[SUCCESS] YoY TTM Result on 30-Jun-2012 [#2]

	31/12/16	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
TTM Result
Revenue	387,746	364,112	299,548	285,267	234,076	188,595	191,102	9.87%
YoY %	6.49%	21.55%	5.01%	21.87%	24.12%	-1.31%	-	-
Horiz. %	202.90%	190.53%	156.75%	149.27%	122.49%	98.69%	100.00%	-
PBT	52,996	49,006	42,742	36,928	34,370	34,323	33,628	6.24%
YoY %	8.14%	14.66%	15.74%	7.44%	0.14%	2.07%	-	-
Horiz. %	157.59%	145.73%	127.10%	109.81%	102.21%	102.07%	100.00%	-
Tax	-16,566	-13,213	-10,344	-8,941	-8,409	-8,322	-7,984	10.20%
YoY %	-25.38%	-27.74%	-15.69%	-6.33%	-1.05%	-4.23%	-	-
Horiz. %	207.49%	165.49%	129.56%	111.99%	105.32%	104.23%	100.00%	-
NP	36,430	35,793	32,398	27,987	25,961	26,001	25,644	4.78%
YoY %	1.78%	10.48%	15.76%	7.80%	-0.15%	1.39%	-	-
Horiz. %	142.06%	139.58%	126.34%	109.14%	101.24%	101.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	35,298	31,759	28,946	24,858	23,932	24,843	25,019	4.69%
YoY %	11.14%	9.72%	16.45%	3.87%	-3.67%	-0.70%	-	-
Horiz. %	141.08%	126.94%	115.70%	99.36%	95.66%	99.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.26%	26.96%	24.20%	24.21%	24.47%	24.25%	23.74%	-
YoY %	15.95%	11.40%	-0.04%	-1.06%	0.91%	2.15%	-	-
Horiz. %	131.68%	113.56%	101.94%	101.98%	103.07%	102.15%	100.00%	-
Total Cost	351,316	328,319	267,150	257,280	208,115	162,594	165,458	10.54%
YoY %	7.00%	22.90%	3.84%	23.62%	28.00%	-1.73%	-	-
Horiz. %	212.33%	198.43%	161.46%	155.50%	125.78%	98.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	228,780	232,233	203,232	175,710	154,663	138,783	120,512	8.91%
YoY %	-1.49%	14.27%	15.66%	13.61%	11.44%	15.16%	-	-
Horiz. %	189.84%	192.71%	168.64%	145.80%	128.34%	115.16%	100.00%	-

	31/12/16	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	5,719	8,126	6,886	3,445	1,128	4,151	-	-
YoY %	-29.62%	18.01%	99.88%	205.41%	-72.83%	0.00%	-	-
Horiz. %	137.77%	195.76%	165.89%	82.99%	27.17%	100.00%	-	-
Div Payout %	16.20%	25.59%	23.79%	13.86%	4.72%	16.71%	-	-
YoY %	-36.69%	7.57%	71.65%	193.64%	-71.75%	0.00%	-	-
Horiz. %	96.95%	153.14%	142.37%	82.94%	28.25%	100.00%	-	-

	31/12/16	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	228,780	232,233	203,232	175,710	154,663	138,783	120,512	8.91%
YoY %	-1.49%	14.27%	15.66%	13.61%	11.44%	15.16%	-	-
Horiz. %	189.84%	192.71%	168.64%	145.80%	128.34%	115.16%	100.00%	-
NOSH	114,390	116,700	114,820	114,843	112,892	118,618	119,319	-0.56%
YoY %	-1.98%	1.64%	-0.02%	1.73%	-4.83%	-0.59%	-	-
Horiz. %	95.87%	97.81%	96.23%	96.25%	94.61%	99.41%	100.00%	-

	31/12/16	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	9.40%	9.83%	10.82%	9.81%	11.09%	13.79%	13.42%	-
YoY %	-4.37%	-9.15%	10.30%	-11.54%	-19.58%	2.76%	-	-
Horiz. %	70.04%	73.25%	80.63%	73.10%	82.64%	102.76%	100.00%	-
ROE	15.43%	13.68%	14.24%	14.15%	15.47%	17.90%	20.76%	-
YoY %	12.79%	-3.93%	0.64%	-8.53%	-13.58%	-13.78%	-	-
Horiz. %	74.33%	65.90%	68.59%	68.16%	74.52%	86.22%	100.00%	-

	31/12/16	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	338.97	312.01	260.88	248.40	207.34	158.99	160.16	10.49%
YoY %	8.64%	19.60%	5.02%	19.80%	30.41%	-0.73%	-	-
Horiz. %	211.64%	194.81%	162.89%	155.09%	129.46%	99.27%	100.00%	-
EPS	30.86	27.21	25.21	21.65	21.20	20.94	20.97	5.27%
YoY %	13.41%	7.93%	16.44%	2.12%	1.24%	-0.14%	-	-
Horiz. %	147.16%	129.76%	120.22%	103.24%	101.10%	99.86%	100.00%	-
DPS	5.00	7.00	6.00	3.00	1.00	3.50	0.00	-
YoY %	-28.57%	16.67%	100.00%	200.00%	-71.43%	0.00%	-	-
Horiz. %	142.86%	200.00%	171.43%	85.71%	28.57%	100.00%	-	-
NAPS	2.00	1.99	1.77	1.53	1.37	1.17	1.01	9.52%
YoY %	0.50%	12.43%	15.69%	11.68%	17.09%	15.84%	-	-
Horiz. %	198.02%	197.03%	175.25%	151.49%	135.64%	115.84%	100.00%	-

