[RVIEW] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Annualized Quarter Result
Revenue	22,866	19,980	17,376	21,942	22,266	20,994	16,624	23.65%
YoY %	14.44%	14.99%	-20.81%	-1.46%	6.06%	26.29%	-	-
Horiz. %	137.55%	120.19%	104.52%	131.99%	133.94%	126.29%	100.00%	-
PBT	16,174	10,772	6,892	18,592	20,189	21,610	15,716	1.93%
YoY %	50.15%	56.30%	-62.93%	-7.91%	-6.58%	37.50%	-	-
Horiz. %	102.91%	68.54%	43.85%	118.30%	128.46%	137.50%	100.00%	-
Tax	-4,178	-3,484	-2,948	-3,367	-4,005	-3,774	-2,868	28.47%
YoY %	-19.92%	-18.18%	12.44%	15.93%	-6.12%	-31.59%	-	-
Horiz. %	145.68%	121.48%	102.79%	117.40%	139.64%	131.59%	100.00%	-
NP	11,996	7,288	3,944	15,225	16,184	17,836	12,848	-4.46%
YoY %	64.60%	84.79%	-74.10%	-5.93%	-9.26%	38.82%	-	-
Horiz. %	93.37%	56.72%	30.70%	118.50%	125.97%	138.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,996	7,288	3,944	15,225	16,184	17,836	12,848	-4.46%
YoY %	64.60%	84.79%	-74.10%	-5.93%	-9.26%	38.82%	-	-
Horiz. %	93.37%	56.72%	30.70%	118.50%	125.97%	138.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.83%	32.34%	42.77%	18.11%	19.84%	17.46%	18.25%	-
YoY %	-20.13%	-24.39%	136.17%	-8.72%	13.63%	-4.33%	-	-
Horiz. %	141.53%	177.21%	234.36%	99.23%	108.71%	95.67%	100.00%	-
Total Cost	10,870	12,692	13,432	6,717	6,082	3,158	3,776	102.23%
YoY %	-14.36%	-5.51%	99.97%	10.44%	92.59%	-16.37%	-	-
Horiz. %	287.87%	336.12%	355.72%	177.89%	161.07%	83.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	168,004	162,748	164,117	162,747	166,673	129,661	161,573	2.63%
YoY %	3.23%	-0.83%	0.84%	-2.36%	28.55%	-19.75%	-	-
Horiz. %	103.98%	100.73%	101.57%	100.73%	103.16%	80.25%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	6,919	7,780	-	9,725	6,917	7,779	-	-
YoY %	-11.07%	0.00%	-	40.60%	-11.08%	0.00%	-	-
Horiz. %	88.94%	100.01%	-	125.02%	88.92%	100.00%	-	-
Div Payout %	57.68%	106.76%	-	63.88%	42.74%	43.62%	-	-
YoY %	-45.97%	0.00%	-	49.46%	-2.02%	0.00%	-	-
Horiz. %	132.23%	244.75%	-	146.45%	97.98%	100.00%	-	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	168,004	162,748	164,117	162,747	166,673	129,661	161,573	2.63%
YoY %	3.23%	-0.83%	0.84%	-2.36%	28.55%	-19.75%	-	-
Horiz. %	103.98%	100.73%	101.57%	100.73%	103.16%	80.25%	100.00%	-
NOSH	64,866	64,839	64,868	64,839	64,853	64,830	64,888	-0.02%
YoY %	0.04%	-0.04%	0.04%	-0.02%	0.04%	-0.09%	-	-
Horiz. %	99.97%	99.92%	99.97%	99.92%	99.95%	99.91%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	52.46%	36.48%	22.70%	69.39%	72.68%	84.96%	77.29%	-
YoY %	43.80%	60.70%	-67.29%	-4.53%	-14.45%	9.92%	-	-
Horiz. %	67.87%	47.20%	29.37%	89.78%	94.04%	109.92%	100.00%	-
ROE	7.14%	4.48%	2.40%	9.35%	9.71%	13.76%	7.95%	-
YoY %	59.37%	86.67%	-74.33%	-3.71%	-29.43%	73.08%	-	-
Horiz. %	89.81%	56.35%	30.19%	117.61%	122.14%	173.08%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	35.25	30.81	26.79	33.84	34.33	32.38	25.62	23.68%
YoY %	14.41%	15.01%	-20.83%	-1.43%	6.02%	26.39%	-	-
Horiz. %	137.59%	120.26%	104.57%	132.08%	134.00%	126.39%	100.00%	-
EPS	18.49	11.24	6.08	23.48	24.96	27.50	19.80	-4.45%
YoY %	64.50%	84.87%	-74.11%	-5.93%	-9.24%	38.89%	-	-
