[ASIABRN] YoY TTM Result on 30-Jun-2003 [#4]

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
TTM Result
Revenue	135,854	129,421	124,230	115,341	103,281	99,561	96,589	5.84%
YoY %	4.97%	4.18%	7.71%	11.68%	3.74%	3.08%	-	-
Horiz. %	140.65%	133.99%	128.62%	119.41%	106.93%	103.08%	100.00%	-
PBT	3,161	-1,158	4,596	8,156	8,368	6,489	9,208	-16.31%
YoY %	372.97%	-125.20%	-43.65%	-2.53%	28.96%	-29.53%	-	-
Horiz. %	34.33%	-12.58%	49.91%	88.58%	90.88%	70.47%	100.00%	-
Tax	-1,729	-1,515	-1,975	-2,988	-2,722	-1,941	-2,927	-8.39%
YoY %	-14.13%	23.29%	33.90%	-9.77%	-40.24%	33.69%	-	-
Horiz. %	59.07%	51.76%	67.48%	102.08%	93.00%	66.31%	100.00%	-
NP	1,432	-2,673	2,621	5,168	5,646	4,548	6,281	-21.83%
YoY %	153.57%	-201.98%	-49.28%	-8.47%	24.14%	-27.59%	-	-
Horiz. %	22.80%	-42.56%	41.73%	82.28%	89.89%	72.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,432	-2,673	2,621	5,168	5,646	4,548	6,281	-21.83%
YoY %	153.57%	-201.98%	-49.28%	-8.47%	24.14%	-27.59%	-	-
Horiz. %	22.80%	-42.56%	41.73%	82.28%	89.89%	72.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	54.70%	-	42.97%	36.64%	32.53%	29.91%	31.79%	-
YoY %	0.00%	-	17.28%	12.63%	8.76%	-5.91%	-	-
Horiz. %	172.07%	-	135.17%	115.26%	102.33%	94.09%	100.00%	-
Total Cost	134,422	132,094	121,609	110,173	97,635	95,013	90,308	6.85%
YoY %	1.76%	8.62%	10.38%	12.84%	2.76%	5.21%	-	-
Horiz. %	148.85%	146.27%	134.66%	122.00%	108.11%	105.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	64,418	60,187	64,278	41,693	41,111	51,316	46,826	5.45%
YoY %	7.03%	-6.36%	54.17%	1.42%	-19.89%	9.59%	-	-
Horiz. %	137.57%	128.53%	137.27%	89.04%	87.80%	109.59%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Dividend
Div	1,254	626	1,460	1,459	1,438	1,096	1,026	3.39%
YoY %	100.32%	-57.12%	0.07%	1.46%	31.20%	6.82%	-	-
Horiz. %	122.22%	61.01%	142.30%	142.20%	140.16%	106.82%	100.00%	-
Div Payout %	87.63%	0.00%	55.74%	28.24%	25.49%	24.12%	16.34%	-
YoY %	0.00%	0.00%	97.38%	10.79%	5.68%	47.61%	-	-
Horiz. %	536.29%	0.00%	341.13%	172.83%	156.00%	147.61%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Equity
Net Worth	64,418	60,187	64,278	41,693	41,111	51,316	46,826	5.45%
YoY %	7.03%	-6.36%	54.17%	1.42%	-19.89%	9.59%	-	-
Horiz. %	137.57%	128.53%	137.27%	89.04%	87.80%	109.59%	100.00%	-
NOSH	41,830	41,796	41,739	41,693	41,111	31,340	20,526	12.59%
YoY %	0.08%	0.14%	0.11%	1.42%	31.18%	52.68%	-	-
Horiz. %	203.79%	203.62%	203.35%	203.12%	200.29%	152.68%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Ratio Analysis
NP Margin	1.05%	-2.07%	2.11%	4.48%	5.47%	4.57%	6.50%	-
YoY %	150.72%	-198.10%	-52.90%	-18.10%	19.69%	-29.69%	-	-
Horiz. %	16.15%	-31.85%	32.46%	68.92%	84.15%	70.31%	100.00%	-
ROE	2.22%	-4.44%	4.08%	12.40%	13.73%	8.86%	13.41%	-
YoY %	150.00%	-208.82%	-67.10%	-9.69%	54.97%	-33.93%	-	-
Horiz. %	16.55%	-33.11%	30.43%	92.47%	102.39%	66.07%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Per Share
RPS	324.78	309.64	297.63	276.64	251.22	317.68	470.56	-5.98%
YoY %	4.89%	4.04%	7.59%	10.12%	-20.92%	-32.49%	-	-
Horiz. %	69.02%	65.80%	63.25%	58.79%	53.39%	67.51%	100.00%	-
EPS	3.42	-6.40	6.28	12.40	13.73	14.51	30.60	-30.58%
