[RVIEW] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Cumulative Result
Revenue	21,942	16,700	10,497	4,156	26,333	22,255	15,372	26.69%
YoY %	31.39%	59.09%	152.57%	-84.22%	18.32%	44.78%	-	-
Horiz. %	142.74%	108.64%	68.29%	27.04%	171.30%	144.78%	100.00%	-
PBT	18,592	15,142	10,805	3,929	17,346	17,922	13,482	23.82%
YoY %	22.78%	40.14%	175.01%	-77.35%	-3.21%	32.93%	-	-
Horiz. %	137.90%	112.31%	80.14%	29.14%	128.66%	132.93%	100.00%	-
Tax	-3,367	-3,004	-1,887	-717	-5,320	-4,354	-3,144	4.66%
YoY %	-12.08%	-59.19%	-163.18%	86.52%	-22.19%	-38.49%	-	-
Horiz. %	107.09%	95.55%	60.02%	22.81%	169.21%	138.49%	100.00%	-
NP	15,225	12,138	8,918	3,212	12,026	13,568	10,338	29.35%
YoY %	25.43%	36.11%	177.65%	-73.29%	-11.36%	31.24%	-	-
Horiz. %	147.27%	117.41%	86.26%	31.07%	116.33%	131.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,225	12,138	8,918	3,212	12,026	13,568	10,338	29.35%
YoY %	25.43%	36.11%	177.65%	-73.29%	-11.36%	31.24%	-	-
Horiz. %	147.27%	117.41%	86.26%	31.07%	116.33%	131.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.11%	19.84%	17.46%	18.25%	30.67%	24.29%	23.32%	-
YoY %	-8.72%	13.63%	-4.33%	-40.50%	26.27%	4.16%	-	-
Horiz. %	77.66%	85.08%	74.87%	78.26%	131.52%	104.16%	100.00%	-
Total Cost	6,717	4,562	1,579	944	14,307	8,687	5,034	21.13%
YoY %	47.24%	188.92%	67.27%	-93.40%	64.69%	72.57%	-	-
Horiz. %	133.43%	90.62%	31.37%	18.75%	284.21%	172.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	162,747	166,673	129,661	161,573	15,470,884	162,790	159,545	1.32%
YoY %	-2.36%	28.55%	-19.75%	-98.96%	9,403.58%	2.03%	-	-
Horiz. %	102.01%	104.47%	81.27%	101.27%	9,696.88%	102.03%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	9,725	5,188	3,889	-	899,086	3,839	3,839	85.51%
YoY %	87.45%	33.40%	0.00%	-	23,319.80%	0.00%	-	-
Horiz. %	253.32%	135.14%	101.30%	-	23,419.80%	100.00%	100.00%	-
Div Payout %	63.88%	42.74%	43.62%	-	7,476.19%	28.30%	37.14%	-
YoY %	49.46%	-2.02%	0.00%	-	26,317.63%	-23.80%	-	-
Horiz. %	172.00%	115.08%	117.45%	-	20,129.75%	76.20%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	162,747	166,673	129,661	161,573	15,470,884	162,790	159,545	1.32%
YoY %	-2.36%	28.55%	-19.75%	-98.96%	9,403.58%	2.03%	-	-
Horiz. %	102.01%	104.47%	81.27%	101.27%	9,696.88%	102.03%	100.00%	-
NOSH	64,839	64,853	64,830	64,888	6,340,526	64,856	64,855	-0.01%
YoY %	-0.02%	0.04%	-0.09%	-98.98%	9,676.31%	0.00%	-	-
Horiz. %	99.98%	100.00%	99.96%	100.05%	9,776.46%	100.00%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	69.39%	72.68%	84.96%	77.29%	45.67%	60.97%	67.25%	-
YoY %	-4.53%	-14.45%	9.92%	69.24%	-25.09%	-9.34%	-	-
Horiz. %	103.18%	108.07%	126.33%	114.93%	67.91%	90.66%	100.00%	-
ROE	9.35%	7.28%	6.88%	1.99%	0.08%	8.33%	6.48%	-
YoY %	28.43%	5.81%	245.73%	2,387.50%	-99.04%	28.55%	-	-
Horiz. %	144.29%	112.35%	106.17%	30.71%	1.23%	128.55%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	33.84	25.75	16.19	6.40	0.42	34.31	23.70	26.71%
YoY %	31.42%	59.05%	152.97%	1,423.81%	-98.78%	44.77%	-	-
Horiz. %	142.78%	108.65%	68.31%	27.00%	1.77%	144.77%	100.00%	-
EPS	23.48	18.72	13.75	4.95	18.54	20.92	15.94	29.36%
YoY %	25.43%	36.15%	177.78%	-73.30%	-11.38%	31.24%	-	-
