[ASIAFLE] YoY TTM Result on 30-Sep-2008 [#2]

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
TTM Result
Revenue	237,507	266,283	265,885	278,055	155,561	119,799	125,815	11.16%
YoY %	-10.81%	0.15%	-4.38%	78.74%	29.85%	-4.78%	-	-
Horiz. %	188.77%	211.65%	211.33%	221.00%	123.64%	95.22%	100.00%	-
PBT	54,914	62,666	79,228	54,481	43,960	38,215	42,460	4.37%
YoY %	-12.37%	-20.90%	45.42%	23.93%	15.03%	-10.00%	-	-
Horiz. %	129.33%	147.59%	186.59%	128.31%	103.53%	90.00%	100.00%	-
Tax	-8,175	-6,019	-3,552	-6,000	-7,856	-7,008	-9,603	-2.64%
YoY %	-35.82%	-69.45%	40.80%	23.63%	-12.10%	27.02%	-	-
Horiz. %	85.13%	62.68%	36.99%	62.48%	81.81%	72.98%	100.00%	-
NP	46,739	56,647	75,676	48,481	36,104	31,207	32,857	6.04%
YoY %	-17.49%	-25.15%	56.09%	34.28%	15.69%	-5.02%	-	-
Horiz. %	142.25%	172.40%	230.32%	147.55%	109.88%	94.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	46,739	56,647	75,676	48,481	36,104	31,207	32,857	6.04%
YoY %	-17.49%	-25.15%	56.09%	34.28%	15.69%	-5.02%	-	-
Horiz. %	142.25%	172.40%	230.32%	147.55%	109.88%	94.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.89%	9.60%	4.48%	11.01%	17.87%	18.34%	22.62%	-
YoY %	55.10%	114.29%	-59.31%	-38.39%	-2.56%	-18.92%	-	-
Horiz. %	65.83%	42.44%	19.81%	48.67%	79.00%	81.08%	100.00%	-
Total Cost	190,768	209,636	190,209	229,574	119,457	88,592	92,958	12.72%
YoY %	-9.00%	10.21%	-17.15%	92.18%	34.84%	-4.70%	-	-
Horiz. %	205.22%	225.52%	204.62%	246.97%	128.51%	95.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	356,186	330,440	298,767	240,119	189,031	176,152	171,343	12.96%
YoY %	7.79%	10.60%	24.42%	27.03%	7.31%	2.81%	-	-
Horiz. %	207.88%	192.85%	174.37%	140.14%	110.32%	102.81%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Dividend
Div	14,367	31,991	28,423	23,805	22,272	22,356	19,502	-4.96%
YoY %	-55.09%	12.55%	19.40%	6.88%	-0.38%	14.63%	-	-
Horiz. %	73.67%	164.04%	145.74%	122.06%	114.20%	114.63%	100.00%	-
Div Payout %	30.74%	56.47%	37.56%	49.10%	61.69%	71.64%	59.36%	-
YoY %	-45.56%	50.35%	-23.50%	-20.41%	-13.89%	20.69%	-	-
Horiz. %	51.79%	95.13%	63.27%	82.72%	103.93%	120.69%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Equity
Net Worth	356,186	330,440	298,767	240,119	189,031	176,152	171,343	12.96%
YoY %	7.79%	10.60%	24.42%	27.03%	7.31%	2.81%	-	-
Horiz. %	207.88%	192.85%	174.37%	140.14%	110.32%	102.81%	100.00%	-
NOSH	115,577	114,983	114,068	113,478	68,621	69,746	69,896	8.73%
YoY %	0.52%	0.80%	0.52%	65.37%	-1.61%	-0.21%	-	-
Horiz. %	165.36%	164.51%	163.20%	162.35%	98.18%	99.79%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Ratio Analysis
NP Margin	19.68%	21.27%	28.46%	17.44%	23.21%	26.05%	26.12%	-
YoY %	-7.48%	-25.26%	63.19%	-24.86%	-10.90%	-0.27%	-	-
Horiz. %	75.34%	81.43%	108.96%	66.77%	88.86%	99.73%	100.00%	-
ROE	13.12%	17.14%	25.33%	20.19%	19.10%	17.72%	19.18%	-
YoY %	-23.45%	-32.33%	25.46%	5.71%	7.79%	-7.61%	-	-
Horiz. %	68.40%	89.36%	132.06%	105.27%	99.58%	92.39%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Per Share
RPS	205.50	231.58	233.09	245.03	226.69	171.76	180.00	2.23%
YoY %	-11.26%	-0.65%	-4.87%	8.09%	31.98%	-4.58%	-	-
Horiz. %	114.17%	128.66%	129.49%	136.13%	125.94%	95.42%	100.00%	-
