[SUCCESS] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Cumulative Result
Revenue	207,465	140,321	87,891	39,367	198,095	145,290	97,394	65.32%
YoY %	47.85%	59.65%	123.26%	-80.13%	36.34%	49.18%	-	-
Horiz. %	213.02%	144.08%	90.24%	40.42%	203.40%	149.18%	100.00%	-
PBT	34,416	24,247	16,796	7,191	35,056	26,240	17,530	56.59%
YoY %	41.94%	44.36%	133.57%	-79.49%	33.60%	49.69%	-	-
Horiz. %	196.33%	138.32%	95.81%	41.02%	199.98%	149.69%	100.00%	-
Tax	-8,460	-5,965	-4,107	-1,941	-8,546	-6,558	-4,331	56.07%
YoY %	-41.83%	-45.24%	-111.59%	77.29%	-30.31%	-51.42%	-	-
Horiz. %	195.34%	137.73%	94.83%	44.82%	197.32%	151.42%	100.00%	-
NP	25,956	18,282	12,689	5,250	26,510	19,682	13,199	56.76%
YoY %	41.98%	44.08%	141.70%	-80.20%	34.69%	49.12%	-	-
Horiz. %	196.65%	138.51%	96.14%	39.78%	200.85%	149.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,003	17,354	12,066	5,201	25,678	19,168	12,902	51.09%
YoY %	38.31%	43.83%	131.99%	-79.75%	33.96%	48.57%	-	-
Horiz. %	186.04%	134.51%	93.52%	40.31%	199.02%	148.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.58%	24.60%	24.45%	26.99%	24.38%	24.99%	24.71%	-
YoY %	-0.08%	0.61%	-9.41%	10.71%	-2.44%	1.13%	-	-
Horiz. %	99.47%	99.55%	98.95%	109.23%	98.66%	101.13%	100.00%	-
Total Cost	181,509	122,039	75,202	34,117	171,585	125,608	84,195	66.64%
YoY %	48.73%	62.28%	120.42%	-80.12%	36.60%	49.19%	-	-
Horiz. %	215.58%	144.95%	89.32%	40.52%	203.79%	149.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	144,771	142,571	138,812	137,497	133,677	126,513	120,545	12.94%
YoY %	1.54%	2.71%	0.96%	2.86%	5.66%	4.95%	-	-
Horiz. %	120.10%	118.27%	115.15%	114.06%	110.89%	104.95%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	4,053	4,090	4,152	-	3,580	3,580	3,580	8.60%
YoY %	-0.90%	-1.49%	0.00%	-	0.00%	0.00%	-	-
Horiz. %	113.21%	114.25%	115.98%	-	100.00%	100.00%	100.00%	-
Div Payout %	16.89%	23.57%	34.41%	-	13.94%	18.68%	27.75%	-
YoY %	-28.34%	-31.50%	0.00%	-	-25.37%	-32.68%	-	-
Horiz. %	60.86%	84.94%	124.00%	-	50.23%	67.32%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	144,771	142,571	138,812	137,497	133,677	126,513	120,545	12.94%
YoY %	1.54%	2.71%	0.96%	2.86%	5.66%	4.95%	-	-
Horiz. %	120.10%	118.27%	115.15%	114.06%	110.89%	104.95%	100.00%	-
NOSH	115,817	116,861	118,643	119,563	119,354	119,352	119,352	-1.97%
YoY %	-0.89%	-1.50%	-0.77%	0.18%	0.00%	0.00%	-	-
Horiz. %	97.04%	97.91%	99.41%	100.18%	100.00%	100.00%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	12.51%	13.03%	14.44%	13.34%	13.38%	13.55%	13.55%	-
YoY %	-3.99%	-9.76%	8.25%	-0.30%	-1.25%	0.00%	-	-
Horiz. %	92.32%	96.16%	106.57%	98.45%	98.75%	100.00%	100.00%	-
ROE	16.58%	12.17%	8.69%	3.78%	19.21%	15.15%	10.70%	-
YoY %	36.24%	40.05%	129.89%	-80.32%	26.80%	41.59%	-	-
Horiz. %	154.95%	113.74%	81.21%	35.33%	179.53%	141.59%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	179.13	120.07	74.08	32.93	165.97	121.73	81.60	68.66%
YoY %	49.19%	62.08%	124.96%	-80.16%	36.34%	49.18%	-	-
Horiz. %	219.52%	147.14%	90.78%	40.36%	203.39%	149.18%	100.00%	-
EPS	20.73	14.85	10.17	4.35	21.52	16.06	10.81	54.17%
YoY %	39.60%	46.02%	133.79%	-79.79%	34.00%	48.57%	-	-
