[ASIAFLE] 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	266,283	265,885	278,055	155,561	119,799	125,815	119,275	14.31%
YoY %	0.15%	-4.38%	78.74%	29.85%	-4.78%	5.48%	-	-
Horiz. %	223.25%	222.92%	233.12%	130.42%	100.44%	105.48%	100.00%	-
PBT	62,666	79,228	54,481	43,960	38,215	42,460	37,599	8.88%
YoY %	-20.90%	45.42%	23.93%	15.03%	-10.00%	12.93%	-	-
Horiz. %	166.67%	210.72%	144.90%	116.92%	101.64%	112.93%	100.00%	-
Tax	-6,019	-3,552	-6,000	-7,856	-7,008	-9,603	-7,167	-2.86%
YoY %	-69.45%	40.80%	23.63%	-12.10%	27.02%	-33.99%	-	-
Horiz. %	83.98%	49.56%	83.72%	109.61%	97.78%	133.99%	100.00%	-
NP	56,647	75,676	48,481	36,104	31,207	32,857	30,432	10.90%
YoY %	-25.15%	56.09%	34.28%	15.69%	-5.02%	7.97%	-	-
Horiz. %	186.14%	248.67%	159.31%	118.64%	102.55%	107.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	56,647	75,676	48,481	36,104	31,207	32,857	30,432	10.90%
YoY %	-25.15%	56.09%	34.28%	15.69%	-5.02%	7.97%	-	-
Horiz. %	186.14%	248.67%	159.31%	118.64%	102.55%	107.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.60%	4.48%	11.01%	17.87%	18.34%	22.62%	19.06%	-
YoY %	114.29%	-59.31%	-38.39%	-2.56%	-18.92%	18.68%	-	-
Horiz. %	50.37%	23.50%	57.76%	93.76%	96.22%	118.68%	100.00%	-
Total Cost	209,636	190,209	229,574	119,457	88,592	92,958	88,843	15.37%
YoY %	10.21%	-17.15%	92.18%	34.84%	-4.70%	4.63%	-	-
Horiz. %	235.96%	214.10%	258.40%	134.46%	99.72%	104.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	330,440	298,767	240,119	189,031	176,152	171,343	142,747	15.00%
YoY %	10.60%	24.42%	27.03%	7.31%	2.81%	20.03%	-	-
Horiz. %	231.49%	209.30%	168.21%	132.42%	123.40%	120.03%	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	31,991	28,423	23,805	22,272	22,356	19,502	17,104	10.99%
YoY %	12.55%	19.40%	6.88%	-0.38%	14.63%	14.02%	-	-
Horiz. %	187.04%	166.18%	139.18%	130.22%	130.71%	114.02%	100.00%	-
Div Payout %	56.47%	37.56%	49.10%	61.69%	71.64%	59.36%	56.21%	-
YoY %	50.35%	-23.50%	-20.41%	-13.89%	20.69%	5.60%	-	-
Horiz. %	100.46%	66.82%	87.35%	109.75%	127.45%	105.60%	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	330,440	298,767	240,119	189,031	176,152	171,343	142,747	15.00%
YoY %	10.60%	24.42%	27.03%	7.31%	2.81%	20.03%	-	-
Horiz. %	231.49%	209.30%	168.21%	132.42%	123.40%	120.03%	100.00%	-
NOSH	114,983	114,068	113,478	68,621	69,746	69,896	69,589	8.72%
YoY %	0.80%	0.52%	65.37%	-1.61%	-0.21%	0.44%	-	-
Horiz. %	165.23%	163.92%	163.07%	98.61%	100.23%	100.44%	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	21.27%	28.46%	17.44%	23.21%	26.05%	26.12%	25.51%	-
YoY %	-25.26%	63.19%	-24.86%	-10.90%	-0.27%	2.39%	-	-
Horiz. %	83.38%	111.56%	68.37%	90.98%	102.12%	102.39%	100.00%	-
ROE	17.14%	25.33%	20.19%	19.10%	17.72%	19.18%	21.32%	-
YoY %	-32.33%	25.46%	5.71%	7.79%	-7.61%	-10.04%	-	-
Horiz. %	80.39%	118.81%	94.70%	89.59%	83.11%	89.96%	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	231.58	233.09	245.03	226.69	171.76	180.00	171.40	5.14%
YoY %	-0.65%	-4.87%	8.09%	31.98%	-4.58%	5.02%	-	-
Horiz. %	135.11%	135.99%	142.96%	132.26%	100.21%	105.02%	100.00%	-
