[SUCCESS] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Cumulative Result
Revenue	39,367	198,095	145,290	97,394	45,456	185,006	142,915	-57.69%
YoY %	-80.13%	36.34%	49.18%	114.26%	-75.43%	29.45%	-	-
Horiz. %	27.55%	138.61%	101.66%	68.15%	31.81%	129.45%	100.00%	-
PBT	7,191	35,056	26,240	17,530	8,099	32,068	26,768	-58.39%
YoY %	-79.49%	33.60%	49.69%	116.45%	-74.74%	19.80%	-	-
Horiz. %	26.86%	130.96%	98.03%	65.49%	30.26%	119.80%	100.00%	-
Tax	-1,941	-8,546	-6,558	-4,331	-2,004	-6,922	-7,249	-58.49%
YoY %	77.29%	-30.31%	-51.42%	-116.12%	71.05%	4.51%	-	-
Horiz. %	26.78%	117.89%	90.47%	59.75%	27.65%	95.49%	100.00%	-
NP	5,250	26,510	19,682	13,199	6,095	25,146	19,519	-58.36%
YoY %	-80.20%	34.69%	49.12%	116.55%	-75.76%	28.83%	-	-
Horiz. %	26.90%	135.82%	100.84%	67.62%	31.23%	128.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,201	25,678	19,168	12,902	6,065	23,802	18,372	-56.91%
YoY %	-79.75%	33.96%	48.57%	112.73%	-74.52%	29.56%	-	-
Horiz. %	28.31%	139.77%	104.33%	70.23%	33.01%	129.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.99%	24.38%	24.99%	24.71%	24.74%	21.59%	27.08%	-
YoY %	10.71%	-2.44%	1.13%	-0.12%	14.59%	-20.27%	-	-
Horiz. %	99.67%	90.03%	92.28%	91.25%	91.36%	79.73%	100.00%	-
Total Cost	34,117	171,585	125,608	84,195	39,361	159,860	123,396	-57.59%
YoY %	-80.12%	36.60%	49.19%	113.90%	-75.38%	29.55%	-	-
Horiz. %	27.65%	139.05%	101.79%	68.23%	31.90%	129.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	137,497	133,677	126,513	120,545	117,001	110,261	105,599	19.25%
YoY %	2.86%	5.66%	4.95%	3.03%	6.11%	4.41%	-	-
Horiz. %	130.21%	126.59%	119.81%	114.15%	110.80%	104.41%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Dividend
Div	-	3,580	3,580	3,580	3,581	3,595	3,599	-
YoY %	-	0.00%	0.00%	-0.03%	-0.39%	-0.11%	-	-
Horiz. %	-	99.47%	99.47%	99.47%	99.50%	99.89%	100.00%	-
Div Payout %	-	13.94%	18.68%	27.75%	59.06%	15.11%	19.60%	-
YoY %	-	-25.37%	-32.68%	-53.01%	290.87%	-22.91%	-	-
Horiz. %	-	71.12%	95.31%	141.58%	301.33%	77.09%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Equity
Net Worth	137,497	133,677	126,513	120,545	117,001	110,261	105,599	19.25%
YoY %	2.86%	5.66%	4.95%	3.03%	6.11%	4.41%	-	-
Horiz. %	130.21%	126.59%	119.81%	114.15%	110.80%	104.41%	100.00%	-
NOSH	119,563	119,354	119,352	119,352	119,389	119,848	119,999	-0.24%
YoY %	0.18%	0.00%	0.00%	-0.03%	-0.38%	-0.13%	-	-
Horiz. %	99.64%	99.46%	99.46%	99.46%	99.49%	99.87%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Ratio Analysis
NP Margin	13.34%	13.38%	13.55%	13.55%	13.41%	13.59%	13.66%	-
YoY %	-0.30%	-1.25%	0.00%	1.04%	-1.32%	-0.51%	-	-
Horiz. %	97.66%	97.95%	99.19%	99.19%	98.17%	99.49%	100.00%	-
ROE	3.78%	19.21%	15.15%	10.70%	5.18%	21.59%	17.40%	-
YoY %	-80.32%	26.80%	41.59%	106.56%	-76.01%	24.08%	-	-
Horiz. %	21.72%	110.40%	87.07%	61.49%	29.77%	124.08%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Per Share
RPS	32.93	165.97	121.73	81.60	38.07	154.37	119.10	-57.59%
YoY %	-80.16%	36.34%	49.18%	114.34%	-75.34%	29.61%	-	-
Horiz. %	27.65%	139.35%	102.21%	68.51%	31.96%	129.61%	100.00%	-
