[RVIEW] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Cumulative Result
Revenue	27,683	21,045	14,194	6,939	23,908	17,150	9,990	96.92%
YoY %	31.54%	48.27%	104.55%	-70.98%	39.41%	71.67%	-	-
Horiz. %	277.11%	210.66%	142.08%	69.46%	239.32%	171.67%	100.00%	-
PBT	22,975	18,905	13,265	6,586	17,881	12,131	5,386	162.32%
YoY %	21.53%	42.52%	101.41%	-63.17%	47.40%	125.23%	-	-
Horiz. %	426.57%	351.00%	246.29%	122.28%	331.99%	225.23%	100.00%	-
Tax	-4,655	-3,660	-2,514	-1,352	-3,958	-3,134	-1,742	92.22%
YoY %	-27.19%	-45.58%	-85.95%	65.84%	-26.29%	-79.91%	-	-
Horiz. %	267.22%	210.10%	144.32%	77.61%	227.21%	179.91%	100.00%	-
NP	18,320	15,245	10,751	5,234	13,923	8,997	3,644	192.60%
YoY %	20.17%	41.80%	105.41%	-62.41%	54.75%	146.90%	-	-
Horiz. %	502.74%	418.36%	295.03%	143.63%	382.08%	246.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,320	15,245	10,751	5,234	13,923	8,997	3,644	192.60%
YoY %	20.17%	41.80%	105.41%	-62.41%	54.75%	146.90%	-	-
Horiz. %	502.74%	418.36%	295.03%	143.63%	382.08%	246.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.26%	19.36%	18.95%	20.53%	22.14%	25.83%	32.34%	-
YoY %	4.65%	2.16%	-7.70%	-7.27%	-14.29%	-20.13%	-	-
Horiz. %	62.65%	59.86%	58.60%	63.48%	68.46%	79.87%	100.00%	-
Total Cost	9,363	5,800	3,443	1,705	9,985	8,153	6,346	29.50%
YoY %	61.43%	68.46%	101.94%	-82.92%	22.47%	28.47%	-	-
Horiz. %	147.54%	91.40%	54.25%	26.87%	157.34%	128.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	173,773	178,323	173,779	172,520	167,309	168,004	162,748	4.45%
YoY %	-2.55%	2.61%	0.73%	3.11%	-0.41%	3.23%	-	-
Horiz. %	106.77%	109.57%	106.78%	106.00%	102.80%	103.23%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Dividend
Div	12,968	3,890	3,890	-	9,727	5,189	3,890	122.67%
YoY %	233.37%	0.00%	0.00%	-	87.45%	33.39%	-	-
Horiz. %	333.37%	100.00%	100.00%	-	250.05%	133.39%	100.00%	-
Div Payout %	70.79%	25.52%	36.19%	-	69.86%	57.68%	106.76%	-
YoY %	177.39%	-29.48%	0.00%	-	21.12%	-45.97%	-	-
Horiz. %	66.31%	23.90%	33.90%	-	65.44%	54.03%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Equity
Net Worth	173,773	178,323	173,779	172,520	167,309	168,004	162,748	4.45%
YoY %	-2.55%	2.61%	0.73%	3.11%	-0.41%	3.23%	-	-
Horiz. %	106.77%	109.57%	106.78%	106.00%	102.80%	103.23%	100.00%	-
NOSH	64,840	64,844	64,843	64,857	64,848	64,866	64,839	0.00%
YoY %	-0.01%	0.00%	-0.02%	0.01%	-0.03%	0.04%	-	-
Horiz. %	100.00%	100.01%	100.01%	100.03%	100.01%	100.04%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Ratio Analysis
NP Margin	66.18%	72.44%	75.74%	75.43%	58.24%	52.46%	36.48%	-
YoY %	-8.64%	-4.36%	0.41%	29.52%	11.02%	43.80%	-	-
Horiz. %	181.41%	198.57%	207.62%	206.77%	159.65%	143.80%	100.00%	-
ROE	10.54%	8.55%	6.19%	3.03%	8.32%	5.36%	2.24%	-
YoY %	23.27%	38.13%	104.29%	-63.58%	55.22%	139.29%	-	-
Horiz. %	470.54%	381.70%	276.34%	135.27%	371.43%	239.29%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Per Share
RPS	42.69	32.45	21.89	10.70	36.87	26.44	15.41	96.88%
YoY %	31.56%	48.24%	104.58%	-70.98%	39.45%	71.58%	-	-
Horiz. %	277.03%	210.58%	142.05%	69.44%	239.26%	171.58%	100.00%	-
EPS	28.25	23.51	16.58	8.07	21.47	13.87	5.62	192.57%
YoY %	20.16%	41.80%	105.45%	-62.41%	54.79%	146.80%	-	-