EPS	49.27	66.34	42.72	52.61	44.74	47.01	43.73	2.00%
YoY %	-25.73%	55.29%	-18.80%	17.59%	-4.83%	7.50%	-	-
Horiz. %	112.67%	151.70%	97.69%	120.31%	102.31%	107.50%	100.00%	-
DPS	28.00	25.00	20.98	32.00	32.00	28.00	24.58	2.19%
YoY %	12.00%	19.16%	-34.44%	0.00%	14.29%	13.91%	-	-
Horiz. %	113.91%	101.71%	85.35%	130.19%	130.19%	113.91%	100.00%	-
NAPS	2.8738	2.6192	2.116	2.7547	2.5256	2.4514	2.0513	5.77%
YoY %	9.72%	23.78%	-23.19%	9.07%	3.03%	19.50%	-	-
Horiz. %	140.10%	127.68%	103.15%	134.29%	123.12%	119.50%	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 - 68,621
RPS	136.15	135.94	142.17	79.54	61.25	64.33	60.98	14.31%
YoY %	0.15%	-4.38%	78.74%	29.86%	-4.79%	5.49%	-	-
Horiz. %	223.27%	222.93%	233.14%	130.44%	100.44%	105.49%	100.00%	-
EPS	28.96	38.69	24.79	18.46	15.96	16.80	15.56	10.90%
YoY %	-25.15%	56.07%	34.29%	15.66%	-5.00%	7.97%	-	-
Horiz. %	186.12%	248.65%	159.32%	118.64%	102.57%	107.97%	100.00%	-
DPS	16.36	14.53	12.17	11.39	11.43	9.97	8.75	10.98%
YoY %	12.59%	19.39%	6.85%	-0.35%	14.64%	13.94%	-	-
Horiz. %	186.97%	166.06%	139.09%	130.17%	130.63%	113.94%	100.00%	-
NAPS	1.6895	1.5276	1.2277	0.9665	0.9006	0.8761	0.7299	15.00%
YoY %	10.60%	24.43%	27.03%	7.32%	2.80%	20.03%	-	-
Horiz. %	231.47%	209.29%	168.20%	132.42%	123.39%	120.03%	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	-	-	-
Price	4.62	4.93	4.88	6.70	5.40	0.00	0.00	-
P/RPS	1.99	2.12	1.99	2.96	3.14	0.00	0.00	-
YoY %	-6.13%	6.53%	-32.77%	-5.73%	0.00%	0.00%	-	-
Horiz. %	63.38%	67.52%	63.38%	94.27%	100.00%	-	-	-
P/EPS	9.38	7.43	11.42	12.73	12.07	0.00	0.00	-
YoY %	26.24%	-34.94%	-10.29%	5.47%	0.00%	0.00%	-	-
Horiz. %	77.71%	61.56%	94.61%	105.47%	100.00%	-	-	-
EY	10.66	13.46	8.75	7.85	8.29	0.00	0.00	-
YoY %	-20.80%	53.83%	11.46%	-5.31%	0.00%	0.00%	-	-
Horiz. %	128.59%	162.36%	105.55%	94.69%	100.00%	-	-	-
DY	6.06	5.07	4.30	4.78	5.93	0.00	0.00	-
YoY %	19.53%	17.91%	-10.04%	-19.39%	0.00%	0.00%	-	-
Horiz. %	102.19%	85.50%	72.51%	80.61%	100.00%	-	-	-
P/NAPS	1.61	1.88	2.31	2.43	2.14	0.00	0.00	-
YoY %	-14.36%	-18.61%	-4.94%	13.55%	0.00%	0.00%	-	-
Horiz. %	75.23%	87.85%	107.94%	113.55%	100.00%	-	-	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	26/11/10	30/11/09	28/11/08	30/11/07	30/11/06	30/11/05	29/11/04	-
Price	4.60	5.10	4.88	8.70	5.75	0.00	0.00	-
P/RPS	1.99	2.19	1.99	3.84	3.35	0.00	0.00	-
YoY %	-9.13%	10.05%	-48.18%	14.63%	0.00%	0.00%	-	-
Horiz. %	59.40%	65.37%	59.40%	114.63%	100.00%	-	-	-
P/EPS	9.34	7.69	11.42	16.54	12.85	0.00	0.00	-
YoY %	21.46%	-32.66%	-30.96%	28.72%	0.00%	0.00%	-	-
Horiz. %	72.68%	59.84%	88.87%	128.72%	100.00%	-	-	-
EY	10.71	13.01	8.75	6.05	7.78	0.00	0.00	-
YoY %	-17.68%	48.69%	44.63%	-22.24%	0.00%	0.00%	-	-
Horiz. %	137.66%	167.22%	112.47%	77.76%	100.00%	-	-	-
DY	6.09	4.90	4.30	3.68	5.57	0.00	0.00	-
YoY %	24.29%	13.95%	16.85%	-33.93%	0.00%	0.00%	-	-
Horiz. %	109.34%	87.97%	77.20%	66.07%	100.00%	-	-	-
P/NAPS	1.60	1.95	2.31	3.16	2.28	0.00	0.00	-
YoY %	-17.95%	-15.58%	-26.90%	38.60%	0.00%	0.00%	-	-
Horiz. %	70.18%	85.53%	101.32%	138.60%	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

