52.81	23.03	19.15	22.73	8.94%
YoY %	-31.91%	114.93%	-50.80%	129.31%	20.26%	-15.75%	-	-
Horiz. %	167.27%	245.67%	114.30%	232.34%	101.32%	84.25%	100.00%	-
DPS	20.00	22.00	14.52	14.79	14.00	5.00	10.00	12.23%
YoY %	-9.09%	51.52%	-1.83%	5.64%	180.00%	-50.00%	-	-
Horiz. %	200.00%	220.00%	145.20%	147.90%	140.00%	50.00%	100.00%	-
NAPS	2.51	2.31	1.95	1.76	1.42	1.38	1.27	12.01%
YoY %	8.66%	18.46%	10.80%	23.94%	2.90%	8.66%	-	-
Horiz. %	197.64%	181.89%	153.54%	138.58%	111.81%	108.66%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Adjusted Per Share Value based on latest NOSH - 97,302
RPS	645.47	567.03	463.33	591.54	384.17	245.25	183.91	23.25%
YoY %	13.83%	22.38%	-21.67%	53.98%	56.64%	33.35%	-	-
Horiz. %	350.97%	308.32%	251.93%	321.65%	208.89%	133.35%	100.00%	-
EPS	29.24	42.94	24.15	39.80	16.87	13.73	15.48	11.17%
YoY %	-31.90%	77.81%	-39.32%	135.92%	22.87%	-11.30%	-	-
Horiz. %	188.89%	277.39%	156.01%	257.11%	108.98%	88.70%	100.00%	-
DPS	15.38	16.92	13.50	11.15	10.15	3.58	6.81	14.52%
YoY %	-9.10%	25.33%	21.08%	9.85%	183.52%	-47.43%	-	-
Horiz. %	225.84%	248.46%	198.24%	163.73%	149.05%	52.57%	100.00%	-
NAPS	1.9303	1.7762	1.8122	1.3266	1.04	0.989	0.8648	14.30%
YoY %	8.68%	-1.99%	36.60%	27.56%	5.16%	14.36%	-	-
Horiz. %	223.21%	205.39%	209.55%	153.40%	120.26%	114.36%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	-
Price	2.58	3.42	2.27	2.82	1.66	1.56	1.23	-
P/RPS	0.31	0.46	0.46	0.36	0.32	0.46	0.46	-6.36%
YoY %	-32.61%	0.00%	27.78%	12.50%	-30.43%	0.00%	-	-
Horiz. %	67.39%	100.00%	100.00%	78.26%	69.57%	100.00%	100.00%	-
P/EPS	6.79	6.12	8.74	5.34	7.21	8.15	5.41	3.85%
YoY %	10.95%	-29.98%	63.67%	-25.94%	-11.53%	50.65%	-	-
Horiz. %	125.51%	113.12%	161.55%	98.71%	133.27%	150.65%	100.00%	-
EY	14.74	16.33	11.45	18.73	13.88	12.28	18.48	-3.69%
YoY %	-9.74%	42.62%	-38.87%	34.94%	13.03%	-33.55%	-	-
Horiz. %	79.76%	88.37%	61.96%	101.35%	75.11%	66.45%	100.00%	-
DY	7.75	6.43	6.40	5.25	8.43	3.21	8.13	-0.79%
YoY %	20.53%	0.47%	21.90%	-37.72%	162.62%	-60.52%	-	-
Horiz. %	95.33%	79.09%	78.72%	64.58%	103.69%	39.48%	100.00%	-
P/NAPS	1.03	1.48	1.16	1.60	1.17	1.13	0.97	1.00%
YoY %	-30.41%	27.59%	-27.50%	36.75%	3.54%	16.49%	-	-
Horiz. %	106.19%	152.58%	119.59%	164.95%	120.62%	116.49%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Announcement Date
Date	05/11/08	30/10/07	30/10/06	27/10/05	03/11/04	05/11/03	31/10/02	-
Price	2.15	3.46	2.35	2.37	1.80	1.73	1.18	-
P/RPS	0.26	0.47	0.47	0.30	0.34	0.51	0.44	-8.38%
YoY %	-44.68%	0.00%	56.67%	-11.76%	-33.33%	15.91%	-	-
Horiz. %	59.09%	106.82%	106.82%	68.18%	77.27%	115.91%	100.00%	-
P/EPS	5.65	6.20	9.04	4.49	7.81	9.03	5.19	1.42%
YoY %	-8.87%	-31.42%	101.34%	-42.51%	-13.51%	73.99%	-	-
Horiz. %	108.86%	119.46%	174.18%	86.51%	150.48%	173.99%	100.00%	-
EY	17.68	16.14	11.06	22.28	12.80	11.07	19.26	-1.41%
YoY %	9.54%	45.93%	-50.36%	74.06%	15.63%	-42.52%	-	-
Horiz. %	91.80%	83.80%	57.42%	115.68%	66.46%	57.48%	100.00%	-
DY	9.30	6.36	6.18	6.24	7.78	2.89	8.47	1.56%
YoY %	46.23%	2.91%	-0.96%	-19.79%	169.20%	-65.88%	-	-
Horiz. %	109.80%	75.09%	72.96%	73.67%	91.85%	34.12%	100.00%	-
P/NAPS	0.86	1.50	1.21	1.35	1.27	1.25	0.93	-1.29%
YoY %	-42.67%	23.97%	-10.37%	6.30%	1.60%	34.41%	-	-
Horiz. %	92.47%	161.29%	130.11%	145.16%	136.56%	134.41%	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