Horiz. %	147.30%	117.44%	86.26%	31.05%	116.31%	131.24%	100.00%	-
DPS	15.00	8.00	6.00	0.00	14.18	5.92	5.92	85.54%
YoY %	87.50%	33.33%	0.00%	0.00%	139.53%	0.00%	-	-
Horiz. %	253.38%	135.14%	101.35%	0.00%	239.53%	100.00%	100.00%	-
NAPS	2.51	2.57	2.00	2.49	2.44	2.51	2.46	1.34%
YoY %	-2.33%	28.50%	-19.68%	2.05%	-2.79%	2.03%	-	-
Horiz. %	102.03%	104.47%	81.30%	101.22%	99.19%	102.03%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 64,888
RPS	33.83	25.75	16.19	6.41	40.61	34.32	23.70	26.69%
YoY %	31.38%	59.05%	152.57%	-84.22%	18.33%	44.81%	-	-
Horiz. %	142.74%	108.65%	68.31%	27.05%	171.35%	144.81%	100.00%	-
EPS	23.48	18.72	13.75	4.95	18.54	20.92	15.94	29.36%
YoY %	25.43%	36.15%	177.78%	-73.30%	-11.38%	31.24%	-	-
Horiz. %	147.30%	117.44%	86.26%	31.05%	116.31%	131.24%	100.00%	-
DPS	15.00	8.00	6.00	0.00	1,386.40	5.92	5.92	85.54%
YoY %	87.50%	33.33%	0.00%	0.00%	23,318.92%	0.00%	-	-
Horiz. %	253.38%	135.14%	101.35%	0.00%	23,418.92%	100.00%	100.00%	-
NAPS	2.5096	2.5701	1.9994	2.4915	238.5625	2.5102	2.4602	1.33%
YoY %	-2.35%	28.54%	-19.75%	-98.96%	9,403.72%	2.03%	-	-
Horiz. %	102.01%	104.47%	81.27%	101.27%	9,696.87%	102.03%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	2.38	2.12	2.09	1.79	1.61	2.10	2.46	-
P/RPS	7.03	8.23	12.91	27.95	387.66	6.12	10.38	-22.82%
YoY %	-14.58%	-36.25%	-53.81%	-92.79%	6,234.31%	-41.04%	-	-
Horiz. %	67.73%	79.29%	124.37%	269.27%	3,734.68%	58.96%	100.00%	-
P/EPS	10.14	11.33	15.19	36.16	848.85	10.04	15.43	-24.35%
YoY %	-10.50%	-25.41%	-57.99%	-95.74%	8,354.68%	-34.93%	-	-
Horiz. %	65.72%	73.43%	98.44%	234.35%	5,501.30%	65.07%	100.00%	-
EY	9.87	8.83	6.58	2.77	0.12	9.96	6.48	32.28%
YoY %	11.78%	34.19%	137.55%	2,208.33%	-98.80%	53.70%	-	-
Horiz. %	152.31%	136.27%	101.54%	42.75%	1.85%	153.70%	100.00%	-
DY	6.30	3.77	2.87	0.00	8.81	2.82	2.41	89.43%
YoY %	67.11%	31.36%	0.00%	0.00%	212.41%	17.01%	-	-
Horiz. %	261.41%	156.43%	119.09%	0.00%	365.56%	117.01%	100.00%	-
P/NAPS	0.95	0.82	1.05	0.72	0.66	0.84	1.00	-3.35%
YoY %	15.85%	-21.90%	45.83%	9.09%	-21.43%	-16.00%	-	-
Horiz. %	95.00%	82.00%	105.00%	72.00%	66.00%	84.00%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	23/02/10	23/10/09	24/07/09	27/04/09	27/02/09	29/10/08	28/07/08	-
Price	2.40	2.18	2.05	1.90	1.80	1.48	2.30	-
P/RPS	7.09	8.47	12.66	29.67	433.41	4.31	9.70	-18.81%
YoY %	-16.29%	-33.10%	-57.33%	-93.15%	9,955.92%	-55.57%	-	-
Horiz. %	73.09%	87.32%	130.52%	305.88%	4,468.14%	44.43%	100.00%	-
P/EPS	10.22	11.65	14.90	38.38	949.02	7.07	14.43	-20.49%
YoY %	-12.27%	-21.81%	-61.18%	-95.96%	13,323.20%	-51.00%	-	-
Horiz. %	70.82%	80.73%	103.26%	265.97%	6,576.72%	49.00%	100.00%	-
EY	9.78	8.59	6.71	2.61	0.11	14.14	6.93	25.73%
YoY %	13.85%	28.02%	157.09%	2,272.73%	-99.22%	104.04%	-	-
Horiz. %	141.13%	123.95%	96.83%	37.66%	1.59%	204.04%	100.00%	-
DY	6.25	3.67	2.93	0.00	7.88	4.00	2.57	80.54%
YoY %	70.30%	25.26%	0.00%	0.00%	97.00%	55.64%	-	-
Horiz. %	243.19%	142.80%	114.01%	0.00%	306.61%	155.64%	100.00%	-
P/NAPS	0.96	0.85	1.03	0.76	0.74	0.59	0.93	2.13%
YoY %	12.94%	-17.48%	35.53%	2.70%	25.42%	-36.56%	-	-
Horiz. %	103.23%	91.40%	110.75%	81.72%	79.57%	63.44%	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