[CAMRES] YoY TTM Result on 30-Jun-2006 [#2]

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/03	30/06/04	CAGR
TTM Result
Revenue	64,737	78,278	65,489	60,344	58,592	54,255	58,766	1.95%
YoY %	-17.30%	19.53%	8.53%	2.99%	7.99%	-7.68%	-	-
Horiz. %	110.16%	133.20%	111.44%	102.69%	99.70%	92.32%	100.00%	-
PBT	5,215	6,003	4,360	3,886	4,507	9,718	6,344	-3.84%
YoY %	-13.13%	37.68%	12.20%	-13.78%	-53.62%	53.18%	-	-
Horiz. %	82.20%	94.62%	68.73%	61.25%	71.04%	153.18%	100.00%	-
Tax	-1,922	-2,152	-1,237	-991	-869	-1,898	-1,727	2.16%
YoY %	10.69%	-73.97%	-24.82%	-14.04%	54.21%	-9.90%	-	-
Horiz. %	111.29%	124.61%	71.63%	57.38%	50.32%	109.90%	100.00%	-
NP	3,293	3,851	3,123	2,895	3,638	7,820	4,617	-6.53%
YoY %	-14.49%	23.31%	7.88%	-20.42%	-53.48%	69.37%	-	-
Horiz. %	71.32%	83.41%	67.64%	62.70%	78.80%	169.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,293	3,851	3,123	2,895	3,638	7,820	4,617	-6.53%
YoY %	-14.49%	23.31%	7.88%	-20.42%	-53.48%	69.37%	-	-
Horiz. %	71.32%	83.41%	67.64%	62.70%	78.80%	169.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.86%	35.85%	28.37%	25.50%	19.28%	19.53%	27.22%	-
YoY %	2.82%	26.37%	11.25%	32.26%	-1.28%	-28.25%	-	-
Horiz. %	135.42%	131.70%	104.22%	93.68%	70.83%	71.75%	100.00%	-
Total Cost	61,444	74,427	62,366	57,449	54,954	46,435	54,149	2.55%
YoY %	-17.44%	19.34%	8.56%	4.54%	18.35%	-14.25%	-	-
Horiz. %	113.47%	137.45%	115.17%	106.09%	101.49%	85.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	82,071	78,539	79,111	77,274	72,967	68,181	70,946	2.95%
YoY %	4.50%	-0.72%	2.38%	5.90%	7.02%	-3.90%	-	-
Horiz. %	115.68%	110.70%	111.51%	108.92%	102.85%	96.10%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/03	30/06/04	CAGR
Dividend
Div	-	-	-	20	985	3,100	1,644	-
YoY %	-	-	-	-97.97%	-68.23%	88.56%	-	-
Horiz. %	-	-	-	1.22%	59.91%	188.56%	100.00%	-
Div Payout %	-	-	-	0.70%	27.09%	39.65%	35.61%	-
YoY %	-	-	-	-97.42%	-31.68%	11.35%	-	-
Horiz. %	-	-	-	1.97%	76.07%	111.35%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/03	30/06/04	CAGR
Equity
Net Worth	82,071	78,539	79,111	77,274	72,967	68,181	70,946	2.95%
YoY %	4.50%	-0.72%	2.38%	5.90%	7.02%	-3.90%	-	-
Horiz. %	115.68%	110.70%	111.51%	108.92%	102.85%	96.10%	100.00%	-
NOSH	182,380	187,000	197,777	198,139	197,209	41,073	41,009	34.75%
YoY %	-2.47%	-5.45%	-0.18%	0.47%	380.14%	0.16%	-	-
Horiz. %	444.73%	456.00%	482.28%	483.16%	480.89%	100.16%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/03	30/06/04	CAGR
Ratio Analysis
NP Margin	5.09%	4.92%	4.77%	4.80%	6.21%	14.41%	7.86%	-
YoY %	3.46%	3.14%	-0.63%	-22.71%	-56.90%	83.33%	-	-
Horiz. %	64.76%	62.60%	60.69%	61.07%	79.01%	183.33%	100.00%	-
ROE	4.01%	4.90%	3.95%	3.75%	4.99%	11.47%	6.51%	-
YoY %	-18.16%	24.05%	5.33%	-24.85%	-56.50%	76.19%	-	-
Horiz. %	61.60%	75.27%	60.68%	57.60%	76.65%	176.19%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/03	30/06/04	CAGR
Per Share
RPS	35.50	41.86	33.11	30.46	29.71	132.09	143.30	-24.34%
YoY %	-15.19%	26.43%	8.70%	2.52%	-77.51%	-7.82%	-	-
Horiz. %	24.77%	29.21%	23.11%	21.26%	20.73%	92.18%	100.00%	-
EPS	1.81	2.06	1.58	1.46	1.84	19.04	11.26	-30.60%
YoY %	-12.14%	30.38%	8.22%	-20.65%	-90.34%	69.09%	-	-
Horiz. %	16.07%	18.29%	14.03%	12.97%	16.34%	169.09%	100.00%	-
