[PETDAG] YoY TTM Result on 31-Dec-2004 [#3]

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
TTM Result
Revenue	21,099,000	18,932,141	15,552,832	11,826,087	9,519,141	8,556,971	6,977,057	20.24%
YoY %	11.45%	21.73%	31.51%	24.23%	11.24%	22.64%	-	-
Horiz. %	302.41%	271.35%	222.91%	169.50%	136.43%	122.64%	100.00%	-
PBT	926,300	774,699	586,853	433,452	446,590	333,384	853,867	1.36%
YoY %	19.57%	32.01%	35.39%	-2.94%	33.96%	-60.96%	-	-
Horiz. %	108.48%	90.73%	68.73%	50.76%	52.30%	39.04%	100.00%	-
Tax	-254,570	-228,435	-189,542	-126,177	-150,390	-103,976	-248,116	0.42%
YoY %	-11.44%	-20.52%	-50.22%	16.10%	-44.64%	58.09%	-	-
Horiz. %	102.60%	92.07%	76.39%	50.85%	60.61%	41.91%	100.00%	-
NP	671,730	546,264	397,311	307,275	296,200	229,408	605,751	1.73%
YoY %	22.97%	37.49%	29.30%	3.74%	29.11%	-62.13%	-	-
Horiz. %	110.89%	90.18%	65.59%	50.73%	48.90%	37.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	665,234	540,364	392,807	307,275	296,200	229,408	605,751	1.57%
YoY %	23.11%	37.56%	27.84%	3.74%	29.11%	-62.13%	-	-
Horiz. %	109.82%	89.21%	64.85%	50.73%	48.90%	37.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.48%	29.49%	32.30%	29.11%	33.68%	31.19%	29.06%	-
YoY %	-6.82%	-8.70%	10.96%	-13.57%	7.98%	7.33%	-	-
Horiz. %	94.56%	101.48%	111.15%	100.17%	115.90%	107.33%	100.00%	-
Total Cost	20,427,270	18,385,877	15,155,521	11,518,812	9,222,941	8,327,563	6,371,306	21.42%
YoY %	11.10%	21.31%	31.57%	24.89%	10.75%	30.70%	-	-
Horiz. %	320.61%	288.57%	237.87%	180.79%	144.76%	130.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,746,642	3,312,259	3,023,982	2,655,545	2,477,608	2,297,824	2,227,768	9.04%
YoY %	13.11%	9.53%	13.87%	7.18%	7.82%	3.14%	-	-
Horiz. %	168.18%	148.68%	135.74%	119.20%	111.21%	103.14%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Dividend
Div	318,011	248,266	147,910	149,119	148,832	223,471	149,033	13.45%
YoY %	28.09%	67.85%	-0.81%	0.19%	-33.40%	49.95%	-	-
Horiz. %	213.38%	166.58%	99.25%	100.06%	99.87%	149.95%	100.00%	-
Div Payout %	47.80%	45.94%	37.65%	48.53%	50.25%	97.41%	24.60%	-
YoY %	4.05%	22.02%	-22.42%	-3.42%	-48.41%	295.98%	-	-
Horiz. %	194.31%	186.75%	153.05%	197.28%	204.27%	395.98%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Equity
Net Worth	3,746,642	3,312,259	3,023,982	2,655,545	2,477,608	2,297,824	2,227,768	9.04%
YoY %	13.11%	9.53%	13.87%	7.18%	7.82%	3.14%	-	-
Horiz. %	168.18%	148.68%	135.74%	119.20%	111.21%	103.14%	100.00%	-
NOSH	991,175	991,694	994,731	496,363	498,512	496,290	496,162	12.21%
YoY %	-0.05%	-0.31%	100.40%	-0.43%	0.45%	0.03%	-	-
Horiz. %	199.77%	199.87%	200.49%	100.04%	100.47%	100.03%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Ratio Analysis
NP Margin	3.18%	2.89%	2.55%	2.60%	3.11%	2.68%	8.68%	-
YoY %	10.03%	13.33%	-1.92%	-16.40%	16.04%	-69.12%	-	-
Horiz. %	36.64%	33.29%	29.38%	29.95%	35.83%	30.88%	100.00%	-
ROE	17.76%	16.31%	12.99%	11.57%	11.96%	9.98%	27.19%	-
YoY %	8.89%	25.56%	12.27%	-3.26%	19.84%	-63.30%	-	-
Horiz. %	65.32%	59.99%	47.77%	42.55%	43.99%	36.70%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Per Share
RPS	2,128.69	1,909.07	1,563.52	2,382.55	1,909.51	1,724.19	1,406.20	7.15%
YoY %	11.50%	22.10%	-34.38%	24.77%	10.75%	22.61%	-	-
Horiz. %	151.38%	135.76%	111.19%	169.43%	135.79%	122.61%	100.00%	-
EPS	67.12	54.49	39.49	61.91	59.42	46.22	122.09	-9.48%