Horiz. %	191.77%	137.37%	94.08%	40.24%	199.07%	148.57%	100.00%	-
DPS	3.50	3.50	3.50	0.00	3.00	3.00	3.00	10.79%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	116.67%	116.67%	116.67%	0.00%	100.00%	100.00%	100.00%	-
NAPS	1.25	1.22	1.17	1.15	1.12	1.06	1.01	15.22%
YoY %	2.46%	4.27%	1.74%	2.68%	5.66%	4.95%	-	-
Horiz. %	123.76%	120.79%	115.84%	113.86%	110.89%	104.95%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 119,563
RPS	81.95	55.43	34.72	15.55	78.25	57.39	38.47	65.33%
YoY %	47.84%	59.65%	123.28%	-80.13%	36.35%	49.18%	-	-
Horiz. %	213.02%	144.09%	90.25%	40.42%	203.41%	149.18%	100.00%	-
EPS	9.48	6.86	4.77	2.05	10.14	7.57	5.10	51.00%
YoY %	38.19%	43.82%	132.68%	-79.78%	33.95%	48.43%	-	-
Horiz. %	185.88%	134.51%	93.53%	40.20%	198.82%	148.43%	100.00%	-
DPS	1.60	1.62	1.64	0.00	1.41	1.41	1.41	8.76%
YoY %	-1.23%	-1.22%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	113.48%	114.89%	116.31%	0.00%	100.00%	100.00%	100.00%	-
NAPS	0.5719	0.5632	0.5483	0.5431	0.528	0.4997	0.4762	12.94%
YoY %	1.54%	2.72%	0.96%	2.86%	5.66%	4.93%	-	-
Horiz. %	120.10%	118.27%	115.14%	114.05%	110.88%	104.93%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	-
Price	1.09	1.13	1.15	1.31	1.13	1.01	0.86	-
P/RPS	0.61	0.94	1.55	3.98	0.68	0.83	1.05	-30.30%
YoY %	-35.11%	-39.35%	-61.06%	485.29%	-18.07%	-20.95%	-	-
Horiz. %	58.10%	89.52%	147.62%	379.05%	64.76%	79.05%	100.00%	-
P/EPS	5.26	7.61	11.31	30.11	5.25	6.29	7.96	-24.07%
YoY %	-30.88%	-32.71%	-62.44%	473.52%	-16.53%	-20.98%	-	-
Horiz. %	66.08%	95.60%	142.09%	378.27%	65.95%	79.02%	100.00%	-
EY	19.01	13.14	8.84	3.32	19.04	15.90	12.57	31.65%
YoY %	44.67%	48.64%	166.27%	-82.56%	19.75%	26.49%	-	-
Horiz. %	151.23%	104.53%	70.33%	26.41%	151.47%	126.49%	100.00%	-
DY	3.21	3.10	3.04	0.00	2.65	2.97	3.49	-5.40%
YoY %	3.55%	1.97%	0.00%	0.00%	-10.77%	-14.90%	-	-
Horiz. %	91.98%	88.83%	87.11%	0.00%	75.93%	85.10%	100.00%	-
P/NAPS	0.87	0.93	0.98	1.14	1.01	0.95	0.85	1.55%
YoY %	-6.45%	-5.10%	-14.04%	12.87%	6.32%	11.76%	-	-
Horiz. %	102.35%	109.41%	115.29%	134.12%	118.82%	111.76%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	21/02/11	22/11/10	23/08/10	24/05/10	24/02/10	23/11/09	24/08/09	-
Price	1.02	1.15	1.18	1.05	1.19	1.17	1.05	-
P/RPS	0.57	0.96	1.59	3.19	0.72	0.96	1.29	-41.90%
YoY %	-40.62%	-39.62%	-50.16%	343.06%	-25.00%	-25.58%	-	-
Horiz. %	44.19%	74.42%	123.26%	247.29%	55.81%	74.42%	100.00%	-
P/EPS	4.92	7.74	11.60	24.14	5.53	7.29	9.71	-36.36%
YoY %	-36.43%	-33.28%	-51.95%	336.53%	-24.14%	-24.92%	-	-
Horiz. %	50.67%	79.71%	119.46%	248.61%	56.95%	75.08%	100.00%	-
EY	20.32	12.91	8.62	4.14	18.08	13.73	10.30	57.10%
YoY %	57.40%	49.77%	108.21%	-77.10%	31.68%	33.30%	-	-
Horiz. %	197.28%	125.34%	83.69%	40.19%	175.53%	133.30%	100.00%	-
DY	3.43	3.04	2.97	0.00	2.52	2.56	2.86	12.84%
YoY %	12.83%	2.36%	0.00%	0.00%	-1.56%	-10.49%	-	-
Horiz. %	119.93%	106.29%	103.85%	0.00%	88.11%	89.51%	100.00%	-
P/NAPS	0.82	0.94	1.01	0.91	1.06	1.10	1.04	-14.61%
YoY %	-12.77%	-6.93%	10.99%	-14.15%	-3.64%	5.77%	-	-
Horiz. %	78.85%	90.38%	97.12%	87.50%	101.92%	105.77%	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