DPS	0.00	0.00	0.00	0.01	0.50	7.55	4.00	-
YoY %	0.00%	0.00%	0.00%	-98.00%	-93.38%	88.75%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.25%	12.50%	188.75%	100.00%	-
NAPS	0.45	0.42	0.40	0.39	0.37	1.66	1.73	-23.59%
YoY %	7.14%	5.00%	2.56%	5.41%	-77.71%	-4.05%	-	-
Horiz. %	26.01%	24.28%	23.12%	22.54%	21.39%	95.95%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/03	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 198,139
RPS	32.89	39.78	33.28	30.66	29.77	27.57	29.86	1.95%
YoY %	-17.32%	19.53%	8.55%	2.99%	7.98%	-7.67%	-	-
Horiz. %	110.15%	133.22%	111.45%	102.68%	99.70%	92.33%	100.00%	-
EPS	1.67	1.96	1.59	1.47	1.85	3.97	2.35	-6.60%
YoY %	-14.80%	23.27%	8.16%	-20.54%	-53.40%	68.94%	-	-
Horiz. %	71.06%	83.40%	67.66%	62.55%	78.72%	168.94%	100.00%	-
DPS	0.00	0.00	0.00	0.01	0.50	1.58	0.84	-
YoY %	0.00%	0.00%	0.00%	-98.00%	-68.35%	88.10%	-	-
Horiz. %	0.00%	0.00%	0.00%	1.19%	59.52%	188.10%	100.00%	-
NAPS	0.417	0.3991	0.402	0.3927	0.3708	0.3465	0.3605	2.95%
YoY %	4.49%	-0.72%	2.37%	5.91%	7.01%	-3.88%	-	-
Horiz. %	115.67%	110.71%	111.51%	108.93%	102.86%	96.12%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/03	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/03	30/06/04	-
Price	0.20	0.22	0.30	0.26	0.26	0.28	0.26	-
P/RPS	0.56	0.53	0.91	0.85	0.88	0.21	0.18	25.46%
YoY %	5.66%	-41.76%	7.06%	-3.41%	319.05%	16.67%	-	-
Horiz. %	311.11%	294.44%	505.56%	472.22%	488.89%	116.67%	100.00%	-
P/EPS	11.08	10.68	19.00	17.79	14.09	1.47	2.31	36.80%
YoY %	3.75%	-43.79%	6.80%	26.26%	858.50%	-36.36%	-	-
Horiz. %	479.65%	462.34%	822.51%	770.13%	609.96%	63.64%	100.00%	-
EY	9.03	9.36	5.26	5.62	7.10	68.00	43.30	-26.90%
YoY %	-3.53%	77.95%	-6.41%	-20.85%	-89.56%	57.04%	-	-
Horiz. %	20.85%	21.62%	12.15%	12.98%	16.40%	157.04%	100.00%	-
DY	0.00	0.00	0.00	0.04	1.92	26.96	15.38	-
YoY %	0.00%	0.00%	0.00%	-97.92%	-92.88%	75.29%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.26%	12.48%	175.29%	100.00%	-
P/NAPS	0.44	0.52	0.75	0.67	0.70	0.17	0.15	23.99%
YoY %	-15.38%	-30.67%	11.94%	-4.29%	311.76%	13.33%	-	-
Horiz. %	293.33%	346.67%	500.00%	446.67%	466.67%	113.33%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/03	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	26/08/09	29/08/08	22/08/07	21/08/06	19/08/05	29/08/03	30/08/04	-
Price	0.19	0.19	0.26	0.25	0.27	0.32	0.30	-
P/RPS	0.54	0.45	0.79	0.82	0.91	0.24	0.21	20.77%
YoY %	20.00%	-43.04%	-3.66%	-9.89%	279.17%	14.29%	-	-
Horiz. %	257.14%	214.29%	376.19%	390.48%	433.33%	114.29%	100.00%	-
P/EPS	10.52	9.23	16.47	17.11	14.64	1.68	2.66	31.63%
YoY %	13.98%	-43.96%	-3.74%	16.87%	771.43%	-36.84%	-	-
Horiz. %	395.49%	346.99%	619.17%	643.23%	550.38%	63.16%	100.00%	-
EY	9.50	10.84	6.07	5.84	6.83	59.50	37.53	-24.01%
YoY %	-12.36%	78.58%	3.94%	-14.49%	-88.52%	58.54%	-	-
Horiz. %	25.31%	28.88%	16.17%	15.56%	18.20%	158.54%	100.00%	-
DY	0.00	0.00	0.00	0.04	1.85	23.59	13.33	-
YoY %	0.00%	0.00%	0.00%	-97.84%	-92.16%	76.97%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.30%	13.88%	176.97%	100.00%	-
P/NAPS	0.42	0.45	0.65	0.64	0.73	0.19	0.17	19.81%
YoY %	-6.67%	-30.77%	1.56%	-12.33%	284.21%	11.76%	-	-
Horiz. %	247.06%	264.71%	382.35%	376.47%	429.41%	111.76%	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