[PJDEV] QoQ TTM Result on 31-Dec-2008 [#2]

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
TTM Result
Revenue	627,574	628,485	625,368	651,169	675,037	680,029	673,726	-4.61%
YoY %	-0.14%	0.50%	-3.96%	-3.54%	-0.73%	0.94%	-	-
Horiz. %	93.15%	93.28%	92.82%	96.65%	100.19%	100.94%	100.00%	-
PBT	47,700	37,433	42,073	54,633	111,411	122,566	120,344	-46.01%
YoY %	27.43%	-11.03%	-22.99%	-50.96%	-9.10%	1.85%	-	-
Horiz. %	39.64%	31.10%	34.96%	45.40%	92.58%	101.85%	100.00%	-
Tax	-16,535	-14,747	-14,048	-15,525	-18,929	-20,809	-18,596	-7.52%
YoY %	-12.12%	-4.98%	9.51%	17.98%	9.03%	-11.90%	-	-
Horiz. %	88.92%	79.30%	75.54%	83.49%	101.79%	111.90%	100.00%	-
NP	31,165	22,686	28,025	39,108	92,482	101,757	101,748	-54.52%
YoY %	37.38%	-19.05%	-28.34%	-57.71%	-9.11%	0.01%	-	-
Horiz. %	30.63%	22.30%	27.54%	38.44%	90.89%	100.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	31,137	22,623	28,720	39,780	92,803	101,794	101,021	-54.33%
YoY %	37.63%	-21.23%	-27.80%	-57.14%	-8.83%	0.77%	-	-
Horiz. %	30.82%	22.39%	28.43%	39.38%	91.87%	100.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.66%	39.40%	33.39%	28.42%	16.99%	16.98%	15.45%	-
YoY %	-12.03%	18.00%	17.49%	67.27%	0.06%	9.90%	-	-
Horiz. %	224.34%	255.02%	216.12%	183.95%	109.97%	109.90%	100.00%	-
Total Cost	596,409	605,799	597,343	612,061	582,555	578,272	571,978	2.82%
YoY %	-1.55%	1.42%	-2.40%	5.06%	0.74%	1.10%	-	-
Horiz. %	104.27%	105.91%	104.43%	107.01%	101.85%	101.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	805,729	788,456	763,323	764,831	787,299	793,863	764,894	3.52%
YoY %	2.19%	3.29%	-0.20%	-2.85%	-0.83%	3.79%	-	-
Horiz. %	105.34%	103.08%	99.79%	99.99%	102.93%	103.79%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	13,672	13,672	22,812	22,812	22,812	22,812	22,815	-28.89%
YoY %	0.00%	-40.07%	0.00%	0.00%	0.00%	-0.01%	-	-
Horiz. %	59.93%	59.93%	99.99%	99.99%	99.99%	99.99%	100.00%	-
Div Payout %	43.91%	60.44%	79.43%	57.35%	24.58%	22.41%	22.59%	-
YoY %	-27.35%	-23.91%	38.50%	133.32%	9.68%	-0.80%	-	-
Horiz. %	194.38%	267.55%	351.62%	253.87%	108.81%	99.20%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	805,729	788,456	763,323	764,831	787,299	793,863	764,894	3.52%
YoY %	2.19%	3.29%	-0.20%	-2.85%	-0.83%	3.79%	-	-
Horiz. %	105.34%	103.08%	99.79%	99.99%	102.93%	103.79%	100.00%	-
NOSH	455,214	455,755	454,358	455,257	455,086	456,243	455,294	-0.01%
YoY %	-0.12%	0.31%	-0.20%	0.04%	-0.25%	0.21%	-	-
Horiz. %	99.98%	100.10%	99.79%	99.99%	99.95%	100.21%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	4.97%	3.61%	4.48%	6.01%	13.70%	14.96%	15.10%	-
YoY %	37.67%	-19.42%	-25.46%	-56.13%	-8.42%	-0.93%	-	-
Horiz. %	32.91%	23.91%	29.67%	39.80%	90.73%	99.07%	100.00%	-
ROE	3.86%	2.87%	3.76%	5.20%	11.79%	12.82%	13.21%	-
YoY %	34.49%	-23.67%	-27.69%	-55.89%	-8.03%	-2.95%	-	-
Horiz. %	29.22%	21.73%	28.46%	39.36%	89.25%	97.05%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	137.86	137.90	137.64	143.03	148.33	149.05	147.98	-4.60%
YoY %	-0.03%	0.19%	-3.77%	-3.57%	-0.48%	0.72%	-	-
Horiz. %	93.16%	93.19%	93.01%	96.65%	100.24%	100.72%	100.00%	-
EPS	6.84	4.96	6.32	8.74	20.39	22.31	22.19	-54.33%
