[RVIEW] QoQ TTM Result on 31-Dec-2009 [#4]

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
TTM Result
Revenue	22,392	21,435	22,130	21,942	20,778	21,408	22,535	-0.42%
YoY %	4.46%	-3.14%	0.86%	5.60%	-2.94%	-5.00%	-	-
Horiz. %	99.37%	95.12%	98.20%	97.37%	92.20%	95.00%	100.00%	-
PBT	15,581	13,173	16,386	18,592	14,565	14,617	14,196	6.39%
YoY %	18.28%	-19.61%	-11.87%	27.65%	-0.36%	2.97%	-	-
Horiz. %	109.76%	92.79%	115.43%	130.97%	102.60%	102.97%	100.00%	-
Tax	-3,497	-3,222	-3,387	-3,367	-3,948	-4,041	-4,450	-14.82%
YoY %	-8.54%	4.87%	-0.59%	14.72%	2.30%	9.19%	-	-
Horiz. %	78.58%	72.40%	76.11%	75.66%	88.72%	90.81%	100.00%	-
NP	12,084	9,951	12,999	15,225	10,617	10,576	9,746	15.39%
YoY %	21.44%	-23.45%	-14.62%	43.40%	0.39%	8.52%	-	-
Horiz. %	123.99%	102.10%	133.38%	156.22%	108.94%	108.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,084	9,951	12,999	15,225	10,617	10,576	9,746	15.39%
YoY %	21.44%	-23.45%	-14.62%	43.40%	0.39%	8.52%	-	-
Horiz. %	123.99%	102.10%	133.38%	156.22%	108.94%	108.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.44%	24.46%	20.67%	18.11%	27.11%	27.65%	31.35%	-
YoY %	-8.26%	18.34%	14.14%	-33.20%	-1.95%	-11.80%	-	-
Horiz. %	71.58%	78.02%	65.93%	57.77%	86.48%	88.20%	100.00%	-
Total Cost	10,308	11,484	9,131	6,717	10,161	10,832	12,789	-13.38%
YoY %	-10.24%	25.77%	35.94%	-33.89%	-6.19%	-15.30%	-	-
Horiz. %	80.60%	89.80%	71.40%	52.52%	79.45%	84.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	168,051	162,721	164,117	129,638	166,507	129,737	161,573	2.65%
YoY %	3.28%	-0.85%	26.60%	-22.14%	28.34%	-19.70%	-	-
Horiz. %	104.01%	100.71%	101.57%	80.23%	103.05%	80.30%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	9,723	9,723	9,725	9,725	679,216	683,056	683,003	-94.11%
YoY %	0.00%	-0.02%	0.00%	-98.57%	-0.56%	0.01%	-	-
Horiz. %	1.42%	1.42%	1.42%	1.42%	99.45%	100.01%	100.00%	-
Div Payout %	80.47%	97.71%	74.82%	63.88%	6,397.44%	6,458.56%	7,008.04%	-
YoY %	-17.64%	30.59%	17.13%	-99.00%	-0.95%	-7.84%	-	-
Horiz. %	1.15%	1.39%	1.07%	0.91%	91.29%	92.16%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	168,051	162,721	164,117	129,638	166,507	129,737	161,573	2.65%
YoY %	3.28%	-0.85%	26.60%	-22.14%	28.34%	-19.70%	-	-
Horiz. %	104.01%	100.71%	101.57%	80.23%	103.05%	80.30%	100.00%	-
NOSH	64,884	64,829	64,868	64,819	64,788	64,868	64,888	-0.00%
YoY %	0.08%	-0.06%	0.08%	0.05%	-0.12%	-0.03%	-	-
Horiz. %	99.99%	99.91%	99.97%	99.89%	99.85%	99.97%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	53.97%	46.42%	58.74%	69.39%	51.10%	49.40%	43.25%	-
YoY %	16.26%	-20.97%	-15.35%	35.79%	3.44%	14.22%	-	-
Horiz. %	124.79%	107.33%	135.82%	160.44%	118.15%	114.22%	100.00%	-
ROE	7.19%	6.12%	7.92%	11.74%	6.38%	8.15%	6.03%	-
YoY %	17.48%	-22.73%	-32.54%	84.01%	-21.72%	35.16%	-	-
Horiz. %	119.24%	101.49%	131.34%	194.69%	105.80%	135.16%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	34.51	33.06	34.12	33.85	32.07	33.00	34.73	-0.42%
YoY %	4.39%	-3.11%	0.80%	5.55%	-2.82%	-4.98%	-	-
Horiz. %	99.37%	95.19%	98.24%	97.47%	92.34%	95.02%	100.00%	-
EPS	18.62	15.35	20.04	23.49	16.39	16.30	15.02	15.38%
YoY %	21.30%	-23.40%	-14.69%	43.32%	0.55%	8.52%	-	-
