[MSC] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Annualized Quarter Result
Revenue	1,913,143	1,570,813	1,375,176	1,431,484	1,637,704	1,440,254	1,388,102	23.77%
YoY %	21.79%	14.23%	-3.93%	-12.59%	13.71%	3.76%	-	-
Horiz. %	137.82%	113.16%	99.07%	103.13%	117.98%	103.76%	100.00%	-
PBT	120,995	57,557	53,604	40,444	64,680	46,570	48,584	83.42%
YoY %	110.22%	7.37%	32.54%	-37.47%	38.89%	-4.15%	-	-
Horiz. %	249.04%	118.47%	110.33%	83.25%	133.13%	95.85%	100.00%	-
Tax	-42,779	-23,581	-21,100	-15,440	-20,212	-12,705	-14,514	105.16%
YoY %	-81.41%	-11.76%	-36.66%	23.61%	-59.09%	12.46%	-	-
Horiz. %	294.74%	162.47%	145.38%	106.38%	139.26%	87.54%	100.00%	-
NP	78,216	33,976	32,504	25,004	44,468	33,865	34,070	73.76%
YoY %	130.21%	4.53%	30.00%	-43.77%	31.31%	-0.60%	-	-
Horiz. %	229.57%	99.72%	95.40%	73.39%	130.52%	99.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	67,441	29,476	29,294	26,036	41,510	36,085	39,628	42.40%
YoY %	128.80%	0.62%	12.51%	-37.28%	15.03%	-8.94%	-	-
Horiz. %	170.19%	74.38%	73.92%	65.70%	104.75%	91.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.36%	40.97%	39.36%	38.18%	31.25%	27.28%	29.87%	-
YoY %	-13.69%	4.09%	3.09%	22.18%	14.55%	-8.67%	-	-
Horiz. %	118.38%	137.16%	131.77%	127.82%	104.62%	91.33%	100.00%	-
Total Cost	1,834,927	1,536,837	1,342,672	1,406,480	1,593,236	1,406,389	1,354,032	22.39%
YoY %	19.40%	14.46%	-4.54%	-11.72%	13.29%	3.87%	-	-
Horiz. %	135.52%	113.50%	99.16%	103.87%	117.67%	103.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	350,333	312,495	310,215	306,745	302,505	291,631	290,455	13.27%
YoY %	12.11%	0.73%	1.13%	1.40%	3.73%	0.40%	-	-
Horiz. %	120.62%	107.59%	106.80%	105.61%	104.15%	100.40%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	13,053	14,588	13,219	-	16,213	21,591	20,414	-25.71%
YoY %	-10.52%	10.36%	0.00%	-	-24.91%	5.77%	-	-
Horiz. %	63.94%	71.46%	64.75%	-	79.42%	105.77%	100.00%	-
Div Payout %	19.35%	49.49%	45.13%	-	39.06%	59.83%	51.52%	-
YoY %	-60.90%	9.66%	0.00%	-	-34.72%	16.13%	-	-
Horiz. %	37.56%	96.06%	87.60%	-	75.82%	116.13%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	350,333	312,495	310,215	306,745	302,505	291,631	290,455	13.27%
YoY %	12.11%	0.73%	1.13%	1.40%	3.73%	0.40%	-	-
Horiz. %	120.62%	107.59%	106.80%	105.61%	104.15%	100.40%	100.00%	-
NOSH	75,017	74,938	75,112	74,816	75,063	74,969	75,053	-0.03%
YoY %	0.11%	-0.23%	0.40%	-0.33%	0.13%	-0.11%	-	-
Horiz. %	99.95%	99.85%	100.08%	99.68%	100.01%	99.89%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	4.09%	2.16%	2.36%	1.75%	2.72%	2.35%	2.45%	-
YoY %	89.35%	-8.47%	34.86%	-35.66%	15.74%	-4.08%	-	-
Horiz. %	166.94%	88.16%	96.33%	71.43%	111.02%	95.92%	100.00%	-
ROE	19.25%	9.43%	9.44%	8.49%	13.72%	12.37%	13.64%	-
YoY %	104.14%	-0.11%	11.19%	-38.12%	10.91%	-9.31%	-	-
Horiz. %	141.13%	69.13%	69.21%	62.24%	100.59%	90.69%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	2,550.25	2,096.12	1,830.81	1,913.34	2,181.76	1,921.12	1,849.49	23.81%
YoY %	21.67%	14.49%	-4.31%	-12.30%	13.57%	3.87%	-	-
Horiz. %	137.89%	113.34%	98.99%	103.45%	117.97%	103.87%	100.00%	-
EPS	89.90	39.33	39.00	34.80	55.30	48.13	52.80	42.45%