EPS	40.44	49.27	66.34	42.72	52.61	44.74	47.01	-2.47%
YoY %	-17.92%	-25.73%	55.29%	-18.80%	17.59%	-4.83%	-	-
Horiz. %	86.02%	104.81%	141.12%	90.87%	111.91%	95.17%	100.00%	-
DPS	12.50	28.00	25.00	20.98	32.00	32.00	28.00	-12.57%
YoY %	-55.36%	12.00%	19.16%	-34.44%	0.00%	14.29%	-	-
Horiz. %	44.64%	100.00%	89.29%	74.93%	114.29%	114.29%	100.00%	-
NAPS	3.0818	2.8738	2.6192	2.116	2.7547	2.5256	2.4514	3.88%
YoY %	7.24%	9.72%	23.78%	-23.19%	9.07%	3.03%	-	-
Horiz. %	125.72%	117.23%	106.85%	86.32%	112.37%	103.03%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 113,478
RPS	121.19	135.87	135.67	141.88	79.38	61.13	64.20	11.16%
YoY %	-10.80%	0.15%	-4.38%	78.74%	29.85%	-4.78%	-	-
Horiz. %	188.77%	211.64%	211.32%	221.00%	123.64%	95.22%	100.00%	-
EPS	23.85	28.90	38.61	24.74	18.42	15.92	16.77	6.04%
YoY %	-17.47%	-25.15%	56.06%	34.31%	15.70%	-5.07%	-	-
Horiz. %	142.22%	172.33%	230.23%	147.53%	109.84%	94.93%	100.00%	-
DPS	7.33	16.32	14.50	12.15	11.36	11.41	9.95	-4.96%
YoY %	-55.09%	12.55%	19.34%	6.95%	-0.44%	14.67%	-	-
Horiz. %	73.67%	164.02%	145.73%	122.11%	114.17%	114.67%	100.00%	-
NAPS	1.8175	1.6861	1.5245	1.2252	0.9646	0.8988	0.8743	12.96%
YoY %	7.79%	10.60%	24.43%	27.02%	7.32%	2.80%	-	-
Horiz. %	207.88%	192.85%	174.37%	140.13%	110.33%	102.80%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-	-
Price	3.50	4.62	4.93	4.88	6.70	5.40	0.00	-
P/RPS	1.70	1.99	2.12	1.99	2.96	3.14	0.00	-
YoY %	-14.57%	-6.13%	6.53%	-32.77%	-5.73%	0.00%	-	-
Horiz. %	54.14%	63.38%	67.52%	63.38%	94.27%	100.00%	-	-
P/EPS	8.65	9.38	7.43	11.42	12.73	12.07	0.00	-
YoY %	-7.78%	26.24%	-34.94%	-10.29%	5.47%	0.00%	-	-
Horiz. %	71.67%	77.71%	61.56%	94.61%	105.47%	100.00%	-	-
EY	11.55	10.66	13.46	8.75	7.85	8.29	0.00	-
YoY %	8.35%	-20.80%	53.83%	11.46%	-5.31%	0.00%	-	-
Horiz. %	139.32%	128.59%	162.36%	105.55%	94.69%	100.00%	-	-
DY	3.57	6.06	5.07	4.30	4.78	5.93	0.00	-
YoY %	-41.09%	19.53%	17.91%	-10.04%	-19.39%	0.00%	-	-
Horiz. %	60.20%	102.19%	85.50%	72.51%	80.61%	100.00%	-	-
P/NAPS	1.14	1.61	1.88	2.31	2.43	2.14	0.00	-
YoY %	-29.19%	-14.36%	-18.61%	-4.94%	13.55%	0.00%	-	-
Horiz. %	53.27%	75.23%	87.85%	107.94%	113.55%	100.00%	-	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	30/11/11	26/11/10	30/11/09	28/11/08	30/11/07	30/11/06	30/11/05	-
Price	3.55	4.60	5.10	4.88	8.70	5.75	0.00	-
P/RPS	1.73	1.99	2.19	1.99	3.84	3.35	0.00	-
YoY %	-13.07%	-9.13%	10.05%	-48.18%	14.63%	0.00%	-	-
Horiz. %	51.64%	59.40%	65.37%	59.40%	114.63%	100.00%	-	-
P/EPS	8.78	9.34	7.69	11.42	16.54	12.85	0.00	-
YoY %	-6.00%	21.46%	-32.66%	-30.96%	28.72%	0.00%	-	-
Horiz. %	68.33%	72.68%	59.84%	88.87%	128.72%	100.00%	-	-
EY	11.39	10.71	13.01	8.75	6.05	7.78	0.00	-
YoY %	6.35%	-17.68%	48.69%	44.63%	-22.24%	0.00%	-	-
Horiz. %	146.40%	137.66%	167.22%	112.47%	77.76%	100.00%	-	-
DY	3.52	6.09	4.90	4.30	3.68	5.57	0.00	-
YoY %	-42.20%	24.29%	13.95%	16.85%	-33.93%	0.00%	-	-
Horiz. %	63.20%	109.34%	87.97%	77.20%	66.07%	100.00%	-	-
P/NAPS	1.15	1.60	1.95	2.31	3.16	2.28	0.00	-
YoY %	-28.13%	-17.95%	-15.58%	-26.90%	38.60%	0.00%	-	-
Horiz. %	50.44%	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 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