[MSC] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Annualized Quarter Result
Revenue	1,570,813	1,375,176	1,431,484	1,637,704	1,440,254	1,388,102	1,226,528	17.91%
YoY %	14.23%	-3.93%	-12.59%	13.71%	3.76%	13.17%	-	-
Horiz. %	128.07%	112.12%	116.71%	133.52%	117.43%	113.17%	100.00%	-
PBT	57,557	53,604	40,444	64,680	46,570	48,584	55,124	2.91%
YoY %	7.37%	32.54%	-37.47%	38.89%	-4.15%	-11.86%	-	-
Horiz. %	104.41%	97.24%	73.37%	117.34%	84.48%	88.14%	100.00%	-
Tax	-23,581	-21,100	-15,440	-20,212	-12,705	-14,514	-17,976	19.81%
YoY %	-11.76%	-36.66%	23.61%	-59.09%	12.46%	19.26%	-	-
Horiz. %	131.18%	117.38%	85.89%	112.44%	70.68%	80.74%	100.00%	-
NP	33,976	32,504	25,004	44,468	33,865	34,070	37,148	-5.77%
YoY %	4.53%	30.00%	-43.77%	31.31%	-0.60%	-8.29%	-	-
Horiz. %	91.46%	87.50%	67.31%	119.70%	91.16%	91.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	29,476	29,294	26,036	41,510	36,085	39,628	37,148	-14.27%
YoY %	0.62%	12.51%	-37.28%	15.03%	-8.94%	6.68%	-	-
Horiz. %	79.35%	78.86%	70.09%	111.74%	97.14%	106.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	40.97%	39.36%	38.18%	31.25%	27.28%	29.87%	32.61%	-
YoY %	4.09%	3.09%	22.18%	14.55%	-8.67%	-8.40%	-	-
Horiz. %	125.64%	120.70%	117.08%	95.83%	83.66%	91.60%	100.00%	-
Total Cost	1,536,837	1,342,672	1,406,480	1,593,236	1,406,389	1,354,032	1,189,380	18.61%
YoY %	14.46%	-4.54%	-11.72%	13.29%	3.87%	13.84%	-	-
Horiz. %	129.21%	112.89%	118.25%	133.96%	118.25%	113.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	312,495	310,215	306,745	302,505	291,631	290,455	302,184	2.25%
YoY %	0.73%	1.13%	1.40%	3.73%	0.40%	-3.88%	-	-
Horiz. %	103.41%	102.66%	101.51%	100.11%	96.51%	96.12%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Dividend
Div	14,588	13,219	-	16,213	21,591	20,414	38,862	-47.93%
YoY %	10.36%	0.00%	-	-24.91%	5.77%	-47.47%	-	-
Horiz. %	37.54%	34.02%	-	41.72%	55.56%	52.53%	100.00%	-
Div Payout %	49.49%	45.13%	-	39.06%	59.83%	51.52%	104.62%	-
YoY %	9.66%	0.00%	-	-34.72%	16.13%	-50.76%	-	-
Horiz. %	47.30%	43.14%	-	37.34%	57.19%	49.24%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Equity
Net Worth	312,495	310,215	306,745	302,505	291,631	290,455	302,184	2.25%
YoY %	0.73%	1.13%	1.40%	3.73%	0.40%	-3.88%	-	-
Horiz. %	103.41%	102.66%	101.51%	100.11%	96.51%	96.12%	100.00%	-
NOSH	74,938	75,112	74,816	75,063	74,969	75,053	71,438	3.23%
YoY %	-0.23%	0.40%	-0.33%	0.13%	-0.11%	5.06%	-	-
Horiz. %	104.90%	105.14%	104.73%	105.07%	104.94%	105.06%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Ratio Analysis
NP Margin	2.16%	2.36%	1.75%	2.72%	2.35%	2.45%	3.03%	-
YoY %	-8.47%	34.86%	-35.66%	15.74%	-4.08%	-19.14%	-	-
Horiz. %	71.29%	77.89%	57.76%	89.77%	77.56%	80.86%	100.00%	-
ROE	9.43%	9.44%	8.49%	13.72%	12.37%	13.64%	12.29%	-
YoY %	-0.11%	11.19%	-38.12%	10.91%	-9.31%	10.98%	-	-
Horiz. %	76.73%	76.81%	69.08%	111.64%	100.65%	110.98%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Per Share
RPS	2,096.12	1,830.81	1,913.34	2,181.76	1,921.12	1,849.49	1,716.90	14.21%
YoY %	14.49%	-4.31%	-12.30%	13.57%	3.87%	7.72%	-	-
Horiz. %	122.09%	106.63%	111.44%	127.08%	111.89%	107.72%	100.00%	-
