[PERSTIM] YoY TTM Result on 30-Sep-2007 [#2]

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
TTM Result
Revenue	840,301	917,776	833,279	732,019	598,141	763,657	495,950	9.18%
YoY %	-8.44%	10.14%	13.83%	22.38%	-21.67%	53.98%	-	-
Horiz. %	169.43%	185.05%	168.02%	147.60%	120.61%	153.98%	100.00%	-
PBT	119,187	54,274	44,526	62,008	38,081	54,369	28,715	26.75%
YoY %	119.60%	21.89%	-28.19%	62.83%	-29.96%	89.34%	-	-
Horiz. %	415.07%	189.01%	155.06%	215.94%	132.62%	189.34%	100.00%	-
Tax	-26,480	-9,562	-6,778	-6,579	-6,907	-8,399	-6,936	25.00%
YoY %	-176.93%	-41.07%	-3.02%	4.75%	17.76%	-21.09%	-	-
Horiz. %	381.78%	137.86%	97.72%	94.85%	99.58%	121.09%	100.00%	-
NP	92,707	44,712	37,748	55,429	31,174	45,970	21,779	27.29%
YoY %	107.34%	18.45%	-31.90%	77.81%	-32.19%	111.07%	-	-
Horiz. %	425.67%	205.30%	173.32%	254.51%	143.14%	211.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	85,327	44,712	37,748	55,429	31,174	51,382	21,779	25.54%
YoY %	90.84%	18.45%	-31.90%	77.81%	-39.33%	135.92%	-	-
Horiz. %	391.79%	205.30%	173.32%	254.51%	143.14%	235.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.22%	17.62%	15.22%	10.61%	18.14%	15.45%	24.15%	-
YoY %	26.11%	15.77%	43.45%	-41.51%	17.41%	-36.02%	-	-
Horiz. %	92.01%	72.96%	63.02%	43.93%	75.11%	63.98%	100.00%	-
Total Cost	747,594	873,064	795,531	676,590	566,967	717,687	474,171	7.87%
YoY %	-14.37%	9.75%	17.58%	19.33%	-21.00%	51.36%	-	-
Horiz. %	157.66%	184.12%	167.77%	142.69%	119.57%	151.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	312,870	269,126	249,197	229,303	233,949	171,252	134,266	15.13%
YoY %	16.25%	8.00%	8.68%	-1.99%	36.61%	27.55%	-	-
Horiz. %	233.02%	200.44%	185.60%	170.78%	174.24%	127.55%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	42,705	23,338	19,854	21,842	17,426	14,394	13,109	21.74%
YoY %	82.98%	17.55%	-9.10%	25.34%	21.06%	9.80%	-	-
Horiz. %	325.77%	178.03%	151.45%	166.62%	132.93%	109.80%	100.00%	-
Div Payout %	50.05%	52.20%	52.60%	39.41%	55.90%	28.02%	60.19%	-
YoY %	-4.12%	-0.76%	33.47%	-29.50%	99.50%	-53.45%	-	-
Horiz. %	83.15%	86.73%	87.39%	65.48%	92.87%	46.55%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	312,870	269,126	249,197	229,303	233,949	171,252	134,266	15.13%
YoY %	16.25%	8.00%	8.68%	-1.99%	36.61%	27.55%	-	-
Horiz. %	233.02%	200.44%	185.60%	170.78%	174.24%	127.55%	100.00%	-
NOSH	99,323	99,308	99,281	99,265	119,974	97,302	94,553	0.82%
YoY %	0.02%	0.03%	0.02%	-17.26%	23.30%	2.91%	-	-
Horiz. %	105.04%	105.03%	105.00%	104.98%	126.89%	102.91%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	11.03%	4.87%	4.53%	7.57%	5.21%	6.02%	4.39%	-
YoY %	126.49%	7.51%	-40.16%	45.30%	-13.46%	37.13%	-	-
Horiz. %	251.25%	110.93%	103.19%	172.44%	118.68%	137.13%	100.00%	-
ROE	27.27%	16.61%	15.15%	24.17%	13.33%	30.00%	16.22%	-
YoY %	64.18%	9.64%	-37.32%	81.32%	-55.57%	84.96%	-	-
Horiz. %	168.13%	102.40%	93.40%	149.01%	82.18%	184.96%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	846.02	924.17	839.31	737.44	498.56	784.83	524.52	8.28%
YoY %	-8.46%	10.11%	13.81%	47.91%	-36.48%	49.63%	-	-
Horiz. %	161.29%	176.19%	160.01%	140.59%	95.05%	149.63%	100.00%	-
EPS	85.91	45.02	38.02	55.84	25.98	52.81	23.03	24.52%
