[D&O] YoY TTM Result on 31-Mar-2006 [#1]

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
TTM Result
Revenue	110,108	120,050	122,966	112,755	79,732	8.39%
YoY %	-8.28%	-2.37%	9.06%	41.42%	-	-
Horiz. %	138.10%	150.57%	154.22%	141.42%	100.00%	-
PBT	11,986	26,866	16,995	27,503	11,099	1.93%
YoY %	-55.39%	58.08%	-38.21%	147.80%	-	-
Horiz. %	107.99%	242.06%	153.12%	247.80%	100.00%	-
Tax	-2,077	-1,823	-2,622	-3,466	-2,486	-4.39%
YoY %	-13.93%	30.47%	24.35%	-39.42%	-	-
Horiz. %	83.55%	73.33%	105.47%	139.42%	100.00%	-
NP	9,909	25,043	14,373	24,037	8,613	3.56%
YoY %	-60.43%	74.24%	-40.20%	179.08%	-	-
Horiz. %	115.05%	290.76%	166.88%	279.08%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	11,102	25,043	14,373	24,037	8,613	6.54%
YoY %	-55.67%	74.24%	-40.20%	179.08%	-	-
Horiz. %	128.90%	290.76%	166.88%	279.08%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	17.33%	6.79%	15.43%	12.60%	22.40%	-
YoY %	155.23%	-55.99%	22.46%	-43.75%	-	-
Horiz. %	77.37%	30.31%	68.88%	56.25%	100.00%	-
Total Cost	100,199	95,007	108,593	88,718	71,119	8.94%
YoY %	5.46%	-12.51%	22.40%	24.75%	-	-
Horiz. %	140.89%	133.59%	152.69%	124.75%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	175,188	172,614	149,596	141,090	116,084	10.82%
YoY %	1.49%	15.39%	6.03%	21.54%	-	-
Horiz. %	150.91%	148.70%	128.87%	121.54%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Dividend
Div	2,571	3,638	2,193	2,190	637	41.70%
YoY %	-29.33%	65.89%	0.14%	243.80%	-	-
Horiz. %	403.61%	571.11%	344.27%	343.80%	100.00%	-
Div Payout %	23.16%	14.53%	15.26%	9.11%	7.40%	-
YoY %	59.39%	-4.78%	67.51%	23.11%	-	-
Horiz. %	312.97%	196.35%	206.22%	123.11%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Equity
Net Worth	175,188	172,614	149,596	141,090	116,084	10.82%
YoY %	1.49%	15.39%	6.03%	21.54%	-	-
Horiz. %	150.91%	148.70%	128.87%	121.54%	100.00%	-
NOSH	713,888	730,181	729,384	724,285	723,269	-0.32%
YoY %	-2.23%	0.11%	0.70%	0.14%	-	-
Horiz. %	98.70%	100.96%	100.85%	100.14%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Ratio Analysis
NP Margin	9.00%	20.86%	11.69%	21.32%	10.80%	-
YoY %	-56.86%	78.44%	-45.17%	97.41%	-	-
Horiz. %	83.33%	193.15%	108.24%	197.41%	100.00%	-
ROE	6.34%	14.51%	9.61%	17.04%	7.42%	-
YoY %	-56.31%	50.99%	-43.60%	129.65%	-	-
Horiz. %	85.44%	195.55%	129.51%	229.65%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Per Share
RPS	15.42	16.44	16.86	15.57	11.02	8.75%
YoY %	-6.20%	-2.49%	8.29%	41.29%	-	-
