[RVIEW] QoQ TTM Result on 31-Dec-2007 [#4]

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
TTM Result
Revenue	29,628	29,433	25,939	20,936	16,208	14,356	13,059	72.40%
YoY %	0.66%	13.47%	23.90%	29.17%	12.90%	9.93%	-	-
Horiz. %	226.88%	225.38%	198.63%	160.32%	124.11%	109.93%	100.00%	-
PBT	21,716	24,262	23,220	19,482	17,016	14,828	10,910	58.03%
YoY %	-10.49%	4.49%	19.19%	14.49%	14.76%	35.91%	-	-
Horiz. %	199.05%	222.38%	212.83%	178.57%	155.97%	135.91%	100.00%	-
Tax	-5,111	-5,058	-3,942	-3,987	-3,508	-2,845	-2,853	47.34%
YoY %	-1.05%	-28.31%	1.13%	-13.65%	-23.30%	0.28%	-	-
Horiz. %	179.14%	177.29%	138.17%	139.75%	122.96%	99.72%	100.00%	-
NP	16,605	19,204	19,278	15,495	13,508	11,983	8,057	61.73%
YoY %	-13.53%	-0.38%	24.41%	14.71%	12.73%	48.73%	-	-
Horiz. %	206.09%	238.35%	239.27%	192.32%	167.66%	148.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,605	19,204	19,278	15,495	13,508	11,983	8,057	61.73%
YoY %	-13.53%	-0.38%	24.41%	14.71%	12.73%	48.73%	-	-
Horiz. %	206.09%	238.35%	239.27%	192.32%	167.66%	148.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.54%	20.85%	16.98%	20.47%	20.62%	19.19%	26.15%	-
YoY %	12.90%	22.79%	-17.05%	-0.73%	7.45%	-26.62%	-	-
Horiz. %	90.02%	79.73%	64.93%	78.28%	78.85%	73.38%	100.00%	-
Total Cost	13,023	10,229	6,661	5,441	2,700	2,373	5,002	88.92%
YoY %	27.31%	53.57%	22.42%	101.52%	13.78%	-52.56%	-	-
Horiz. %	260.36%	204.50%	133.17%	108.78%	53.98%	47.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	162,842	159,507	158,929	129,741	121,266	118,722	113,445	27.16%
YoY %	2.09%	0.36%	22.50%	6.99%	2.14%	4.65%	-	-
Horiz. %	143.54%	140.60%	140.09%	114.36%	106.89%	104.65%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	13,361	12,322	8,484	8,484	5,132	2,331	2,331	219.26%
YoY %	8.43%	45.24%	0.00%	65.32%	120.16%	0.00%	-	-
Horiz. %	573.19%	528.61%	363.96%	363.96%	220.16%	100.00%	100.00%	-
Div Payout %	80.47%	64.17%	44.01%	54.75%	38.00%	19.46%	28.94%	-
YoY %	25.40%	45.81%	-19.62%	44.08%	95.27%	-32.76%	-	-
Horiz. %	278.06%	221.73%	152.07%	189.18%	131.31%	67.24%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	162,842	159,507	158,929	129,741	121,266	118,722	113,445	27.16%
YoY %	2.09%	0.36%	22.50%	6.99%	2.14%	4.65%	-	-
Horiz. %	143.54%	140.60%	140.09%	114.36%	106.89%	104.65%	100.00%	-
NOSH	64,877	64,840	64,869	64,870	64,848	64,875	64,826	0.05%
YoY %	0.06%	-0.04%	-0.00%	0.03%	-0.04%	0.08%	-	-
Horiz. %	100.08%	100.02%	100.07%	100.07%	100.03%	100.08%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	56.04%	65.25%	74.32%	74.01%	83.34%	83.47%	61.70%	-
YoY %	-14.11%	-12.20%	0.42%	-11.20%	-0.16%	35.28%	-	-
Horiz. %	90.83%	105.75%	120.45%	119.95%	135.07%	135.28%	100.00%	-
ROE	10.20%	12.04%	12.13%	11.94%	11.14%	10.09%	7.10%	-
YoY %	-15.28%	-0.74%	1.59%	7.18%	10.41%	42.11%	-	-
Horiz. %	143.66%	169.58%	170.85%	168.17%	156.90%	142.11%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	45.67	45.39	39.99	32.27	24.99	22.13	20.14	72.34%
YoY %	0.62%	13.50%	23.92%	29.13%	12.92%	9.88%	-	-
Horiz. %	226.76%	225.37%	198.56%	160.23%	124.08%	109.88%	100.00%	-
EPS	25.59	29.62	29.72	23.89	20.83	18.47	12.43	61.61%