YoY %	153.44%	-201.91%	-49.35%	-9.69%	-5.38%	-52.58%	-	-
Horiz. %	11.18%	-20.92%	20.52%	40.52%	44.87%	47.42%	100.00%	-
DPS	3.00	1.50	3.50	3.50	3.50	3.50	5.00	-8.15%
YoY %	100.00%	-57.14%	0.00%	0.00%	0.00%	-30.00%	-	-
Horiz. %	60.00%	30.00%	70.00%	70.00%	70.00%	70.00%	100.00%	-
NAPS	1.54	1.44	1.54	1.00	1.00	1.6374	2.2813	-6.33%
YoY %	6.94%	-6.49%	54.00%	0.00%	-38.93%	-28.23%	-	-
Horiz. %	67.51%	63.12%	67.51%	43.83%	43.83%	71.77%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 41,693
RPS	58.39	55.63	53.40	49.58	44.39	42.79	41.52	5.84%
YoY %	4.96%	4.18%	7.70%	11.69%	3.74%	3.06%	-	-
Horiz. %	140.63%	133.98%	128.61%	119.41%	106.91%	103.06%	100.00%	-
EPS	0.62	-1.15	1.13	2.22	2.43	1.95	2.70	-21.73%
YoY %	153.91%	-201.77%	-49.10%	-8.64%	24.62%	-27.78%	-	-
Horiz. %	22.96%	-42.59%	41.85%	82.22%	90.00%	72.22%	100.00%	-
DPS	0.54	0.27	0.63	0.63	0.62	0.47	0.44	3.47%
YoY %	100.00%	-57.14%	0.00%	1.61%	31.91%	6.82%	-	-
Horiz. %	122.73%	61.36%	143.18%	143.18%	140.91%	106.82%	100.00%	-
NAPS	0.2769	0.2587	0.2763	0.1792	0.1767	0.2206	0.2013	5.45%
YoY %	7.04%	-6.37%	54.19%	1.41%	-19.90%	9.59%	-	-
Horiz. %	137.56%	128.51%	137.26%	89.02%	87.78%	109.59%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	30/06/00	-
Price	0.46	0.65	0.97	0.85	1.07	1.02	2.30	-
P/RPS	0.14	0.21	0.33	0.31	0.43	0.32	0.49	-18.83%
YoY %	-33.33%	-36.36%	6.45%	-27.91%	34.38%	-34.69%	-	-
Horiz. %	28.57%	42.86%	67.35%	63.27%	87.76%	65.31%	100.00%	-
P/EPS	13.44	-10.16	15.45	6.86	7.79	7.03	7.52	10.15%
YoY %	232.28%	-165.76%	125.22%	-11.94%	10.81%	-6.52%	-	-
Horiz. %	178.72%	-135.11%	205.45%	91.22%	103.59%	93.48%	100.00%	-
EY	7.44	-9.84	6.47	14.58	12.84	14.23	13.30	-9.22%
YoY %	175.61%	-252.09%	-55.62%	13.55%	-9.77%	6.99%	-	-
Horiz. %	55.94%	-73.98%	48.65%	109.62%	96.54%	106.99%	100.00%	-
DY	6.52	2.31	3.61	4.12	3.27	3.43	2.17	20.11%
YoY %	182.25%	-36.01%	-12.38%	25.99%	-4.66%	58.06%	-	-
Horiz. %	300.46%	106.45%	166.36%	189.86%	150.69%	158.06%	100.00%	-
P/NAPS	0.30	0.45	0.63	0.85	1.07	0.62	1.01	-18.30%
YoY %	-33.33%	-28.57%	-25.88%	-20.56%	72.58%	-38.61%	-	-
Horiz. %	29.70%	44.55%	62.38%	84.16%	105.94%	61.39%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	30/08/06	30/08/05	26/08/04	28/08/03	28/08/02	24/08/01	28/08/00	-
Price	0.49	0.53	0.92	1.02	1.05	1.24	2.26	-
P/RPS	0.15	0.17	0.31	0.37	0.42	0.39	0.48	-17.61%
YoY %	-11.76%	-45.16%	-16.22%	-11.90%	7.69%	-18.75%	-	-
Horiz. %	31.25%	35.42%	64.58%	77.08%	87.50%	81.25%	100.00%	-
P/EPS	14.31	-8.29	14.65	8.23	7.65	8.54	7.39	11.63%
YoY %	272.62%	-156.59%	78.01%	7.58%	-10.42%	15.56%	-	-
Horiz. %	193.64%	-112.18%	198.24%	111.37%	103.52%	115.56%	100.00%	-
EY	6.99	-12.07	6.83	12.15	13.08	11.70	13.54	-10.42%
YoY %	157.91%	-276.72%	-43.79%	-7.11%	11.79%	-13.59%	-	-
Horiz. %	51.62%	-89.14%	50.44%	89.73%	96.60%	86.41%	100.00%	-
DY	6.12	2.83	3.80	3.43	3.33	2.82	2.21	18.49%
YoY %	116.25%	-25.53%	10.79%	3.00%	18.09%	27.60%	-	-
Horiz. %	276.92%	128.05%	171.95%	155.20%	150.68%	127.60%	100.00%	-
P/NAPS	0.32	0.37	0.60	1.02	1.05	0.76	0.99	-17.15%
YoY %	-13.51%	-38.33%	-41.18%	-2.86%	38.16%	-23.23%	-	-
Horiz. %	32.32%	37.37%	60.61%	103.03%	106.06%	76.77%	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