Horiz. %	139.93%	149.18%	152.99%	141.29%	100.00%	-
EPS	1.56	3.43	1.97	3.32	1.19	6.99%
YoY %	-54.52%	74.11%	-40.66%	178.99%	-	-
Horiz. %	131.09%	288.24%	165.55%	278.99%	100.00%	-
DPS	0.36	0.50	0.30	0.30	0.09	41.38%
YoY %	-28.00%	66.67%	0.00%	233.33%	-	-
Horiz. %	400.00%	555.56%	333.33%	333.33%	100.00%	-
NAPS	0.2454	0.2364	0.2051	0.1948	0.1605	11.19%
YoY %	3.81%	15.26%	5.29%	21.37%	-	-
Horiz. %	152.90%	147.29%	127.79%	121.37%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 724,285
RPS	8.88	9.69	9.92	9.10	6.43	8.39%
YoY %	-8.36%	-2.32%	9.01%	41.52%	-	-
Horiz. %	138.10%	150.70%	154.28%	141.52%	100.00%	-
EPS	0.90	2.02	1.16	1.94	0.69	6.86%
YoY %	-55.45%	74.14%	-40.21%	181.16%	-	-
Horiz. %	130.43%	292.75%	168.12%	281.16%	100.00%	-
DPS	0.21	0.29	0.18	0.18	0.05	43.12%
YoY %	-27.59%	61.11%	0.00%	260.00%	-	-
Horiz. %	420.00%	580.00%	360.00%	360.00%	100.00%	-
NAPS	0.1413	0.1393	0.1207	0.1138	0.0937	10.80%
YoY %	1.44%	15.41%	6.06%	21.45%	-	-
Horiz. %	150.80%	148.67%	128.82%	121.45%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	-
Price	0.29	0.32	0.36	0.53	0.49	-
P/RPS	1.88	1.95	2.14	3.40	4.44	-19.32%
YoY %	-3.59%	-8.88%	-37.06%	-23.42%	-	-
Horiz. %	42.34%	43.92%	48.20%	76.58%	100.00%	-
P/EPS	18.65	9.33	18.27	15.97	41.15	-17.93%
YoY %	99.89%	-48.93%	14.40%	-61.19%	-	-
Horiz. %	45.32%	22.67%	44.40%	38.81%	100.00%	-
EY	5.36	10.72	5.47	6.26	2.43	21.85%
YoY %	-50.00%	95.98%	-12.62%	157.61%	-	-
Horiz. %	220.58%	441.15%	225.10%	257.61%	100.00%	-
DY	1.24	1.56	0.83	0.57	0.18	61.95%
YoY %	-20.51%	87.95%	45.61%	216.67%	-	-
Horiz. %	688.89%	866.67%	461.11%	316.67%	100.00%	-
P/NAPS	1.18	1.35	1.76	2.72	3.05	-21.12%
YoY %	-12.59%	-23.30%	-35.29%	-10.82%	-	-
Horiz. %	38.69%	44.26%	57.70%	89.18%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	28/05/09	28/05/08	29/05/07	23/05/06	-	-
Price	0.19	0.34	0.35	0.52	0.00	-
P/RPS	1.23	2.07	2.08	3.34	0.00	-
YoY %	-40.58%	-0.48%	-37.72%	0.00%	-	-
Horiz. %	36.83%	61.98%	62.28%	100.00%	-	-
P/EPS	12.22	9.91	17.76	15.67	0.00	-
YoY %	23.31%	-44.20%	13.34%	0.00%	-	-
Horiz. %	77.98%	63.24%	113.34%	100.00%	-	-
EY	8.18	10.09	5.63	6.38	0.00	-
YoY %	-18.93%	79.22%	-11.76%	0.00%	-	-
Horiz. %	128.21%	158.15%	88.24%	100.00%	-	-
DY	1.90	1.47	0.86	0.58	0.00	-
YoY %	29.25%	70.93%	48.28%	0.00%	-	-
Horiz. %	327.59%	253.45%	148.28%	100.00%	-	-
P/NAPS	0.77	1.44	1.71	2.67	0.00	-
YoY %	-46.53%	-15.79%	-35.96%	0.00%	-	-
Horiz. %	28.84%	53.93%	64.04%	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