YoY %	128.58%	0.85%	12.07%	-37.07%	14.90%	-8.84%	-	-
Horiz. %	170.27%	74.49%	73.86%	65.91%	104.73%	91.16%	100.00%	-
DPS	17.40	19.47	17.60	0.00	21.60	28.80	27.20	-25.69%
YoY %	-10.63%	10.62%	0.00%	0.00%	-25.00%	5.88%	-	-
Horiz. %	63.97%	71.58%	64.71%	0.00%	79.41%	105.88%	100.00%	-
NAPS	4.67	4.17	4.13	4.10	4.03	3.89	3.87	13.30%
YoY %	11.99%	0.97%	0.73%	1.74%	3.60%	0.52%	-	-
Horiz. %	120.67%	107.75%	106.72%	105.94%	104.13%	100.52%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 74,816
RPS	455.51	374.00	327.42	340.83	389.93	342.92	330.50	23.77%
YoY %	21.79%	14.23%	-3.93%	-12.59%	13.71%	3.76%	-	-
Horiz. %	137.82%	113.16%	99.07%	103.13%	117.98%	103.76%	100.00%	-
EPS	16.06	7.02	6.97	6.20	9.88	8.59	9.44	42.37%
YoY %	128.77%	0.72%	12.42%	-37.25%	15.02%	-9.00%	-	-
Horiz. %	170.13%	74.36%	73.83%	65.68%	104.66%	91.00%	100.00%	-
DPS	3.11	3.47	3.15	0.00	3.86	5.14	4.86	-25.68%
YoY %	-10.37%	10.16%	0.00%	0.00%	-24.90%	5.76%	-	-
Horiz. %	63.99%	71.40%	64.81%	0.00%	79.42%	105.76%	100.00%	-
NAPS	0.8341	0.744	0.7386	0.7303	0.7203	0.6944	0.6916	13.26%
YoY %	12.11%	0.73%	1.14%	1.39%	3.73%	0.40%	-	-
Horiz. %	120.60%	107.58%	106.80%	105.60%	104.15%	100.40%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	8.00	8.30	6.50	6.15	7.45	6.00	6.00	-
P/RPS	0.31	0.40	0.36	0.32	0.34	0.31	0.32	-2.08%
YoY %	-22.50%	11.11%	12.50%	-5.88%	9.68%	-3.12%	-	-
Horiz. %	96.88%	125.00%	112.50%	100.00%	106.25%	96.88%	100.00%	-
P/EPS	8.90	21.10	16.67	17.67	13.47	12.47	11.36	-14.97%
YoY %	-57.82%	26.57%	-5.66%	31.18%	8.02%	9.77%	-	-
Horiz. %	78.35%	185.74%	146.74%	155.55%	118.57%	109.77%	100.00%	-
EY	11.24	4.74	6.00	5.66	7.42	8.02	8.80	17.66%
YoY %	137.13%	-21.00%	6.01%	-23.72%	-7.48%	-8.86%	-	-
Horiz. %	127.73%	53.86%	68.18%	64.32%	84.32%	91.14%	100.00%	-
DY	2.18	2.35	2.71	0.00	2.90	4.80	4.53	-38.50%
YoY %	-7.23%	-13.28%	0.00%	0.00%	-39.58%	5.96%	-	-
Horiz. %	48.12%	51.88%	59.82%	0.00%	64.02%	105.96%	100.00%	-
P/NAPS	1.71	1.99	1.57	1.50	1.85	1.54	1.55	6.74%
YoY %	-14.07%	26.75%	4.67%	-18.92%	20.13%	-0.65%	-	-
Horiz. %	110.32%	128.39%	101.29%	96.77%	119.35%	99.35%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	15/02/08	02/11/07	07/08/07	08/05/07	21/02/07	27/10/06	19/09/06	-
Price	7.30	8.50	8.20	7.45	6.55	6.00	6.00	-
P/RPS	0.29	0.41	0.45	0.39	0.30	0.31	0.32	-6.33%
YoY %	-29.27%	-8.89%	15.38%	30.00%	-3.23%	-3.12%	-	-
Horiz. %	90.62%	128.12%	140.62%	121.88%	93.75%	96.88%	100.00%	-
P/EPS	8.12	21.61	21.03	21.41	11.84	12.47	11.36	-20.00%
YoY %	-62.42%	2.76%	-1.77%	80.83%	-5.05%	9.77%	-	-
Horiz. %	71.48%	190.23%	185.12%	188.47%	104.23%	109.77%	100.00%	-
EY	12.32	4.63	4.76	4.67	8.44	8.02	8.80	25.06%
YoY %	166.09%	-2.73%	1.93%	-44.67%	5.24%	-8.86%	-	-
Horiz. %	140.00%	52.61%	54.09%	53.07%	95.91%	91.14%	100.00%	-
DY	2.38	2.29	2.15	0.00	3.30	4.80	4.53	-34.81%
YoY %	3.93%	6.51%	0.00%	0.00%	-31.25%	5.96%	-	-
Horiz. %	52.54%	50.55%	47.46%	0.00%	72.85%	105.96%	100.00%	-
P/NAPS	1.56	2.04	1.99	1.82	1.63	1.54	1.55	0.42%
YoY %	-23.53%	2.51%	9.34%	11.66%	5.84%	-0.65%	-	-
Horiz. %	100.65%	131.61%	128.39%	117.42%	105.16%	99.35%	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