YoY %	-13.61%	-0.34%	24.40%	14.69%	12.78%	48.59%	-	-
Horiz. %	205.87%	238.29%	239.10%	192.20%	167.58%	148.59%	100.00%	-
DPS	20.60	19.00	13.08	13.08	7.92	3.60	3.60	218.90%
YoY %	8.42%	45.26%	0.00%	65.15%	120.00%	0.00%	-	-
Horiz. %	572.22%	527.78%	363.33%	363.33%	220.00%	100.00%	100.00%	-
NAPS	2.51	2.46	2.45	2.00	1.87	1.83	1.75	27.09%
YoY %	2.03%	0.41%	22.50%	6.95%	2.19%	4.57%	-	-
Horiz. %	143.43%	140.57%	140.00%	114.29%	106.86%	104.57%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 64,870
RPS	45.69	45.39	40.00	32.28	24.99	22.14	20.14	72.39%
YoY %	0.66%	13.47%	23.92%	29.17%	12.87%	9.93%	-	-
Horiz. %	226.86%	225.37%	198.61%	160.28%	124.08%	109.93%	100.00%	-
EPS	25.61	29.61	29.73	23.89	20.83	18.48	12.42	61.79%
YoY %	-13.51%	-0.40%	24.45%	14.69%	12.72%	48.79%	-	-
Horiz. %	206.20%	238.41%	239.37%	192.35%	167.71%	148.79%	100.00%	-
DPS	20.60	19.00	13.08	13.08	7.92	3.60	3.60	218.90%
YoY %	8.42%	45.26%	0.00%	65.15%	120.00%	0.00%	-	-
Horiz. %	572.22%	527.78%	363.33%	363.33%	220.00%	100.00%	100.00%	-
NAPS	2.511	2.4596	2.4507	2.0006	1.8699	1.8307	1.7493	27.16%
YoY %	2.09%	0.36%	22.50%	6.99%	2.14%	4.65%	-	-
Horiz. %	143.54%	140.60%	140.10%	114.37%	106.89%	104.65%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	2.10	2.46	2.40	2.29	1.85	1.95	1.90	-
P/RPS	4.60	5.42	6.00	7.10	7.40	8.81	9.43	-37.95%
YoY %	-15.13%	-9.67%	-15.49%	-4.05%	-16.00%	-6.57%	-	-
Horiz. %	48.78%	57.48%	63.63%	75.29%	78.47%	93.43%	100.00%	-
P/EPS	8.20	8.31	8.08	9.59	8.88	10.56	15.29	-33.91%
YoY %	-1.32%	2.85%	-15.75%	8.00%	-15.91%	-30.94%	-	-
Horiz. %	53.63%	54.35%	52.84%	62.72%	58.08%	69.06%	100.00%	-
EY	12.19	12.04	12.38	10.43	11.26	9.47	6.54	51.28%
YoY %	1.25%	-2.75%	18.70%	-7.37%	18.90%	44.80%	-	-
Horiz. %	186.39%	184.10%	189.30%	159.48%	172.17%	144.80%	100.00%	-
DY	9.81	7.72	5.45	5.71	4.28	1.85	1.89	198.88%
YoY %	27.07%	41.65%	-4.55%	33.41%	131.35%	-2.12%	-	-
Horiz. %	519.05%	408.47%	288.36%	302.12%	226.46%	97.88%	100.00%	-
P/NAPS	0.84	1.00	0.98	1.15	0.99	1.07	1.09	-15.90%
YoY %	-16.00%	2.04%	-14.78%	16.16%	-7.48%	-1.83%	-	-
Horiz. %	77.06%	91.74%	89.91%	105.50%	90.83%	98.17%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	29/10/08	28/07/08	25/04/08	26/02/08	23/11/07	23/08/07	11/06/07	-
Price	1.48	2.30	2.45	2.50	2.00	1.88	1.91	-
P/RPS	3.24	5.07	6.13	7.75	8.00	8.50	9.48	-51.02%
YoY %	-36.09%	-17.29%	-20.90%	-3.12%	-5.88%	-10.34%	-	-
Horiz. %	34.18%	53.48%	64.66%	81.75%	84.39%	89.66%	100.00%	-
P/EPS	5.78	7.77	8.24	10.47	9.60	10.18	15.37	-47.80%
YoY %	-25.61%	-5.70%	-21.30%	9.06%	-5.70%	-33.77%	-	-
Horiz. %	37.61%	50.55%	53.61%	68.12%	62.46%	66.23%	100.00%	-
EY	17.29	12.88	12.13	9.55	10.42	9.82	6.51	91.44%
YoY %	34.24%	6.18%	27.02%	-8.35%	6.11%	50.84%	-	-
Horiz. %	265.59%	197.85%	186.33%	146.70%	160.06%	150.84%	100.00%	-
DY	13.92	8.26	5.34	5.23	3.96	1.91	1.88	278.50%
YoY %	68.52%	54.68%	2.10%	32.07%	107.33%	1.60%	-	-
Horiz. %	740.43%	439.36%	284.04%	278.19%	210.64%	101.60%	100.00%	-
P/NAPS	0.59	0.93	1.00	1.25	1.07	1.03	1.09	-33.50%
YoY %	-36.56%	-7.00%	-20.00%	16.82%	3.88%	-5.50%	-	-
Horiz. %	54.13%	85.32%	91.74%	114.68%	98.17%	94.50%	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