Horiz. %	93.38%	56.77%	30.71%	118.59%	126.06%	138.89%	100.00%	-
DPS	10.67	12.00	0.00	15.00	10.67	12.00	0.00	-
YoY %	-11.08%	0.00%	0.00%	40.58%	-11.08%	0.00%	-	-
Horiz. %	88.92%	100.00%	0.00%	125.00%	88.92%	100.00%	-	-
NAPS	2.59	2.51	2.53	2.51	2.57	2.00	2.49	2.65%
YoY %	3.19%	-0.79%	0.80%	-2.33%	28.50%	-19.68%	-	-
Horiz. %	104.02%	100.80%	101.61%	100.80%	103.21%	80.32%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 64,819
RPS	35.26	30.81	26.79	33.83	34.34	32.37	25.63	23.67%
YoY %	14.44%	15.01%	-20.81%	-1.49%	6.09%	26.30%	-	-
Horiz. %	137.57%	120.21%	104.53%	131.99%	133.98%	126.30%	100.00%	-
EPS	18.50	11.24	6.08	23.48	24.96	27.50	19.81	-4.45%
YoY %	64.59%	84.87%	-74.11%	-5.93%	-9.24%	38.82%	-	-
Horiz. %	93.39%	56.74%	30.69%	118.53%	126.00%	138.82%	100.00%	-
DPS	10.67	12.00	0.00	15.00	10.67	12.00	0.00	-
YoY %	-11.08%	0.00%	0.00%	40.58%	-11.08%	0.00%	-	-
Horiz. %	88.92%	100.00%	0.00%	125.00%	88.92%	100.00%	-	-
NAPS	2.5906	2.5096	2.5307	2.5096	2.5701	1.9994	2.4915	2.63%
YoY %	3.23%	-0.83%	0.84%	-2.35%	28.54%	-19.75%	-	-
Horiz. %	103.98%	100.73%	101.57%	100.73%	103.15%	80.25%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	2.88	2.56	2.52	2.38	2.12	2.09	1.79	-
P/RPS	8.17	8.31	9.41	7.03	6.17	6.45	6.99	10.94%
YoY %	-1.68%	-11.69%	33.85%	13.94%	-4.34%	-7.73%	-	-
Horiz. %	116.88%	118.88%	134.62%	100.57%	88.27%	92.27%	100.00%	-
P/EPS	15.57	22.78	41.45	10.14	8.50	7.60	9.04	43.63%
YoY %	-31.65%	-45.04%	308.78%	19.29%	11.84%	-15.93%	-	-
Horiz. %	172.23%	251.99%	458.52%	112.17%	94.03%	84.07%	100.00%	-
EY	6.42	4.39	2.41	9.87	11.77	13.16	11.06	-30.39%
YoY %	46.24%	82.16%	-75.58%	-16.14%	-10.56%	18.99%	-	-
Horiz. %	58.05%	39.69%	21.79%	89.24%	106.42%	118.99%	100.00%	-
DY	3.70	4.69	0.00	6.30	5.03	5.74	0.00	-
YoY %	-21.11%	0.00%	0.00%	25.25%	-12.37%	0.00%	-	-
Horiz. %	64.46%	81.71%	0.00%	109.76%	87.63%	100.00%	-	-
P/NAPS	1.11	1.02	1.00	0.95	0.82	1.05	0.72	33.41%
YoY %	8.82%	2.00%	5.26%	15.85%	-21.90%	45.83%	-	-
Horiz. %	154.17%	141.67%	138.89%	131.94%	113.89%	145.83%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	29/10/10	30/07/10	28/04/10	23/02/10	23/10/09	24/07/09	27/04/09	-
Price	3.20	2.65	2.60	2.40	2.18	2.05	1.90	-
P/RPS	9.08	8.60	9.71	7.09	6.35	6.33	7.42	14.39%
YoY %	5.58%	-11.43%	36.95%	11.65%	0.32%	-14.69%	-	-
Horiz. %	122.37%	115.90%	130.86%	95.55%	85.58%	85.31%	100.00%	-
P/EPS	17.30	23.58	42.76	10.22	8.74	7.45	9.60	48.03%
YoY %	-26.63%	-44.86%	318.40%	16.93%	17.32%	-22.40%	-	-
Horiz. %	180.21%	245.62%	445.42%	106.46%	91.04%	77.60%	100.00%	-
EY	5.78	4.24	2.34	9.78	11.45	13.42	10.42	-32.46%
YoY %	36.32%	81.20%	-76.07%	-14.59%	-14.68%	28.79%	-	-
Horiz. %	55.47%	40.69%	22.46%	93.86%	109.88%	128.79%	100.00%	-
DY	3.33	4.53	0.00	6.25	4.89	5.85	0.00	-
YoY %	-26.49%	0.00%	0.00%	27.81%	-16.41%	0.00%	-	-
Horiz. %	56.92%	77.44%	0.00%	106.84%	83.59%	100.00%	-	-
P/NAPS	1.24	1.06	1.03	0.96	0.85	1.03	0.76	38.55%
YoY %	16.98%	2.91%	7.29%	12.94%	-17.48%	35.53%	-	-
Horiz. %	163.16%	139.47%	135.53%	126.32%	111.84%	135.53%	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