Horiz. %	502.67%	418.33%	295.02%	143.59%	382.03%	246.80%	100.00%	-
DPS	20.00	6.00	6.00	0.00	15.00	8.00	6.00	122.65%
YoY %	233.33%	0.00%	0.00%	0.00%	87.50%	33.33%	-	-
Horiz. %	333.33%	100.00%	100.00%	0.00%	250.00%	133.33%	100.00%	-
NAPS	2.68	2.75	2.68	2.66	2.58	2.59	2.51	4.45%
YoY %	-2.55%	2.61%	0.75%	3.10%	-0.39%	3.19%	-	-
Horiz. %	106.77%	109.56%	106.77%	105.98%	102.79%	103.19%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 64,857
RPS	42.68	32.45	21.88	10.70	36.86	26.44	15.40	96.93%
YoY %	31.53%	48.31%	104.49%	-70.97%	39.41%	71.69%	-	-
Horiz. %	277.14%	210.71%	142.08%	69.48%	239.35%	171.69%	100.00%	-
EPS	28.24	23.50	16.58	8.07	21.47	13.87	5.62	192.51%
YoY %	20.17%	41.74%	105.45%	-62.41%	54.79%	146.80%	-	-
Horiz. %	502.49%	418.15%	295.02%	143.59%	382.03%	246.80%	100.00%	-
DPS	19.99	6.00	6.00	0.00	15.00	8.00	6.00	122.58%
YoY %	233.17%	0.00%	0.00%	0.00%	87.50%	33.33%	-	-
Horiz. %	333.17%	100.00%	100.00%	0.00%	250.00%	133.33%	100.00%	-
NAPS	2.6792	2.7493	2.6793	2.6599	2.5795	2.5902	2.5092	4.45%
YoY %	-2.55%	2.61%	0.73%	3.12%	-0.41%	3.23%	-	-
Horiz. %	106.78%	109.57%	106.78%	106.01%	102.80%	103.23%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	-
Price	3.00	2.80	3.00	3.00	3.12	2.88	2.56	-
P/RPS	7.03	8.63	13.71	28.04	8.46	10.89	16.62	-43.56%
YoY %	-18.54%	-37.05%	-51.11%	231.44%	-22.31%	-34.48%	-	-
Horiz. %	42.30%	51.93%	82.49%	168.71%	50.90%	65.52%	100.00%	-
P/EPS	10.62	11.91	18.09	37.17	14.53	20.76	45.55	-62.01%
YoY %	-10.83%	-34.16%	-51.33%	155.82%	-30.01%	-54.42%	-	-
Horiz. %	23.32%	26.15%	39.71%	81.60%	31.90%	45.58%	100.00%	-
EY	9.42	8.40	5.53	2.69	6.88	4.82	2.20	162.98%
YoY %	12.14%	51.90%	105.58%	-60.90%	42.74%	119.09%	-	-
Horiz. %	428.18%	381.82%	251.36%	122.27%	312.73%	219.09%	100.00%	-
DY	6.67	2.14	2.00	0.00	4.81	2.78	2.34	100.65%
YoY %	211.68%	7.00%	0.00%	0.00%	73.02%	18.80%	-	-
Horiz. %	285.04%	91.45%	85.47%	0.00%	205.56%	118.80%	100.00%	-
P/NAPS	1.12	1.02	1.12	1.13	1.21	1.11	1.02	6.41%
YoY %	9.80%	-8.93%	-0.88%	-6.61%	9.01%	8.82%	-	-
Horiz. %	109.80%	100.00%	109.80%	110.78%	118.63%	108.82%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	24/02/12	28/10/11	29/07/11	22/04/11	25/02/11	29/10/10	30/07/10	-
Price	3.06	2.87	2.96	2.88	3.02	3.20	2.65	-
P/RPS	7.17	8.84	13.52	26.92	8.19	12.10	17.20	-44.10%
YoY %	-18.89%	-34.62%	-49.78%	228.69%	-32.31%	-29.65%	-	-
Horiz. %	41.69%	51.40%	78.60%	156.51%	47.62%	70.35%	100.00%	-
P/EPS	10.83	12.21	17.85	35.69	14.07	23.07	47.15	-62.39%
YoY %	-11.30%	-31.60%	-49.99%	153.66%	-39.01%	-51.07%	-	-
Horiz. %	22.97%	25.90%	37.86%	75.69%	29.84%	48.93%	100.00%	-
EY	9.23	8.19	5.60	2.80	7.11	4.33	2.12	165.91%
YoY %	12.70%	46.25%	100.00%	-60.62%	64.20%	104.25%	-	-
Horiz. %	435.38%	386.32%	264.15%	132.08%	335.38%	204.25%	100.00%	-
DY	6.54	2.09	2.03	0.00	4.97	2.50	2.26	102.67%
YoY %	212.92%	2.96%	0.00%	0.00%	98.80%	10.62%	-	-
Horiz. %	289.38%	92.48%	89.82%	0.00%	219.91%	110.62%	100.00%	-
P/NAPS	1.14	1.04	1.10	1.08	1.17	1.24	1.06	4.95%
YoY %	9.62%	-5.45%	1.85%	-7.69%	-5.65%	16.98%	-	-
Horiz. %	107.55%	98.11%	103.77%	101.89%	110.38%	116.98%	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