EPS	39.33	39.00	34.80	55.30	48.13	52.80	52.00	-16.97%
YoY %	0.85%	12.07%	-37.07%	14.90%	-8.84%	1.54%	-	-
Horiz. %	75.63%	75.00%	66.92%	106.35%	92.56%	101.54%	100.00%	-
DPS	19.47	17.60	0.00	21.60	28.80	27.20	54.40	-49.55%
YoY %	10.62%	0.00%	0.00%	-25.00%	5.88%	-50.00%	-	-
Horiz. %	35.79%	32.35%	0.00%	39.71%	52.94%	50.00%	100.00%	-
NAPS	4.17	4.13	4.10	4.03	3.89	3.87	4.23	-0.94%
YoY %	0.97%	0.73%	1.74%	3.60%	0.52%	-8.51%	-	-
Horiz. %	98.58%	97.64%	96.93%	95.27%	91.96%	91.49%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 74,849
RPS	374.00	327.42	340.83	389.93	342.92	330.50	292.03	17.91%
YoY %	14.23%	-3.93%	-12.59%	13.71%	3.76%	13.17%	-	-
Horiz. %	128.07%	112.12%	116.71%	133.52%	117.43%	113.17%	100.00%	-
EPS	7.02	6.97	6.20	9.88	8.59	9.44	8.84	-14.23%
YoY %	0.72%	12.42%	-37.25%	15.02%	-9.00%	6.79%	-	-
Horiz. %	79.41%	78.85%	70.14%	111.76%	97.17%	106.79%	100.00%	-
DPS	3.47	3.15	0.00	3.86	5.14	4.86	9.25	-47.95%
YoY %	10.16%	0.00%	0.00%	-24.90%	5.76%	-47.46%	-	-
Horiz. %	37.51%	34.05%	0.00%	41.73%	55.57%	52.54%	100.00%	-
NAPS	0.744	0.7386	0.7303	0.7203	0.6944	0.6916	0.7195	2.25%
YoY %	0.73%	1.14%	1.39%	3.73%	0.40%	-3.88%	-	-
Horiz. %	103.41%	102.65%	101.50%	100.11%	96.51%	96.12%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	-
Price	8.30	6.50	6.15	7.45	6.00	6.00	6.00	-
P/RPS	0.40	0.36	0.32	0.34	0.31	0.32	0.35	9.30%
YoY %	11.11%	12.50%	-5.88%	9.68%	-3.12%	-8.57%	-	-
Horiz. %	114.29%	102.86%	91.43%	97.14%	88.57%	91.43%	100.00%	-
P/EPS	21.10	16.67	17.67	13.47	12.47	11.36	11.54	49.47%
YoY %	26.57%	-5.66%	31.18%	8.02%	9.77%	-1.56%	-	-
Horiz. %	182.84%	144.45%	153.12%	116.72%	108.06%	98.44%	100.00%	-
EY	4.74	6.00	5.66	7.42	8.02	8.80	8.67	-33.11%
YoY %	-21.00%	6.01%	-23.72%	-7.48%	-8.86%	1.50%	-	-
Horiz. %	54.67%	69.20%	65.28%	85.58%	92.50%	101.50%	100.00%	-
DY	2.35	2.71	0.00	2.90	4.80	4.53	9.07	-59.32%
YoY %	-13.28%	0.00%	0.00%	-39.58%	5.96%	-50.06%	-	-
Horiz. %	25.91%	29.88%	0.00%	31.97%	52.92%	49.94%	100.00%	-
P/NAPS	1.99	1.57	1.50	1.85	1.54	1.55	1.42	25.20%
YoY %	26.75%	4.67%	-18.92%	20.13%	-0.65%	9.15%	-	-
Horiz. %	140.14%	110.56%	105.63%	130.28%	108.45%	109.15%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	02/11/07	07/08/07	08/05/07	21/02/07	27/10/06	19/09/06	03/05/06	-
Price	8.50	8.20	7.45	6.55	6.00	6.00	6.00	-
P/RPS	0.41	0.45	0.39	0.30	0.31	0.32	0.35	11.11%
YoY %	-8.89%	15.38%	30.00%	-3.23%	-3.12%	-8.57%	-	-
Horiz. %	117.14%	128.57%	111.43%	85.71%	88.57%	91.43%	100.00%	-
P/EPS	21.61	21.03	21.41	11.84	12.47	11.36	11.54	51.86%
YoY %	2.76%	-1.77%	80.83%	-5.05%	9.77%	-1.56%	-	-
Horiz. %	187.26%	182.24%	185.53%	102.60%	108.06%	98.44%	100.00%	-
EY	4.63	4.76	4.67	8.44	8.02	8.80	8.67	-34.15%
YoY %	-2.73%	1.93%	-44.67%	5.24%	-8.86%	1.50%	-	-
Horiz. %	53.40%	54.90%	53.86%	97.35%	92.50%	101.50%	100.00%	-
DY	2.29	2.15	0.00	3.30	4.80	4.53	9.07	-60.01%
YoY %	6.51%	0.00%	0.00%	-31.25%	5.96%	-50.06%	-	-
Horiz. %	25.25%	23.70%	0.00%	36.38%	52.92%	49.94%	100.00%	-
P/NAPS	2.04	1.99	1.82	1.63	1.54	1.55	1.42	27.29%
YoY %	2.51%	9.34%	11.66%	5.84%	-0.65%	9.15%	-	-
Horiz. %	143.66%	140.14%	128.17%	114.79%	108.45%	109.15%	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