[RVIEW] QoQ TTM Result on 31-Mar-2009 [#1]

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
TTM Result
Revenue	21,942	20,778	21,408	22,535	26,283	29,628	29,433	-17.73%
YoY %	5.60%	-2.94%	-5.00%	-14.26%	-11.29%	0.66%	-	-
Horiz. %	74.55%	70.59%	72.73%	76.56%	89.30%	100.66%	100.00%	-
PBT	18,592	14,565	14,617	14,196	16,286	21,716	24,262	-16.21%
YoY %	27.65%	-0.36%	2.97%	-12.83%	-25.00%	-10.49%	-	-
Horiz. %	76.63%	60.03%	60.25%	58.51%	67.13%	89.51%	100.00%	-
Tax	-3,367	-3,948	-4,041	-4,450	-4,290	-5,111	-5,058	-23.70%
YoY %	14.72%	2.30%	9.19%	-3.73%	16.06%	-1.05%	-	-
Horiz. %	66.57%	78.05%	79.89%	87.98%	84.82%	101.05%	100.00%	-
NP	15,225	10,617	10,576	9,746	11,996	16,605	19,204	-14.30%
YoY %	43.40%	0.39%	8.52%	-18.76%	-27.76%	-13.53%	-	-
Horiz. %	79.28%	55.29%	55.07%	50.75%	62.47%	86.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,225	10,617	10,576	9,746	11,996	16,605	19,204	-14.30%
YoY %	43.40%	0.39%	8.52%	-18.76%	-27.76%	-13.53%	-	-
Horiz. %	79.28%	55.29%	55.07%	50.75%	62.47%	86.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.11%	27.11%	27.65%	31.35%	26.34%	23.54%	20.85%	-
YoY %	-33.20%	-1.95%	-11.80%	19.02%	11.89%	12.90%	-	-
Horiz. %	86.86%	130.02%	132.61%	150.36%	126.33%	112.90%	100.00%	-
Total Cost	6,717	10,161	10,832	12,789	14,287	13,023	10,229	-24.39%
YoY %	-33.89%	-6.19%	-15.30%	-10.49%	9.71%	27.31%	-	-
Horiz. %	65.67%	99.34%	105.90%	125.03%	139.67%	127.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	129,638	166,507	129,737	161,573	18,252,001	162,842	159,507	-12.87%
YoY %	-22.14%	28.34%	-19.70%	-99.11%	11,108.41%	2.09%	-	-
Horiz. %	81.27%	104.39%	81.34%	101.30%	11,442.76%	102.09%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	9,725	679,216	683,056	683,003	683,003	13,361	12,322	-14.56%
YoY %	-98.57%	-0.56%	0.01%	0.00%	5,011.92%	8.43%	-	-
Horiz. %	78.92%	5,512.22%	5,543.39%	5,542.96%	5,542.96%	108.43%	100.00%	-
Div Payout %	63.88%	6,397.44%	6,458.56%	7,008.04%	5,693.59%	80.47%	64.17%	-
YoY %	-99.00%	-0.95%	-7.84%	23.09%	6,975.42%	25.40%	-	-
Horiz. %	99.55%	9,969.52%	10,064.77%	10,921.05%	8,872.67%	125.40%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	129,638	166,507	129,737	161,573	18,252,001	162,842	159,507	-12.87%
YoY %	-22.14%	28.34%	-19.70%	-99.11%	11,108.41%	2.09%	-	-
Horiz. %	81.27%	104.39%	81.34%	101.30%	11,442.76%	102.09%	100.00%	-
NOSH	64,819	64,788	64,868	64,888	7,605,000	64,877	64,840	-0.02%
YoY %	0.05%	-0.12%	-0.03%	-99.15%	11,622.18%	0.06%	-	-
Horiz. %	99.97%	99.92%	100.04%	100.07%	11,728.87%	100.06%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	69.39%	51.10%	49.40%	43.25%	45.64%	56.04%	65.25%	-
YoY %	35.79%	3.44%	14.22%	-5.24%	-18.56%	-14.11%	-	-
Horiz. %	106.34%	78.31%	75.71%	66.28%	69.95%	85.89%	100.00%	-
ROE	11.74%	6.38%	8.15%	6.03%	0.07%	10.20%	12.04%	-
YoY %	84.01%	-21.72%	35.16%	8,514.29%	-99.31%	-15.28%	-	-
Horiz. %	97.51%	52.99%	67.69%	50.08%	0.58%	84.72%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	33.85	32.07	33.00	34.73	0.35	45.67	45.39	-17.71%
YoY %	5.55%	-2.82%	-4.98%	9,822.86%	-99.23%	0.62%	-	-
Horiz. %	74.58%	70.65%	72.70%	76.51%	0.77%	100.62%	100.00%	-
EPS	23.49	16.39	16.30	15.02	0.16	25.59	29.62	-14.28%
YoY %	43.32%	0.55%	8.52%	9,287.50%	-99.37%	-13.61%	-	-