YoY %	23.18%	37.98%	-36.21%	4.19%	28.56%	-62.14%	-	-
Horiz. %	54.98%	44.63%	32.34%	50.71%	48.67%	37.86%	100.00%	-
DPS	32.00	25.00	14.87	30.00	30.00	45.00	30.00	1.08%
YoY %	28.00%	68.12%	-50.43%	0.00%	-33.33%	50.00%	-	-
Horiz. %	106.67%	83.33%	49.57%	100.00%	100.00%	150.00%	100.00%	-
NAPS	3.78	3.34	3.04	5.35	4.97	4.63	4.49	-2.82%
YoY %	13.17%	9.87%	-43.18%	7.65%	7.34%	3.12%	-	-
Horiz. %	84.19%	74.39%	67.71%	119.15%	110.69%	103.12%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Adjusted Per Share Value based on latest NOSH - 496,363
RPS	2,121.65	1,903.76	1,563.94	1,189.19	957.21	860.46	701.59	20.24%
YoY %	11.45%	21.73%	31.51%	24.24%	11.24%	22.64%	-	-
Horiz. %	302.41%	271.35%	222.91%	169.50%	136.43%	122.64%	100.00%	-
EPS	66.89	54.34	39.50	30.90	29.78	23.07	60.91	1.57%
YoY %	23.10%	37.57%	27.83%	3.76%	29.09%	-62.12%	-	-
Horiz. %	109.82%	89.21%	64.85%	50.73%	48.89%	37.88%	100.00%	-
DPS	31.98	24.96	14.87	14.99	14.97	22.47	14.99	13.45%
YoY %	28.12%	67.85%	-0.80%	0.13%	-33.38%	49.90%	-	-
Horiz. %	213.34%	166.51%	99.20%	100.00%	99.87%	149.90%	100.00%	-
NAPS	3.7675	3.3307	3.0408	2.6703	2.4914	2.3106	2.2402	9.04%
YoY %	13.11%	9.53%	13.87%	7.18%	7.82%	3.14%	-	-
Horiz. %	168.18%	148.68%	135.74%	119.20%	111.21%	103.14%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	29/12/06	30/12/05	31/12/04	31/12/03	31/12/02	31/12/01	-
Price	8.65	4.98	3.96	3.70	3.47	2.60	2.11	-
P/RPS	0.41	0.26	0.25	0.16	0.18	0.15	0.15	18.23%
YoY %	57.69%	4.00%	56.25%	-11.11%	20.00%	0.00%	-	-
Horiz. %	273.33%	173.33%	166.67%	106.67%	120.00%	100.00%	100.00%	-
P/EPS	12.89	9.14	10.03	5.98	5.84	5.62	1.73	39.73%
YoY %	41.03%	-8.87%	67.73%	2.40%	3.91%	224.86%	-	-
Horiz. %	745.09%	528.32%	579.77%	345.66%	337.57%	324.86%	100.00%	-
EY	7.76	10.94	9.97	16.73	17.12	17.78	57.86	-28.44%
YoY %	-29.07%	9.73%	-40.41%	-2.28%	-3.71%	-69.27%	-	-
Horiz. %	13.41%	18.91%	17.23%	28.91%	29.59%	30.73%	100.00%	-
DY	3.70	5.02	3.75	8.11	8.65	17.31	14.22	-20.09%
YoY %	-26.29%	33.87%	-53.76%	-6.24%	-50.03%	21.73%	-	-
Horiz. %	26.02%	35.30%	26.37%	57.03%	60.83%	121.73%	100.00%	-
P/NAPS	2.29	1.49	1.30	0.69	0.70	0.56	0.47	30.18%
YoY %	53.69%	14.62%	88.41%	-1.43%	25.00%	19.15%	-	-
Horiz. %	487.23%	317.02%	276.60%	146.81%	148.94%	119.15%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Price Multiplier on Announcement Date
Date	26/02/08	26/02/07	27/02/06	24/02/05	27/02/04	24/02/03	28/02/02	-
Price	8.30	5.95	4.08	3.94	3.67	2.70	2.18	-
P/RPS	0.39	0.31	0.26	0.17	0.19	0.16	0.16	16.00%
YoY %	25.81%	19.23%	52.94%	-10.53%	18.75%	0.00%	-	-
Horiz. %	243.75%	193.75%	162.50%	106.25%	118.75%	100.00%	100.00%	-
P/EPS	12.37	10.92	10.33	6.36	6.18	5.84	1.79	37.99%
YoY %	13.28%	5.71%	62.42%	2.91%	5.82%	226.26%	-	-
Horiz. %	691.06%	610.06%	577.09%	355.31%	345.25%	326.26%	100.00%	-
EY	8.09	9.16	9.68	15.71	16.19	17.12	56.00	-27.55%
YoY %	-11.68%	-5.37%	-38.38%	-2.96%	-5.43%	-69.43%	-	-
Horiz. %	14.45%	16.36%	17.29%	28.05%	28.91%	30.57%	100.00%	-
DY	3.86	4.20	3.64	7.61	8.17	16.67	13.76	-19.08%
YoY %	-8.10%	15.38%	-52.17%	-6.85%	-50.99%	21.15%	-	-
Horiz. %	28.05%	30.52%	26.45%	55.31%	59.38%	121.15%	100.00%	-
P/NAPS	2.20	1.78	1.34	0.74	0.74	0.58	0.49	28.42%
YoY %	23.60%	32.84%	81.08%	0.00%	27.59%	18.37%	-	-
Horiz. %	448.98%	363.27%	273.47%	151.02%	151.02%	118.37%	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