[PIE] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Annualized Quarter Result
Revenue	183,844	291,784	290,857	298,328	316,272	280,949	267,764	-22.15%
YoY %	-36.99%	0.32%	-2.50%	-5.67%	12.57%	4.92%	-	-
Horiz. %	68.66%	108.97%	108.62%	111.41%	118.12%	104.92%	100.00%	-
PBT	27,652	43,503	41,670	41,296	41,044	44,097	36,828	-17.37%
YoY %	-36.44%	4.40%	0.91%	0.61%	-6.92%	19.74%	-	-
Horiz. %	75.08%	118.12%	113.15%	112.13%	111.45%	119.74%	100.00%	-
Tax	-4,188	-9,567	-9,933	-9,946	-10,512	-8,506	-8,305	-36.61%
YoY %	56.22%	3.68%	0.13%	5.38%	-23.58%	-2.42%	-	-
Horiz. %	50.43%	115.20%	119.60%	119.76%	126.57%	102.42%	100.00%	-
NP	23,464	33,936	31,737	31,350	30,532	35,591	28,522	-12.19%
YoY %	-30.86%	6.93%	1.23%	2.68%	-14.21%	24.78%	-	-
Horiz. %	82.27%	118.98%	111.27%	109.92%	107.05%	124.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	23,464	33,936	31,737	31,350	30,532	35,591	28,522	-12.19%
YoY %	-30.86%	6.93%	1.23%	2.68%	-14.21%	24.78%	-	-
Horiz. %	82.27%	118.98%	111.27%	109.92%	107.05%	124.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.15%	21.99%	23.84%	24.08%	25.61%	19.29%	22.55%	-
YoY %	-31.11%	-7.76%	-1.00%	-5.97%	32.76%	-14.46%	-	-
Horiz. %	67.18%	97.52%	105.72%	106.78%	113.57%	85.54%	100.00%	-
Total Cost	160,380	257,848	259,120	266,978	285,740	245,358	239,241	-23.38%
YoY %	-37.80%	-0.49%	-2.94%	-6.57%	16.46%	2.56%	-	-
Horiz. %	67.04%	107.78%	108.31%	111.59%	119.44%	102.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	218,135	211,859	202,251	193,297	204,101	191,605	175,722	15.48%
YoY %	2.96%	4.75%	4.63%	-5.29%	6.52%	9.04%	-	-
Horiz. %	124.14%	120.56%	115.10%	110.00%	116.15%	109.04%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Dividend
Div	-	23,042	30,721	46,084	-	16,280	21,601	-
YoY %	-	-25.00%	-33.34%	0.00%	-	-24.63%	-	-
Horiz. %	-	106.67%	142.22%	213.34%	-	75.37%	100.00%	-
Div Payout %	-	67.90%	96.80%	147.00%	-	45.74%	75.74%	-
YoY %	-	-29.86%	-34.15%	0.00%	-	-39.61%	-	-
Horiz. %	-	89.65%	127.81%	194.09%	-	60.39%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Equity
Net Worth	218,135	211,859	202,251	193,297	204,101	191,605	175,722	15.48%
YoY %	2.96%	4.75%	4.63%	-5.29%	6.52%	9.04%	-	-
Horiz. %	124.14%	120.56%	115.10%	110.00%	116.15%	109.04%	100.00%	-
NOSH	63,969	64,006	64,003	64,005	63,981	62,616	62,312	1.76%
YoY %	-0.06%	0.00%	-0.00%	0.04%	2.18%	0.49%	-	-
Horiz. %	102.66%	102.72%	102.71%	102.72%	102.68%	100.49%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Ratio Analysis
NP Margin	12.76%	11.63%	10.91%	10.51%	9.65%	12.67%	10.65%	-
YoY %	9.72%	6.60%	3.81%	8.91%	-23.84%	18.97%	-	-
Horiz. %	119.81%	109.20%	102.44%	98.69%	90.61%	118.97%	100.00%	-
ROE	10.76%	16.02%	15.69%	16.22%	14.96%	18.58%	16.23%	-
YoY %	-32.83%	2.10%	-3.27%	8.42%	-19.48%	14.48%	-	-
Horiz. %	66.30%	98.71%	96.67%	99.94%	92.17%	114.48%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Per Share
RPS	287.39	455.87	454.44	466.10	494.32	448.68	429.71	-23.50%
YoY %	-36.96%	0.31%	-2.50%	-5.71%	10.17%	4.41%	-	-
Horiz. %	66.88%	106.09%	105.76%	108.47%	115.04%	104.41%	100.00%	-
EPS	36.68	53.02	49.59	48.98	47.72	56.84	45.77	-13.71%
