[LATEXX] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Cumulative Result
Revenue	350,919	229,107	94,747	497,323	390,532	260,654	126,171	97.64%
YoY %	53.17%	141.81%	-80.95%	27.35%	49.83%	106.59%	-	-
Horiz. %	278.13%	181.58%	75.09%	394.17%	309.53%	206.59%	100.00%	-
PBT	49,488	35,359	14,940	84,815	67,531	47,363	23,248	65.40%
YoY %	39.96%	136.67%	-82.39%	25.59%	42.58%	103.73%	-	-
Horiz. %	212.87%	152.09%	64.26%	364.83%	290.48%	203.73%	100.00%	-
Tax	-6,430	-5,030	-2,212	-14,465	-7,640	-5,097	-2,533	85.98%
YoY %	-27.83%	-127.40%	84.71%	-89.33%	-49.89%	-101.22%	-	-
Horiz. %	253.85%	198.58%	87.33%	571.06%	301.62%	201.22%	100.00%	-
NP	43,058	30,329	12,728	70,350	59,891	42,266	20,715	62.79%
YoY %	41.97%	138.29%	-81.91%	17.46%	41.70%	104.04%	-	-
Horiz. %	207.86%	146.41%	61.44%	339.61%	289.12%	204.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	43,058	30,329	12,728	70,350	59,891	42,266	20,715	62.79%
YoY %	41.97%	138.29%	-81.91%	17.46%	41.70%	104.04%	-	-
Horiz. %	207.86%	146.41%	61.44%	339.61%	289.12%	204.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.99%	14.23%	14.81%	17.05%	11.31%	10.76%	10.90%	-
YoY %	-8.71%	-3.92%	-13.14%	50.75%	5.11%	-1.28%	-	-
Horiz. %	119.17%	130.55%	135.87%	156.42%	103.76%	98.72%	100.00%	-
Total Cost	307,861	198,778	82,019	426,973	330,641	218,388	105,456	104.12%
YoY %	54.88%	142.36%	-80.79%	29.13%	51.40%	107.09%	-	-
Horiz. %	291.93%	188.49%	77.78%	404.88%	313.53%	207.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	280,813	265,655	244,937	229,860	222,821	213,071	194,941	27.52%
YoY %	5.71%	8.46%	6.56%	3.16%	4.58%	9.30%	-	-
Horiz. %	144.05%	136.27%	125.65%	117.91%	114.30%	109.30%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Dividend
Div	5,707	5,534	-	10,544	10,412	5,121	-	-
YoY %	3.13%	0.00%	-	1.27%	103.32%	0.00%	-	-
Horiz. %	111.44%	108.06%	-	205.90%	203.32%	100.00%	-	-
Div Payout %	13.26%	18.25%	-	14.99%	17.39%	12.12%	-	-
YoY %	-27.34%	0.00%	-	-13.80%	43.48%	0.00%	-	-
Horiz. %	109.41%	150.58%	-	123.68%	143.48%	100.00%	-	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Equity
Net Worth	280,813	265,655	244,937	229,860	222,821	213,071	194,941	27.52%
YoY %	5.71%	8.46%	6.56%	3.16%	4.58%	9.30%	-	-
Horiz. %	144.05%	136.27%	125.65%	117.91%	114.30%	109.30%	100.00%	-
NOSH	228,303	221,379	218,694	210,881	208,244	204,876	196,910	10.35%
YoY %	3.13%	1.23%	3.70%	1.27%	1.64%	4.05%	-	-
Horiz. %	115.94%	112.43%	111.06%	107.10%	105.76%	104.05%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Ratio Analysis
NP Margin	12.27%	13.24%	13.43%	14.15%	15.34%	16.22%	16.42%	-
YoY %	-7.33%	-1.41%	-5.09%	-7.76%	-5.43%	-1.22%	-	-
Horiz. %	74.73%	80.63%	81.79%	86.18%	93.42%	98.78%	100.00%	-
ROE	15.33%	11.42%	5.20%	30.61%	26.88%	19.84%	10.63%	-
YoY %	34.24%	119.62%	-83.01%	13.88%	35.48%	86.64%	-	-
Horiz. %	144.21%	107.43%	48.92%	287.96%	252.87%	186.64%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Per Share
RPS	153.71	103.49	43.32	235.83	187.54	127.23	64.08	79.09%
YoY %	48.53%	138.90%	-81.63%	25.75%	47.40%	98.55%	-	-
Horiz. %	239.87%	161.50%	67.60%	368.02%	292.67%	198.55%	100.00%	-
EPS	18.86	13.70	5.82	33.36	28.76	20.63	10.52	47.52%