	31/12/16	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 114,843
RPS	153.16	143.83	118.33	112.68	92.46	74.50	75.49	9.87%
YoY %	6.49%	21.55%	5.01%	21.87%	24.11%	-1.31%	-	-
Horiz. %	202.89%	190.53%	156.75%	149.26%	122.48%	98.69%	100.00%	-
EPS	13.94	12.55	11.43	9.82	9.45	9.81	9.88	4.69%
YoY %	11.08%	9.80%	16.40%	3.92%	-3.67%	-0.71%	-	-
Horiz. %	141.09%	127.02%	115.69%	99.39%	95.65%	99.29%	100.00%	-
DPS	2.26	3.21	2.72	1.36	0.45	1.64	0.00	-
YoY %	-29.60%	18.01%	100.00%	202.22%	-72.56%	0.00%	-	-
Horiz. %	137.80%	195.73%	165.85%	82.93%	27.44%	100.00%	-	-
NAPS	0.9037	0.9174	0.8028	0.6941	0.6109	0.5482	0.476	8.91%
YoY %	-1.49%	14.28%	15.66%	13.62%	11.44%	15.17%	-	-
Horiz. %	189.85%	192.73%	168.66%	145.82%	128.34%	115.17%	100.00%	-

	31/12/16	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/16	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	2.02	1.60	1.11	0.94	1.04	1.15	0.86	-
P/RPS	0.60	0.51	0.43	0.38	0.50	0.72	0.54	1.41%
YoY %	17.65%	18.60%	13.16%	-24.00%	-30.56%	33.33%	-	-
Horiz. %	111.11%	94.44%	79.63%	70.37%	92.59%	133.33%	100.00%	-
P/EPS	6.55	5.88	4.40	4.34	4.91	5.49	4.10	6.43%
YoY %	11.39%	33.64%	1.38%	-11.61%	-10.56%	33.90%	-	-
Horiz. %	159.76%	143.41%	107.32%	105.85%	119.76%	133.90%	100.00%	-
EY	15.28	17.01	22.71	23.03	20.38	18.21	24.38	-6.03%
YoY %	-10.17%	-25.10%	-1.39%	13.00%	11.92%	-25.31%	-	-
Horiz. %	62.67%	69.77%	93.15%	94.46%	83.59%	74.69%	100.00%	-
DY	2.48	4.38	5.41	3.19	0.96	3.04	0.00	-
YoY %	-43.38%	-19.04%	69.59%	232.29%	-68.42%	0.00%	-	-
Horiz. %	81.58%	144.08%	177.96%	104.93%	31.58%	100.00%	-	-
P/NAPS	1.01	0.80	0.63	0.61	0.76	0.98	0.85	2.32%
YoY %	26.25%	26.98%	3.28%	-19.74%	-22.45%	15.29%	-	-
Horiz. %	118.82%	94.12%	74.12%	71.76%	89.41%	115.29%	100.00%	-

	31/12/16	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	23/02/17	25/08/14	26/08/13	27/08/12	22/08/11	23/08/10	24/08/09	-
Price	2.89	1.75	1.14	1.08	0.985	1.18	1.05	-
P/RPS	0.85	0.56	0.44	0.43	0.48	0.74	0.66	3.42%
YoY %	51.79%	27.27%	2.33%	-10.42%	-35.14%	12.12%	-	-
Horiz. %	128.79%	84.85%	66.67%	65.15%	72.73%	112.12%	100.00%	-
P/EPS	9.37	6.43	4.52	4.99	4.65	5.63	5.01	8.69%
YoY %	45.72%	42.26%	-9.42%	7.31%	-17.41%	12.38%	-	-
Horiz. %	187.03%	128.34%	90.22%	99.60%	92.81%	112.38%	100.00%	-
EY	10.68	15.55	22.11	20.04	21.52	17.75	19.97	-7.99%
YoY %	-31.32%	-29.67%	10.33%	-6.88%	21.24%	-11.12%	-	-
Horiz. %	53.48%	77.87%	110.72%	100.35%	107.76%	88.88%	100.00%	-
DY	1.73	4.00	5.26	2.78	1.02	2.97	0.00	-
YoY %	-56.75%	-23.95%	89.21%	172.55%	-65.66%	0.00%	-	-
Horiz. %	58.25%	134.68%	177.10%	93.60%	34.34%	100.00%	-	-
P/NAPS	1.45	0.88	0.64	0.71	0.72	1.01	1.04	4.52%
YoY %	64.77%	37.50%	-9.86%	-1.39%	-28.71%	-2.88%	-	-
Horiz. %	139.42%	84.62%	61.54%	68.27%	69.23%	97.12%	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