EPS	4.35	21.52	16.06	10.81	5.08	19.86	15.31	-56.81%
YoY %	-79.79%	34.00%	48.57%	112.80%	-74.42%	29.72%	-	-
Horiz. %	28.41%	140.56%	104.90%	70.61%	33.18%	129.72%	100.00%	-
DPS	0.00	3.00	3.00	3.00	3.00	3.00	3.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.15	1.12	1.06	1.01	0.98	0.92	0.88	19.54%
YoY %	2.68%	5.66%	4.95%	3.06%	6.52%	4.55%	-	-
Horiz. %	130.68%	127.27%	120.45%	114.77%	111.36%	104.55%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 119,319
RPS	15.55	78.25	57.39	38.47	17.96	73.08	56.45	-57.69%
YoY %	-80.13%	36.35%	49.18%	114.20%	-75.42%	29.46%	-	-
Horiz. %	27.55%	138.62%	101.67%	68.15%	31.82%	129.46%	100.00%	-
EPS	2.05	10.14	7.57	5.10	2.40	9.40	7.26	-56.99%
YoY %	-79.78%	33.95%	48.43%	112.50%	-74.47%	29.48%	-	-
Horiz. %	28.24%	139.67%	104.27%	70.25%	33.06%	129.48%	100.00%	-
DPS	0.00	1.41	1.41	1.41	1.41	1.42	1.42	-
YoY %	0.00%	0.00%	0.00%	0.00%	-0.70%	0.00%	-	-
Horiz. %	0.00%	99.30%	99.30%	99.30%	99.30%	100.00%	100.00%	-
NAPS	0.5431	0.528	0.4997	0.4762	0.4622	0.4355	0.4171	19.26%
YoY %	2.86%	5.66%	4.93%	3.03%	6.13%	4.41%	-	-
Horiz. %	130.21%	126.59%	119.80%	114.17%	110.81%	104.41%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	-
Price	1.31	1.13	1.01	0.86	0.67	0.61	0.86	-
P/RPS	3.98	0.68	0.83	1.05	1.76	0.40	0.72	212.95%
YoY %	485.29%	-18.07%	-20.95%	-40.34%	340.00%	-44.44%	-	-
Horiz. %	552.78%	94.44%	115.28%	145.83%	244.44%	55.56%	100.00%	-
P/EPS	30.11	5.25	6.29	7.96	13.19	3.07	5.62	206.49%
YoY %	473.52%	-16.53%	-20.98%	-39.65%	329.64%	-45.37%	-	-
Horiz. %	535.77%	93.42%	111.92%	141.64%	234.70%	54.63%	100.00%	-
EY	3.32	19.04	15.90	12.57	7.58	32.56	17.80	-67.38%
YoY %	-82.56%	19.75%	26.49%	65.83%	-76.72%	82.92%	-	-
Horiz. %	18.65%	106.97%	89.33%	70.62%	42.58%	182.92%	100.00%	-
DY	0.00	2.65	2.97	3.49	4.48	4.92	3.49	-
YoY %	0.00%	-10.77%	-14.90%	-22.10%	-8.94%	40.97%	-	-
Horiz. %	0.00%	75.93%	85.10%	100.00%	128.37%	140.97%	100.00%	-
P/NAPS	1.14	1.01	0.95	0.85	0.68	0.66	0.98	10.61%
YoY %	12.87%	6.32%	11.76%	25.00%	3.03%	-32.65%	-	-
Horiz. %	116.33%	103.06%	96.94%	86.73%	69.39%	67.35%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	24/05/10	24/02/10	23/11/09	24/08/09	25/05/09	26/02/09	17/11/08	-
Price	1.05	1.19	1.17	1.05	0.79	0.64	0.66	-
P/RPS	3.19	0.72	0.96	1.29	2.07	0.41	0.55	223.15%
YoY %	343.06%	-25.00%	-25.58%	-37.68%	404.88%	-25.45%	-	-
Horiz. %	580.00%	130.91%	174.55%	234.55%	376.36%	74.55%	100.00%	-
P/EPS	24.14	5.53	7.29	9.71	15.55	3.22	4.31	215.71%
YoY %	336.53%	-24.14%	-24.92%	-37.56%	382.92%	-25.29%	-	-
Horiz. %	560.09%	128.31%	169.14%	225.29%	360.79%	74.71%	100.00%	-
EY	4.14	18.08	13.73	10.30	6.43	31.03	23.20	-68.33%
YoY %	-77.10%	31.68%	33.30%	60.19%	-79.28%	33.75%	-	-
Horiz. %	17.84%	77.93%	59.18%	44.40%	27.72%	133.75%	100.00%	-
DY	0.00	2.52	2.56	2.86	3.80	4.69	4.55	-
YoY %	0.00%	-1.56%	-10.49%	-24.74%	-18.98%	3.08%	-	-
Horiz. %	0.00%	55.38%	56.26%	62.86%	83.52%	103.08%	100.00%	-
P/NAPS	0.91	1.06	1.10	1.04	0.81	0.70	0.75	13.77%
YoY %	-14.15%	-3.64%	5.77%	28.40%	15.71%	-6.67%	-	-
Horiz. %	121.33%	141.33%	146.67%	138.67%	108.00%	93.33%	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