YoY %	-30.82%	6.92%	1.25%	2.64%	-16.05%	24.19%	-	-
Horiz. %	80.14%	115.84%	108.35%	107.01%	104.26%	124.19%	100.00%	-
DPS	0.00	36.00	48.00	72.00	0.00	26.00	34.67	-
YoY %	0.00%	-25.00%	-33.33%	0.00%	0.00%	-25.01%	-	-
Horiz. %	0.00%	103.84%	138.45%	207.67%	0.00%	74.99%	100.00%	-
NAPS	3.41	3.31	3.16	3.02	3.19	3.06	2.82	13.48%
YoY %	3.02%	4.75%	4.64%	-5.33%	4.25%	8.51%	-	-
Horiz. %	120.92%	117.38%	112.06%	107.09%	113.12%	108.51%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 63,977
RPS	47.87	75.98	75.74	77.68	82.35	73.16	69.72	-22.15%
YoY %	-37.00%	0.32%	-2.50%	-5.67%	12.56%	4.93%	-	-
Horiz. %	68.66%	108.98%	108.63%	111.42%	118.12%	104.93%	100.00%	-
EPS	6.11	8.84	8.26	8.16	7.95	9.27	7.43	-12.21%
YoY %	-30.88%	7.02%	1.23%	2.64%	-14.24%	24.76%	-	-
Horiz. %	82.23%	118.98%	111.17%	109.83%	107.00%	124.76%	100.00%	-
DPS	0.00	6.00	8.00	12.00	0.00	4.24	5.62	-
YoY %	0.00%	-25.00%	-33.33%	0.00%	0.00%	-24.56%	-	-
Horiz. %	0.00%	106.76%	142.35%	213.52%	0.00%	75.44%	100.00%	-
NAPS	0.568	0.5517	0.5266	0.5033	0.5315	0.4989	0.4576	15.48%
YoY %	2.95%	4.77%	4.63%	-5.31%	6.53%	9.03%	-	-
Horiz. %	124.13%	120.56%	115.08%	109.99%	116.15%	109.03%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	-
Price	3.84	3.78	4.30	4.92	5.10	5.95	3.92	-
P/RPS	1.34	0.83	0.95	1.06	1.03	1.33	0.91	29.40%
YoY %	61.45%	-12.63%	-10.38%	2.91%	-22.56%	46.15%	-	-
Horiz. %	147.25%	91.21%	104.40%	116.48%	113.19%	146.15%	100.00%	-
P/EPS	10.47	7.13	8.67	10.04	10.69	10.47	8.56	14.35%
YoY %	46.84%	-17.76%	-13.65%	-6.08%	2.10%	22.31%	-	-
Horiz. %	122.31%	83.29%	101.29%	117.29%	124.88%	122.31%	100.00%	-
EY	9.55	14.03	11.53	9.96	9.36	9.55	11.68	-12.54%
YoY %	-31.93%	21.68%	15.76%	6.41%	-1.99%	-18.24%	-	-
Horiz. %	81.76%	120.12%	98.72%	85.27%	80.14%	81.76%	100.00%	-
DY	0.00	9.52	11.16	14.63	0.00	4.37	8.84	-
YoY %	0.00%	-14.70%	-23.72%	0.00%	0.00%	-50.57%	-	-
Horiz. %	0.00%	107.69%	126.24%	165.50%	0.00%	49.43%	100.00%	-
P/NAPS	1.13	1.14	1.36	1.63	1.60	1.94	1.39	-12.88%
YoY %	-0.88%	-16.18%	-16.56%	1.87%	-17.53%	39.57%	-	-
Horiz. %	81.29%	82.01%	97.84%	117.27%	115.11%	139.57%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	22/05/09	27/02/09	14/11/08	08/08/08	23/05/08	25/02/08	19/11/07	-
Price	4.48	3.40	3.12	4.86	5.80	5.05	5.05	-
P/RPS	1.56	0.75	0.69	1.04	1.17	1.13	1.18	20.43%
YoY %	108.00%	8.70%	-33.65%	-11.11%	3.54%	-4.24%	-	-
Horiz. %	132.20%	63.56%	58.47%	88.14%	99.15%	95.76%	100.00%	-
P/EPS	12.21	6.41	6.29	9.92	12.15	8.88	11.03	7.00%
YoY %	90.48%	1.91%	-36.59%	-18.35%	36.82%	-19.49%	-	-
Horiz. %	110.70%	58.11%	57.03%	89.94%	110.15%	80.51%	100.00%	-
EY	8.19	15.59	15.89	10.08	8.23	11.26	9.06	-6.50%
YoY %	-47.47%	-1.89%	57.64%	22.48%	-26.91%	24.28%	-	-
Horiz. %	90.40%	172.08%	175.39%	111.26%	90.84%	124.28%	100.00%	-
DY	0.00	10.59	15.38	14.81	0.00	5.15	6.86	-
YoY %	0.00%	-31.14%	3.85%	0.00%	0.00%	-24.93%	-	-
Horiz. %	0.00%	154.37%	224.20%	215.89%	0.00%	75.07%	100.00%	-
P/NAPS	1.31	1.03	0.99	1.61	1.82	1.65	1.79	-18.77%
YoY %	27.18%	4.04%	-38.51%	-11.54%	10.30%	-7.82%	-	-
Horiz. %	73.18%	57.54%	55.31%	89.94%	101.68%	92.18%	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