YoY %	37.66%	135.40%	-82.55%	15.99%	39.41%	96.10%	-	-
Horiz. %	179.28%	130.23%	55.32%	317.11%	273.38%	196.10%	100.00%	-
DPS	2.50	2.50	0.00	5.00	5.00	2.50	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	100.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	0.00%	200.00%	200.00%	100.00%	-	-
NAPS	1.23	1.20	1.12	1.09	1.07	1.04	0.99	15.55%
YoY %	2.50%	7.14%	2.75%	1.87%	2.88%	5.05%	-	-
Horiz. %	124.24%	121.21%	113.13%	110.10%	108.08%	105.05%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 218,807
RPS	146.87	95.89	39.65	208.14	163.44	109.09	52.80	97.66%
YoY %	53.17%	141.84%	-80.95%	27.35%	49.82%	106.61%	-	-
Horiz. %	278.16%	181.61%	75.09%	394.20%	309.55%	206.61%	100.00%	-
EPS	18.02	12.69	5.33	29.44	25.07	17.69	8.67	62.79%
YoY %	42.00%	138.09%	-81.90%	17.43%	41.72%	104.04%	-	-
Horiz. %	207.84%	146.37%	61.48%	339.56%	289.16%	204.04%	100.00%	-
DPS	2.39	2.32	0.00	4.41	4.36	2.14	0.00	-
YoY %	3.02%	0.00%	0.00%	1.15%	103.74%	0.00%	-	-
Horiz. %	111.68%	108.41%	0.00%	206.07%	203.74%	100.00%	-	-
NAPS	1.1752	1.1118	1.0251	0.962	0.9325	0.8917	0.8159	27.51%
YoY %	5.70%	8.46%	6.56%	3.16%	4.58%	9.29%	-	-
Horiz. %	144.04%	136.27%	125.64%	117.91%	114.29%	109.29%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	-
Price	1.31	2.20	2.75	2.50	2.44	3.49	3.89	-
P/RPS	0.85	2.13	6.35	1.06	1.30	2.74	6.07	-73.00%
YoY %	-60.09%	-66.46%	499.06%	-18.46%	-52.55%	-54.86%	-	-
Horiz. %	14.00%	35.09%	104.61%	17.46%	21.42%	45.14%	100.00%	-
P/EPS	6.95	16.06	47.25	7.49	8.48	16.92	36.98	-67.15%
YoY %	-56.72%	-66.01%	530.84%	-11.67%	-49.88%	-54.25%	-	-
Horiz. %	18.79%	43.43%	127.77%	20.25%	22.93%	45.75%	100.00%	-
EY	14.40	6.23	2.12	13.34	11.79	5.91	2.70	204.94%
YoY %	131.14%	193.87%	-84.11%	13.15%	99.49%	118.89%	-	-
Horiz. %	533.33%	230.74%	78.52%	494.07%	436.67%	218.89%	100.00%	-
DY	1.91	1.14	0.00	2.00	2.05	0.72	0.00	-
YoY %	67.54%	0.00%	0.00%	-2.44%	184.72%	0.00%	-	-
Horiz. %	265.28%	158.33%	0.00%	277.78%	284.72%	100.00%	-	-
P/NAPS	1.07	1.83	2.46	2.29	2.28	3.36	3.93	-57.95%
YoY %	-41.53%	-25.61%	7.42%	0.44%	-32.14%	-14.50%	-	-
Horiz. %	27.23%	46.56%	62.60%	58.27%	58.02%	85.50%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	21/11/11	12/08/11	16/05/11	21/02/11	10/11/10	06/08/10	03/05/10	-
Price	1.87	1.71	2.40	2.80	2.78	3.59	3.85	-
P/RPS	1.22	1.65	5.54	1.19	1.48	2.82	6.01	-65.42%
YoY %	-26.06%	-70.22%	365.55%	-19.59%	-47.52%	-53.08%	-	-
Horiz. %	20.30%	27.45%	92.18%	19.80%	24.63%	46.92%	100.00%	-
P/EPS	9.92	12.48	41.24	8.39	9.67	17.40	36.60	-58.08%
YoY %	-20.51%	-69.74%	391.54%	-13.24%	-44.43%	-52.46%	-	-
Horiz. %	27.10%	34.10%	112.68%	22.92%	26.42%	47.54%	100.00%	-
EY	10.09	8.01	2.43	11.91	10.35	5.75	2.73	138.85%
YoY %	25.97%	229.63%	-79.60%	15.07%	80.00%	110.62%	-	-
Horiz. %	369.60%	293.41%	89.01%	436.26%	379.12%	210.62%	100.00%	-
DY	1.34	1.46	0.00	1.79	1.80	0.70	0.00	-
YoY %	-8.22%	0.00%	0.00%	-0.56%	157.14%	0.00%	-	-
Horiz. %	191.43%	208.57%	0.00%	255.71%	257.14%	100.00%	-	-
P/NAPS	1.52	1.43	2.14	2.57	2.60	3.45	3.89	-46.52%
YoY %	6.29%	-33.18%	-16.73%	-1.15%	-24.64%	-11.31%	-	-
Horiz. %	39.07%	36.76%	55.01%	66.07%	66.84%	88.69%	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