[PIE] YoY TTM Result on 30-Jun-2007 [#2]

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
TTM Result
Revenue	269,103	241,162	301,941	285,196	232,087	177,149	137,645	11.81%
YoY %	11.59%	-20.13%	5.87%	22.88%	31.01%	28.70%	-	-
Horiz. %	195.51%	175.21%	219.36%	207.20%	168.61%	128.70%	100.00%	-
PBT	32,054	38,298	49,736	36,968	24,866	16,405	12,656	16.74%
YoY %	-16.30%	-23.00%	34.54%	48.67%	51.58%	29.62%	-	-
Horiz. %	253.27%	302.61%	392.98%	292.10%	196.48%	129.62%	100.00%	-
Tax	-8,012	-7,545	-10,349	-7,413	-4,661	-3,718	-3,808	13.19%
YoY %	-6.19%	27.09%	-39.61%	-59.04%	-25.36%	2.36%	-	-
Horiz. %	210.40%	198.14%	271.77%	194.67%	122.40%	97.64%	100.00%	-
NP	24,042	30,753	39,387	29,555	20,205	12,687	8,848	18.11%
YoY %	-21.82%	-21.92%	33.27%	46.28%	59.26%	43.39%	-	-
Horiz. %	271.72%	347.57%	445.15%	334.03%	228.36%	143.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,042	30,753	39,387	29,555	20,205	12,687	8,848	18.11%
YoY %	-21.82%	-21.92%	33.27%	46.28%	59.26%	43.39%	-	-
Horiz. %	271.72%	347.57%	445.15%	334.03%	228.36%	143.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.00%	19.70%	20.81%	20.05%	18.74%	22.66%	30.09%	-
YoY %	26.90%	-5.33%	3.79%	6.99%	-17.30%	-24.69%	-	-
Horiz. %	83.08%	65.47%	69.16%	66.63%	62.28%	75.31%	100.00%	-
Total Cost	245,061	210,409	262,554	255,641	211,882	164,462	128,797	11.31%
YoY %	16.47%	-19.86%	2.70%	20.65%	28.83%	27.69%	-	-
Horiz. %	190.27%	163.36%	203.85%	198.48%	164.51%	127.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	216,213	208,533	193,212	166,769	150,980	132,976	125,199	9.52%
YoY %	3.68%	7.93%	15.86%	10.46%	13.54%	6.21%	-	-
Horiz. %	172.70%	166.56%	154.32%	133.20%	120.59%	106.21%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	22,388	22,388	23,031	16,239	11,323	74	72	160.17%
YoY %	0.00%	-2.79%	41.83%	43.42%	15,201.35%	2.78%	-	-
Horiz. %	31,094.44%	31,094.44%	31,987.50%	22,554.17%	15,726.39%	102.78%	100.00%	-
Div Payout %	93.12%	72.80%	58.48%	54.95%	56.04%	0.59%	0.82%	-
YoY %	27.91%	24.49%	6.42%	-1.95%	9,398.31%	-28.05%	-	-
Horiz. %	11,356.10%	8,878.05%	7,131.71%	6,701.22%	6,834.15%	71.95%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	216,213	208,533	193,212	166,769	150,980	132,976	125,199	9.52%
YoY %	3.68%	7.93%	15.86%	10.46%	13.54%	6.21%	-	-
Horiz. %	172.70%	166.56%	154.32%	133.20%	120.59%	106.21%	100.00%	-
NOSH	63,968	63,967	63,977	62,460	62,908	61,849	60,776	0.85%
YoY %	0.00%	-0.02%	2.43%	-0.71%	1.71%	1.77%	-	-
Horiz. %	105.25%	105.25%	105.27%	102.77%	103.51%	101.77%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	8.93%	12.75%	13.04%	10.36%	8.71%	7.16%	6.43%	-
YoY %	-29.96%	-2.22%	25.87%	18.94%	21.65%	11.35%	-	-
Horiz. %	138.88%	198.29%	202.80%	161.12%	135.46%	111.35%	100.00%	-
ROE	11.12%	14.75%	20.39%	17.72%	13.38%	9.54%	7.07%	-
YoY %	-24.61%	-27.66%	15.07%	32.44%	40.25%	34.94%	-	-
Horiz. %	157.28%	208.63%	288.40%	250.64%	189.25%	134.94%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	420.68	377.01	471.95	456.60	368.93	286.42	226.48	10.86%
YoY %	11.58%	-20.12%	3.36%	23.76%	28.81%	26.47%	-	-
Horiz. %	185.75%	166.47%	208.38%	201.61%	162.90%	126.47%	100.00%	-
EPS	37.58	48.08	61.56	47.32	32.12	20.51	14.56	17.11%