YoY %	90.83%	18.41%	-31.91%	114.93%	-50.80%	129.31%	-	-
Horiz. %	373.04%	195.48%	165.09%	242.47%	112.81%	229.31%	100.00%	-
DPS	43.00	23.50	20.00	22.00	14.52	14.79	14.00	20.55%
YoY %	82.98%	17.50%	-9.09%	51.52%	-1.83%	5.64%	-	-
Horiz. %	307.14%	167.86%	142.86%	157.14%	103.71%	105.64%	100.00%	-
NAPS	3.15	2.71	2.51	2.31	1.95	1.76	1.42	14.19%
YoY %	16.24%	7.97%	8.66%	18.46%	10.80%	23.94%	-	-
Horiz. %	221.83%	190.85%	176.76%	162.68%	137.32%	123.94%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 99,265
RPS	650.91	710.92	645.47	567.03	463.33	591.54	384.17	9.18%
YoY %	-8.44%	10.14%	13.83%	22.38%	-21.67%	53.98%	-	-
Horiz. %	169.43%	185.05%	168.02%	147.60%	120.61%	153.98%	100.00%	-
EPS	66.10	34.63	29.24	42.94	24.15	39.80	16.87	25.54%
YoY %	90.87%	18.43%	-31.90%	77.81%	-39.32%	135.92%	-	-
Horiz. %	391.82%	205.28%	173.33%	254.53%	143.15%	235.92%	100.00%	-
DPS	33.08	18.08	15.38	16.92	13.50	11.15	10.15	21.75%
YoY %	82.96%	17.56%	-9.10%	25.33%	21.08%	9.85%	-	-
Horiz. %	325.91%	178.13%	151.53%	166.70%	133.00%	109.85%	100.00%	-
NAPS	2.4235	2.0847	1.9303	1.7762	1.8122	1.3266	1.04	15.13%
YoY %	16.25%	8.00%	8.68%	-1.99%	36.60%	27.56%	-	-
Horiz. %	233.03%	200.45%	185.61%	170.79%	174.25%	127.56%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	5.00	2.61	2.58	3.42	2.27	2.82	1.66	-
P/RPS	0.59	0.28	0.31	0.46	0.46	0.36	0.32	10.72%
YoY %	110.71%	-9.68%	-32.61%	0.00%	27.78%	12.50%	-	-
Horiz. %	184.37%	87.50%	96.88%	143.75%	143.75%	112.50%	100.00%	-
P/EPS	5.82	5.80	6.79	6.12	8.74	5.34	7.21	-3.50%
YoY %	0.34%	-14.58%	10.95%	-29.98%	63.67%	-25.94%	-	-
Horiz. %	80.72%	80.44%	94.17%	84.88%	121.22%	74.06%	100.00%	-
EY	17.18	17.25	14.74	16.33	11.45	18.73	13.88	3.61%
YoY %	-0.41%	17.03%	-9.74%	42.62%	-38.87%	34.94%	-	-
Horiz. %	123.78%	124.28%	106.20%	117.65%	82.49%	134.94%	100.00%	-
DY	8.60	9.00	7.75	6.43	6.40	5.25	8.43	0.33%
YoY %	-4.44%	16.13%	20.53%	0.47%	21.90%	-37.72%	-	-
Horiz. %	102.02%	106.76%	91.93%	76.28%	75.92%	62.28%	100.00%	-
P/NAPS	1.59	0.96	1.03	1.48	1.16	1.60	1.17	5.24%
YoY %	65.63%	-6.80%	-30.41%	27.59%	-27.50%	36.75%	-	-
Horiz. %	135.90%	82.05%	88.03%	126.50%	99.15%	136.75%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	02/11/10	05/11/09	05/11/08	30/10/07	30/10/06	27/10/05	03/11/04	-
Price	5.05	2.69	2.15	3.46	2.35	2.37	1.80	-
P/RPS	0.60	0.29	0.26	0.47	0.47	0.30	0.34	9.92%
YoY %	106.90%	11.54%	-44.68%	0.00%	56.67%	-11.76%	-	-
Horiz. %	176.47%	85.29%	76.47%	138.24%	138.24%	88.24%	100.00%	-
P/EPS	5.88	5.97	5.65	6.20	9.04	4.49	7.81	-4.61%
YoY %	-1.51%	5.66%	-8.87%	-31.42%	101.34%	-42.51%	-	-
Horiz. %	75.29%	76.44%	72.34%	79.39%	115.75%	57.49%	100.00%	-
EY	17.01	16.74	17.68	16.14	11.06	22.28	12.80	4.85%
YoY %	1.61%	-5.32%	9.54%	45.93%	-50.36%	74.06%	-	-
Horiz. %	132.89%	130.78%	138.12%	126.09%	86.41%	174.06%	100.00%	-
DY	8.51	8.74	9.30	6.36	6.18	6.24	7.78	1.50%
YoY %	-2.63%	-6.02%	46.23%	2.91%	-0.96%	-19.79%	-	-
Horiz. %	109.38%	112.34%	119.54%	81.75%	79.43%	80.21%	100.00%	-
P/NAPS	1.60	0.99	0.86	1.50	1.21	1.35	1.27	3.92%
YoY %	61.62%	15.12%	-42.67%	23.97%	-10.37%	6.30%	-	-
Horiz. %	125.98%	77.95%	67.72%	118.11%	95.28%	106.30%	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