Horiz. %	79.30%	55.33%	55.03%	50.71%	0.54%	86.39%	100.00%	-
DPS	15.00	1,048.36	1,052.99	1,052.57	8.98	20.60	19.00	-14.54%
YoY %	-98.57%	-0.44%	0.04%	11,621.27%	-56.41%	8.42%	-	-
Horiz. %	78.95%	5,517.68%	5,542.05%	5,539.84%	47.26%	108.42%	100.00%	-
NAPS	2.00	2.57	2.00	2.49	2.40	2.51	2.46	-12.85%
YoY %	-22.18%	28.50%	-19.68%	3.75%	-4.38%	2.03%	-	-
Horiz. %	81.30%	104.47%	81.30%	101.22%	97.56%	102.03%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 64,888
RPS	33.83	32.04	33.01	34.75	40.53	45.69	45.39	-17.75%
YoY %	5.59%	-2.94%	-5.01%	-14.26%	-11.29%	0.66%	-	-
Horiz. %	74.53%	70.59%	72.73%	76.56%	89.29%	100.66%	100.00%	-
EPS	23.48	16.37	16.31	15.03	18.50	25.61	29.61	-14.29%
YoY %	43.43%	0.37%	8.52%	-18.76%	-27.76%	-13.51%	-	-
Horiz. %	79.30%	55.29%	55.08%	50.76%	62.48%	86.49%	100.00%	-
DPS	15.00	1,047.36	1,053.28	1,053.20	1,053.20	20.60	19.00	-14.54%
YoY %	-98.57%	-0.56%	0.01%	0.00%	5,012.62%	8.42%	-	-
Horiz. %	78.95%	5,512.42%	5,543.58%	5,543.16%	5,543.16%	108.42%	100.00%	-
NAPS	1.999	2.5676	2.0006	2.4915	281.4476	2.511	2.4596	-12.87%
YoY %	-22.15%	28.34%	-19.70%	-99.11%	11,108.59%	2.09%	-	-
Horiz. %	81.27%	104.39%	81.34%	101.30%	11,442.82%	102.09%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	2.38	2.12	2.09	1.79	1.61	2.10	2.46	-
P/RPS	7.03	6.61	6.33	5.15	465.85	4.60	5.42	18.87%
YoY %	6.35%	4.42%	22.91%	-98.89%	10,027.17%	-15.13%	-	-
Horiz. %	129.70%	121.96%	116.79%	95.02%	8,595.02%	84.87%	100.00%	-
P/EPS	10.13	12.94	12.82	11.92	1,020.68	8.20	8.31	14.07%
YoY %	-21.72%	0.94%	7.55%	-98.83%	12,347.32%	-1.32%	-	-
Horiz. %	121.90%	155.72%	154.27%	143.44%	12,282.55%	98.68%	100.00%	-
EY	9.87	7.73	7.80	8.39	0.10	12.19	12.04	-12.37%
YoY %	27.68%	-0.90%	-7.03%	8,290.00%	-99.18%	1.25%	-	-
Horiz. %	81.98%	64.20%	64.78%	69.68%	0.83%	101.25%	100.00%	-
DY	6.30	494.51	503.82	588.03	5.58	9.81	7.72	-12.64%
YoY %	-98.73%	-1.85%	-14.32%	10,438.17%	-43.12%	27.07%	-	-
Horiz. %	81.61%	6,405.57%	6,526.17%	7,616.97%	72.28%	127.07%	100.00%	-
P/NAPS	1.19	0.82	1.05	0.72	0.67	0.84	1.00	12.26%
YoY %	45.12%	-21.90%	45.83%	7.46%	-20.24%	-16.00%	-	-
Horiz. %	119.00%	82.00%	105.00%	72.00%	67.00%	84.00%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	23/02/10	23/10/09	24/07/09	27/04/09	27/02/09	29/10/08	28/07/08	-
Price	2.40	2.18	2.05	1.90	1.80	1.48	2.30	-
P/RPS	7.09	6.80	6.21	5.47	520.83	3.24	5.07	24.97%
YoY %	4.26%	9.50%	13.53%	-98.95%	15,975.00%	-36.09%	-	-
Horiz. %	139.84%	134.12%	122.49%	107.89%	10,272.78%	63.91%	100.00%	-
P/EPS	10.22	13.30	12.57	12.65	1,141.13	5.78	7.77	19.98%
YoY %	-23.16%	5.81%	-0.63%	-98.89%	19,642.73%	-25.61%	-	-
Horiz. %	131.53%	171.17%	161.78%	162.81%	14,686.36%	74.39%	100.00%	-
EY	9.79	7.52	7.95	7.91	0.09	17.29	12.88	-16.67%
YoY %	30.19%	-5.41%	0.51%	8,688.89%	-99.48%	34.24%	-	-
Horiz. %	76.01%	58.39%	61.72%	61.41%	0.70%	134.24%	100.00%	-
DY	6.25	480.90	513.65	553.99	4.99	13.92	8.26	-16.92%
YoY %	-98.70%	-6.38%	-7.28%	11,002.00%	-64.15%	68.52%	-	-
Horiz. %	75.67%	5,822.03%	6,218.52%	6,706.90%	60.41%	168.52%	100.00%	-
P/NAPS	1.20	0.85	1.03	0.76	0.75	0.59	0.93	18.46%
YoY %	41.18%	-17.48%	35.53%	1.33%	27.12%	-36.56%	-	-
Horiz. %	129.03%	91.40%	110.75%	81.72%	80.65%	63.44%	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