MQ Market Updates - 5 July 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

971

HLIND

HONG LEONG INDUSTRIES BHD

961

GENTING

GENTING BHD

533

YTLPOWR

YTL POWER INTERNATIONAL BHD

528

JCY

JCY INTERNATIONAL BERHAD

487

ARMADA

BUMI ARMADA BERHAD

487

DNEX

DAGANG NEXCHANGE BERHAD

453

TSH

TSH RESOURCES BHD

422

MAYBANK

MALAYAN BANKING BHD

399

Daily Stocks

HSI-CXV

0.10

-0.02

145,068,200

INIX-OR

0.02

0.00

141,839,900

NOVAMSC

0.265

+0.035

98,192,300

HSI-CV4

0.065

-0.025

95,321,800

HSI-HWE

0.135

+0.02

92,508,000

HSI-HWW

0.245

+0.03

91,583,600

HSI-CXN

0.18

-0.03

90,430,200

SNS

0.91

+0.025

81,019,000

MUIIND

0.085

-0.005

75,068,300

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

NESTLE

122.50

+0.50

26,600

NPC

1.88

+0.23

3,000

SUNCON

4.35

+0.22

3,776,400

PETDAG

17.46

+0.22

524,700

KOBAY

2.35

+0.17

10,345,100

IJM-C76

0.725

+0.165

96,000

YBS

0.94

+0.155

33,444,200

AIRPORT

10.14

+0.14

1,646,500

KLK

20.22

+0.14

600,000

KESM

7.14

+0.14

117,000

More gainer Stocks

MPI

39.40

-0.30

282,900

DLADY

35.42

-0.26

6,800

ORIENT

6.97

-0.18

1,220,900

TOYOVEN

0.89

-0.17

12,566,500

MRDIY-C28

0.085

-0.165

113,000

HEIM

22.04

-0.14

94,600

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.68

-0.12

6,000

SALUTE

0.57

-0.11

25,910,000

THETA

1.78

-0.11

4,552,900

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More