[PERSTIM] YoY TTM Result on 31-Mar-2010 [#4]

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
TTM Result
Revenue	655,518	801,014	853,350	819,577	985,746	740,346	660,565	-0.12%
YoY %	-18.16%	-6.13%	4.12%	-16.86%	33.15%	12.08%	-	-
Horiz. %	99.24%	121.26%	129.18%	124.07%	149.23%	112.08%	100.00%	-
PBT	32,512	41,350	83,548	99,969	39,742	48,706	58,878	-9.41%
YoY %	-21.37%	-50.51%	-16.43%	151.54%	-18.40%	-17.28%	-	-
Horiz. %	55.22%	70.23%	141.90%	169.79%	67.50%	82.72%	100.00%	-
Tax	-6,204	-6,161	-17,631	-22,372	-7,490	-3,325	-9,357	-6.61%
YoY %	-0.70%	65.06%	21.19%	-198.69%	-125.26%	64.47%	-	-
Horiz. %	66.30%	65.84%	188.43%	239.09%	80.05%	35.53%	100.00%	-
NP	26,308	35,189	65,917	77,597	32,252	45,381	49,521	-9.99%
YoY %	-25.24%	-46.62%	-15.05%	140.60%	-28.93%	-8.36%	-	-
Horiz. %	53.12%	71.06%	133.11%	156.70%	65.13%	91.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	26,308	35,189	58,537	77,597	32,252	45,381	49,521	-9.99%
YoY %	-25.24%	-39.89%	-24.56%	140.60%	-28.93%	-8.36%	-	-
Horiz. %	53.12%	71.06%	118.21%	156.70%	65.13%	91.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.08%	14.90%	21.10%	22.38%	18.85%	6.83%	15.89%	-
YoY %	28.05%	-29.38%	-5.72%	18.73%	175.99%	-57.02%	-	-
Horiz. %	120.08%	93.77%	132.79%	140.84%	118.63%	42.98%	100.00%	-
Total Cost	629,210	765,825	787,433	741,980	953,494	694,965	611,044	0.48%
YoY %	-17.84%	-2.74%	6.13%	-22.18%	37.20%	13.73%	-	-
Horiz. %	102.97%	125.33%	128.87%	121.43%	156.04%	113.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	318,768	317,775	313,729	294,950	252,259	237,241	214,486	6.82%
YoY %	0.31%	1.29%	6.37%	16.92%	6.33%	10.61%	-	-
Horiz. %	148.62%	148.16%	146.27%	137.51%	117.61%	110.61%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Dividend
Div	39,721	49,667	39,719	40,220	19,859	19,852	21,513	10.75%
YoY %	-20.03%	25.05%	-1.25%	102.53%	0.04%	-7.72%	-	-
Horiz. %	184.64%	230.87%	184.63%	186.96%	92.31%	92.28%	100.00%	-
Div Payout %	150.99%	141.15%	67.85%	51.83%	61.58%	43.75%	43.44%	-
YoY %	6.97%	108.03%	30.91%	-15.83%	40.75%	0.71%	-	-
Horiz. %	347.58%	324.93%	156.19%	119.31%	141.76%	100.71%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Equity
Net Worth	318,768	317,775	313,729	294,950	252,259	237,241	214,486	6.82%
YoY %	0.31%	1.29%	6.37%	16.92%	6.33%	10.61%	-	-
Horiz. %	148.62%	148.16%	146.27%	137.51%	117.61%	110.61%	100.00%	-
NOSH	99,304	99,304	99,281	99,309	99,314	99,264	99,299	0.00%
YoY %	0.00%	0.02%	-0.03%	-0.01%	0.05%	-0.04%	-	-
Horiz. %	100.01%	100.01%	99.98%	100.01%	100.02%	99.96%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Ratio Analysis
NP Margin	4.01%	4.39%	7.72%	9.47%	3.27%	6.13%	7.50%	-
YoY %	-8.66%	-43.13%	-18.48%	189.60%	-46.66%	-18.27%	-	-
Horiz. %	53.47%	58.53%	102.93%	126.27%	43.60%	81.73%	100.00%	-
ROE	8.25%	11.07%	18.66%	26.31%	12.79%	19.13%	23.09%	-
YoY %	-25.47%	-40.68%	-29.08%	105.71%	-33.14%	-17.15%	-	-
Horiz. %	35.73%	47.94%	80.81%	113.95%	55.39%	82.85%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Per Share
RPS	660.11	806.62	859.53	825.27	992.55	745.83	665.23	-0.12%
YoY %	-18.16%	-6.16%	4.15%	-16.85%	33.08%	12.12%	-	-
Horiz. %	99.23%	121.25%	129.21%	124.06%	149.20%	112.12%	100.00%	-
EPS	26.49	35.44	58.96	78.14	32.47	45.72	49.87	-9.99%