Horiz. %	123.97%	102.20%	133.42%	156.39%	109.12%	108.52%	100.00%	-
DPS	15.00	15.00	15.00	15.00	1,048.36	1,052.99	1,052.57	-94.10%
YoY %	0.00%	0.00%	0.00%	-98.57%	-0.44%	0.04%	-	-
Horiz. %	1.43%	1.43%	1.43%	1.43%	99.60%	100.04%	100.00%	-
NAPS	2.59	2.51	2.53	2.00	2.57	2.00	2.49	2.65%
YoY %	3.19%	-0.79%	26.50%	-22.18%	28.50%	-19.68%	-	-
Horiz. %	104.02%	100.80%	101.61%	80.32%	103.21%	80.32%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 64,819
RPS	34.53	33.05	34.12	33.83	32.04	33.01	34.75	-0.42%
YoY %	4.48%	-3.14%	0.86%	5.59%	-2.94%	-5.01%	-	-
Horiz. %	99.37%	95.11%	98.19%	97.35%	92.20%	94.99%	100.00%	-
EPS	18.63	15.34	20.04	23.48	16.37	16.31	15.03	15.37%
YoY %	21.45%	-23.45%	-14.65%	43.43%	0.37%	8.52%	-	-
Horiz. %	123.95%	102.06%	133.33%	156.22%	108.92%	108.52%	100.00%	-
DPS	14.99	14.99	15.00	15.00	1,047.36	1,053.28	1,053.20	-94.11%
YoY %	0.00%	-0.07%	0.00%	-98.57%	-0.56%	0.01%	-	-
Horiz. %	1.42%	1.42%	1.42%	1.42%	99.45%	100.01%	100.00%	-
NAPS	2.5914	2.5092	2.5307	1.999	2.5676	2.0006	2.4915	2.65%
YoY %	3.28%	-0.85%	26.60%	-22.15%	28.34%	-19.70%	-	-
Horiz. %	104.01%	100.71%	101.57%	80.23%	103.05%	80.30%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	2.88	2.56	2.52	2.38	2.12	2.09	1.79	-
P/RPS	8.35	7.74	7.39	7.03	6.61	6.33	5.15	37.97%
YoY %	7.88%	4.74%	5.12%	6.35%	4.42%	22.91%	-	-
Horiz. %	162.14%	150.29%	143.50%	136.50%	128.35%	122.91%	100.00%	-
P/EPS	15.46	16.68	12.58	10.13	12.94	12.82	11.92	18.91%
YoY %	-7.31%	32.59%	24.19%	-21.72%	0.94%	7.55%	-	-
Horiz. %	129.70%	139.93%	105.54%	84.98%	108.56%	107.55%	100.00%	-
EY	6.47	6.00	7.95	9.87	7.73	7.80	8.39	-15.89%
YoY %	7.83%	-24.53%	-19.45%	27.68%	-0.90%	-7.03%	-	-
Horiz. %	77.12%	71.51%	94.76%	117.64%	92.13%	92.97%	100.00%	-
DY	5.21	5.86	5.95	6.30	494.51	503.82	588.03	-95.70%
YoY %	-11.09%	-1.51%	-5.56%	-98.73%	-1.85%	-14.32%	-	-
Horiz. %	0.89%	1.00%	1.01%	1.07%	84.10%	85.68%	100.00%	-
P/NAPS	1.11	1.02	1.00	1.19	0.82	1.05	0.72	33.41%
YoY %	8.82%	2.00%	-15.97%	45.12%	-21.90%	45.83%	-	-
Horiz. %	154.17%	141.67%	138.89%	165.28%	113.89%	145.83%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	29/10/10	30/07/10	28/04/10	23/02/10	23/10/09	24/07/09	27/04/09	-
Price	3.20	2.65	2.60	2.40	2.18	2.05	1.90	-
P/RPS	9.27	8.01	7.62	7.09	6.80	6.21	5.47	42.09%
YoY %	15.73%	5.12%	7.48%	4.26%	9.50%	13.53%	-	-
Horiz. %	169.47%	146.44%	139.31%	129.62%	124.31%	113.53%	100.00%	-
P/EPS	17.18	17.26	12.97	10.22	13.30	12.57	12.65	22.61%
YoY %	-0.46%	33.08%	26.91%	-23.16%	5.81%	-0.63%	-	-
Horiz. %	135.81%	136.44%	102.53%	80.79%	105.14%	99.37%	100.00%	-
EY	5.82	5.79	7.71	9.79	7.52	7.95	7.91	-18.48%
YoY %	0.52%	-24.90%	-21.25%	30.19%	-5.41%	0.51%	-	-
Horiz. %	73.58%	73.20%	97.47%	123.77%	95.07%	100.51%	100.00%	-
DY	4.69	5.66	5.77	6.25	480.90	513.65	553.99	-95.83%
YoY %	-17.14%	-1.91%	-7.68%	-98.70%	-6.38%	-7.28%	-	-
Horiz. %	0.85%	1.02%	1.04%	1.13%	86.81%	92.72%	100.00%	-
P/NAPS	1.24	1.06	1.03	1.20	0.85	1.03	0.76	38.55%
YoY %	16.98%	2.91%	-14.17%	41.18%	-17.48%	35.53%	-	-
Horiz. %	163.16%	139.47%	135.53%	157.89%	111.84%	135.53%	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