YoY %	37.90%	-21.52%	-27.69%	-57.14%	-8.61%	0.54%	-	-
Horiz. %	30.82%	22.35%	28.48%	39.39%	91.89%	100.54%	100.00%	-
DPS	3.00	3.00	5.00	5.00	5.00	5.00	5.00	-28.84%
YoY %	0.00%	-40.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	60.00%	60.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.77	1.73	1.68	1.68	1.73	1.74	1.68	3.53%
YoY %	2.31%	2.98%	0.00%	-2.89%	-0.57%	3.57%	-	-
Horiz. %	105.36%	102.98%	100.00%	100.00%	102.98%	103.57%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 455,257
RPS	117.97	118.14	117.55	122.40	126.89	127.83	126.64	-4.61%
YoY %	-0.14%	0.50%	-3.96%	-3.54%	-0.74%	0.94%	-	-
Horiz. %	93.15%	93.29%	92.82%	96.65%	100.20%	100.94%	100.00%	-
EPS	5.85	4.25	5.40	7.48	17.44	19.13	18.99	-54.35%
YoY %	37.65%	-21.30%	-27.81%	-57.11%	-8.83%	0.74%	-	-
Horiz. %	30.81%	22.38%	28.44%	39.39%	91.84%	100.74%	100.00%	-
DPS	2.57	2.57	4.29	4.29	4.29	4.29	4.29	-28.91%
YoY %	0.00%	-40.09%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	59.91%	59.91%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.5145	1.4821	1.4348	1.4377	1.4799	1.4922	1.4378	3.52%
YoY %	2.19%	3.30%	-0.20%	-2.85%	-0.82%	3.78%	-	-
Horiz. %	105.33%	103.08%	99.79%	99.99%	102.93%	103.78%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	0.67	0.64	0.41	0.49	0.50	0.63	0.66	-
P/RPS	0.49	0.46	0.30	0.34	0.34	0.42	0.45	5.83%
YoY %	6.52%	53.33%	-11.76%	0.00%	-19.05%	-6.67%	-	-
Horiz. %	108.89%	102.22%	66.67%	75.56%	75.56%	93.33%	100.00%	-
P/EPS	9.80	12.89	6.49	5.61	2.45	2.82	2.97	121.47%
YoY %	-23.97%	98.61%	15.69%	128.98%	-13.12%	-5.05%	-	-
Horiz. %	329.97%	434.01%	218.52%	188.89%	82.49%	94.95%	100.00%	-
EY	10.21	7.76	15.42	17.83	40.78	35.41	33.62	-54.78%
YoY %	31.57%	-49.68%	-13.52%	-56.28%	15.17%	5.32%	-	-
Horiz. %	30.37%	23.08%	45.87%	53.03%	121.30%	105.32%	100.00%	-
DY	4.48	4.69	12.20	10.20	10.00	7.94	7.58	-29.55%
YoY %	-4.48%	-61.56%	19.61%	2.00%	25.94%	4.75%	-	-
Horiz. %	59.10%	61.87%	160.95%	134.56%	131.93%	104.75%	100.00%	-
P/NAPS	0.38	0.37	0.24	0.29	0.29	0.36	0.39	-1.71%
YoY %	2.70%	54.17%	-17.24%	0.00%	-19.44%	-7.69%	-	-
Horiz. %	97.44%	94.87%	61.54%	74.36%	74.36%	92.31%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	30/11/09	27/08/09	27/05/09	25/02/09	28/11/08	28/08/08	29/05/08	-
Price	0.76	0.65	0.56	0.47	0.46	0.55	0.71	-
P/RPS	0.55	0.47	0.41	0.33	0.31	0.37	0.48	9.49%
YoY %	17.02%	14.63%	24.24%	6.45%	-16.22%	-22.92%	-	-
Horiz. %	114.58%	97.92%	85.42%	68.75%	64.58%	77.08%	100.00%	-
P/EPS	11.11	13.09	8.86	5.38	2.26	2.47	3.20	129.11%
YoY %	-15.13%	47.74%	64.68%	138.05%	-8.50%	-22.81%	-	-
Horiz. %	347.19%	409.06%	276.88%	168.12%	70.62%	77.19%	100.00%	-
EY	9.00	7.64	11.29	18.59	44.33	40.57	31.25	-56.35%
YoY %	17.80%	-32.33%	-39.27%	-58.06%	9.27%	29.82%	-	-
Horiz. %	28.80%	24.45%	36.13%	59.49%	141.86%	129.82%	100.00%	-
DY	3.95	4.62	8.93	10.64	10.87	9.09	7.04	-31.94%
YoY %	-14.50%	-48.26%	-16.07%	-2.12%	19.58%	29.12%	-	-
Horiz. %	56.11%	65.62%	126.85%	151.14%	154.40%	129.12%	100.00%	-
P/NAPS	0.43	0.38	0.33	0.28	0.27	0.32	0.42	1.57%
YoY %	13.16%	15.15%	17.86%	3.70%	-15.62%	-23.81%	-	-
Horiz. %	102.38%	90.48%	78.57%	66.67%	64.29%	76.19%	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