YoY %	-25.25%	-39.89%	-24.55%	140.65%	-28.98%	-8.32%	-	-
Horiz. %	53.12%	71.06%	118.23%	156.69%	65.11%	91.68%	100.00%	-
DPS	40.00	50.02	40.00	40.50	20.00	20.00	21.67	10.74%
YoY %	-20.03%	25.05%	-1.23%	102.50%	0.00%	-7.71%	-	-
Horiz. %	184.59%	230.83%	184.59%	186.89%	92.29%	92.29%	100.00%	-
NAPS	3.21	3.20	3.16	2.97	2.54	2.39	2.16	6.81%
YoY %	0.31%	1.27%	6.40%	16.93%	6.28%	10.65%	-	-
Horiz. %	148.61%	148.15%	146.30%	137.50%	117.59%	110.65%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 99,309
RPS	507.78	620.48	661.02	634.86	763.58	573.48	511.68	-0.12%
YoY %	-18.16%	-6.13%	4.12%	-16.86%	33.15%	12.08%	-	-
Horiz. %	99.24%	121.26%	129.19%	124.07%	149.23%	112.08%	100.00%	-
EPS	20.38	27.26	45.34	60.11	24.98	35.15	38.36	-9.99%
YoY %	-25.24%	-39.88%	-24.57%	140.63%	-28.93%	-8.37%	-	-
Horiz. %	53.13%	71.06%	118.20%	156.70%	65.12%	91.63%	100.00%	-
DPS	30.77	38.47	30.77	31.16	15.38	15.38	16.66	10.75%
YoY %	-20.02%	25.02%	-1.25%	102.60%	0.00%	-7.68%	-	-
Horiz. %	184.69%	230.91%	184.69%	187.03%	92.32%	92.32%	100.00%	-
NAPS	2.4692	2.4615	2.4302	2.2847	1.954	1.8377	1.6614	6.82%
YoY %	0.31%	1.29%	6.37%	16.92%	6.33%	10.61%	-	-
Horiz. %	148.62%	148.16%	146.27%	137.52%	117.61%	110.61%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	-
Price	3.09	3.61	4.75	3.98	1.82	2.95	2.85	-
P/RPS	0.47	0.45	0.55	0.48	0.18	0.40	0.43	1.49%
YoY %	4.44%	-18.18%	14.58%	166.67%	-55.00%	-6.98%	-	-
Horiz. %	109.30%	104.65%	127.91%	111.63%	41.86%	93.02%	100.00%	-
P/EPS	11.66	10.19	8.06	5.09	5.60	6.45	5.71	12.62%
YoY %	14.43%	26.43%	58.35%	-9.11%	-13.18%	12.96%	-	-
Horiz. %	204.20%	178.46%	141.16%	89.14%	98.07%	112.96%	100.00%	-
EY	8.57	9.82	12.41	19.63	17.84	15.50	17.50	-11.20%
YoY %	-12.73%	-20.87%	-36.78%	10.03%	15.10%	-11.43%	-	-
Horiz. %	48.97%	56.11%	70.91%	112.17%	101.94%	88.57%	100.00%	-
DY	12.94	13.85	8.42	10.18	10.99	6.78	7.60	9.26%
YoY %	-6.57%	64.49%	-17.29%	-7.37%	62.09%	-10.79%	-	-
Horiz. %	170.26%	182.24%	110.79%	133.95%	144.61%	89.21%	100.00%	-
P/NAPS	0.96	1.13	1.50	1.34	0.72	1.23	1.32	-5.16%
YoY %	-15.04%	-24.67%	11.94%	86.11%	-41.46%	-6.82%	-	-
Horiz. %	72.73%	85.61%	113.64%	101.52%	54.55%	93.18%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	28/05/13	24/05/12	26/05/11	26/05/10	26/05/09	22/05/08	23/05/07	-
Price	3.59	3.45	5.17	4.07	2.12	2.98	3.10	-
P/RPS	0.54	0.43	0.60	0.49	0.21	0.40	0.47	2.33%
YoY %	25.58%	-28.33%	22.45%	133.33%	-47.50%	-14.89%	-	-
Horiz. %	114.89%	91.49%	127.66%	104.26%	44.68%	85.11%	100.00%	-
P/EPS	13.55	9.74	8.77	5.21	6.53	6.52	6.22	13.84%
YoY %	39.12%	11.06%	68.33%	-20.21%	0.15%	4.82%	-	-
Horiz. %	217.85%	156.59%	141.00%	83.76%	104.98%	104.82%	100.00%	-
EY	7.38	10.27	11.40	19.20	15.32	15.34	16.09	-12.17%
YoY %	-28.14%	-9.91%	-40.62%	25.33%	-0.13%	-4.66%	-	-
Horiz. %	45.87%	63.83%	70.85%	119.33%	95.21%	95.34%	100.00%	-
DY	11.14	14.50	7.74	9.95	9.43	6.71	6.99	8.06%
YoY %	-23.17%	87.34%	-22.21%	5.51%	40.54%	-4.01%	-	-
Horiz. %	159.37%	207.44%	110.73%	142.35%	134.91%	95.99%	100.00%	-
P/NAPS	1.12	1.08	1.64	1.37	0.83	1.25	1.44	-4.09%
YoY %	3.70%	-34.15%	19.71%	65.06%	-33.60%	-13.19%	-	-
Horiz. %	77.78%	75.00%	113.89%	95.14%	57.64%	86.81%	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