YoY %	-21.84%	-21.90%	30.09%	47.32%	56.61%	40.87%	-	-
Horiz. %	258.10%	330.22%	422.80%	325.00%	220.60%	140.87%	100.00%	-
DPS	35.00	35.00	36.00	26.00	18.00	0.12	0.12	157.41%
YoY %	0.00%	-2.78%	38.46%	44.44%	14,900.00%	0.00%	-	-
Horiz. %	29,166.67%	29,166.67%	30,000.00%	21,666.67%	15,000.00%	100.00%	100.00%	-
NAPS	3.38	3.26	3.02	2.67	2.40	2.15	2.06	8.59%
YoY %	3.68%	7.95%	13.11%	11.25%	11.63%	4.37%	-	-
Horiz. %	164.08%	158.25%	146.60%	129.61%	116.50%	104.37%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 62,460
RPS	70.07	62.80	78.62	74.26	60.43	46.13	35.84	11.81%
YoY %	11.58%	-20.12%	5.87%	22.89%	31.00%	28.71%	-	-
Horiz. %	195.51%	175.22%	219.36%	207.20%	168.61%	128.71%	100.00%	-
EPS	6.26	8.01	10.26	7.70	5.26	3.30	2.30	18.15%
YoY %	-21.85%	-21.93%	33.25%	46.39%	59.39%	43.48%	-	-
Horiz. %	272.17%	348.26%	446.09%	334.78%	228.70%	143.48%	100.00%	-
DPS	5.83	5.83	6.00	4.23	2.95	0.02	0.02	157.38%
YoY %	0.00%	-2.83%	41.84%	43.39%	14,650.00%	0.00%	-	-
Horiz. %	29,150.00%	29,150.00%	30,000.00%	21,150.00%	14,750.00%	100.00%	100.00%	-
NAPS	0.563	0.543	0.5031	0.4342	0.3931	0.3463	0.326	9.52%
YoY %	3.68%	7.93%	15.87%	10.46%	13.51%	6.23%	-	-
Horiz. %	172.70%	166.56%	154.33%	133.19%	120.58%	106.23%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	4.11	4.04	4.92	3.78	2.48	2.18	2.29	-
P/RPS	0.98	1.07	1.04	0.83	0.67	0.76	1.01	-0.50%
YoY %	-8.41%	2.88%	25.30%	23.88%	-11.84%	-24.75%	-	-
Horiz. %	97.03%	105.94%	102.97%	82.18%	66.34%	75.25%	100.00%	-
P/EPS	10.94	8.40	7.99	7.99	7.72	10.63	15.73	-5.87%
YoY %	30.24%	5.13%	0.00%	3.50%	-27.38%	-32.42%	-	-
Horiz. %	69.55%	53.40%	50.79%	50.79%	49.08%	67.58%	100.00%	-
EY	9.14	11.90	12.51	12.52	12.95	9.41	6.36	6.22%
YoY %	-23.19%	-4.88%	-0.08%	-3.32%	37.62%	47.96%	-	-
Horiz. %	143.71%	187.11%	196.70%	196.86%	203.62%	147.96%	100.00%	-
DY	8.52	8.66	7.32	6.88	7.26	0.06	0.05	135.36%
YoY %	-1.62%	18.31%	6.40%	-5.23%	12,000.00%	20.00%	-	-
Horiz. %	17,040.00%	17,320.00%	14,640.00%	13,760.00%	14,520.00%	120.00%	100.00%	-
P/NAPS	1.22	1.24	1.63	1.42	1.03	1.01	1.11	1.58%
YoY %	-1.61%	-23.93%	14.79%	37.86%	1.98%	-9.01%	-	-
Horiz. %	109.91%	111.71%	146.85%	127.93%	92.79%	90.99%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	06/08/10	10/08/09	08/08/08	06/08/07	07/08/06	08/08/05	19/07/04	-
Price	4.16	4.24	4.86	3.74	2.39	2.18	2.23	-
P/RPS	0.99	1.12	1.03	0.82	0.65	0.76	0.98	0.16%
YoY %	-11.61%	8.74%	25.61%	26.15%	-14.47%	-22.45%	-	-
Horiz. %	101.02%	114.29%	105.10%	83.67%	66.33%	77.55%	100.00%	-
P/EPS	11.07	8.82	7.89	7.90	7.44	10.63	15.32	-5.26%
YoY %	25.51%	11.79%	-0.13%	6.18%	-30.01%	-30.61%	-	-
Horiz. %	72.26%	57.57%	51.50%	51.57%	48.56%	69.39%	100.00%	-
EY	9.03	11.34	12.67	12.65	13.44	9.41	6.53	5.54%
YoY %	-20.37%	-10.50%	0.16%	-5.88%	42.83%	44.10%	-	-
Horiz. %	138.28%	173.66%	194.03%	193.72%	205.82%	144.10%	100.00%	-
DY	8.41	8.25	7.41	6.95	7.53	0.06	0.05	134.85%
YoY %	1.94%	11.34%	6.62%	-7.70%	12,450.00%	20.00%	-	-
Horiz. %	16,820.00%	16,500.00%	14,820.00%	13,900.00%	15,060.00%	120.00%	100.00%	-
P/NAPS	1.23	1.30	1.61	1.40	1.00	1.01	1.08	2.19%
YoY %	-5.38%	-19.25%	15.00%	40.00%	-0.99%	-6.48%	-	-
Horiz. %	113.89%	120.37%	149.07%	129.63%	92.59%	93.52%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos