[TM] QoQ TTM Result on 31-Dec-2005 [#4]

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
TTM Result
Revenue	15,745,418	14,969,074	14,315,043	13,942,370	13,653,458	13,487,508	13,408,743	11.29%
YoY %	5.19%	4.57%	2.67%	2.12%	1.23%	0.59%	-	-
Horiz. %	117.43%	111.64%	106.76%	103.98%	101.83%	100.59%	100.00%	-
PBT	1,880,335	2,080,960	1,893,473	1,584,303	2,909,472	2,500,042	2,999,696	-26.73%
YoY %	-9.64%	9.90%	19.51%	-45.55%	16.38%	-16.66%	-	-
Horiz. %	62.68%	69.37%	63.12%	52.82%	96.99%	83.34%	100.00%	-
Tax	-941,636	-882,300	-730,274	-679,612	-462,458	-525,121	-518,892	48.72%
YoY %	-6.73%	-20.82%	-7.45%	-46.96%	11.93%	-1.20%	-	-
Horiz. %	181.47%	170.04%	140.74%	130.97%	89.12%	101.20%	100.00%	-
NP	938,699	1,198,660	1,163,199	904,691	2,447,014	1,974,921	2,480,804	-47.65%
YoY %	-21.69%	3.05%	28.57%	-63.03%	23.90%	-20.39%	-	-
Horiz. %	37.84%	48.32%	46.89%	36.47%	98.64%	79.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	776,787	1,073,751	1,046,457	875,237	2,400,712	1,954,788	2,480,804	-53.85%
YoY %	-27.66%	2.61%	19.56%	-63.54%	22.81%	-21.20%	-	-
Horiz. %	31.31%	43.28%	42.18%	35.28%	96.77%	78.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	50.08%	42.40%	38.57%	42.90%	15.89%	21.00%	17.30%	-
YoY %	18.11%	9.93%	-10.09%	169.98%	-24.33%	21.39%	-	-
Horiz. %	289.48%	245.09%	222.95%	247.98%	91.85%	121.39%	100.00%	-
Total Cost	14,806,719	13,770,414	13,151,844	13,037,679	11,206,444	11,512,587	10,927,939	22.42%
YoY %	7.53%	4.70%	0.88%	16.34%	-2.66%	5.35%	-	-
Horiz. %	135.49%	126.01%	120.35%	119.31%	102.55%	105.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	19,708,067	16,902,481	20,351,019	20,016,149	14,851,239	14,408,436	14,804,919	20.99%
YoY %	16.60%	-16.95%	1.67%	34.78%	3.07%	-2.68%	-	-
Horiz. %	133.12%	114.17%	137.46%	135.20%	100.31%	97.32%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Dividend
Div	1,387,829	1,387,829	1,185,152	1,185,152	1,013,776	1,013,776	1,009,661	23.60%
YoY %	0.00%	17.10%	0.00%	16.90%	0.00%	0.41%	-	-
Horiz. %	137.45%	137.45%	117.38%	117.38%	100.41%	100.41%	100.00%	-
Div Payout %	178.66%	129.25%	113.25%	135.41%	42.23%	51.86%	40.70%	-
YoY %	38.23%	14.13%	-16.37%	220.65%	-18.57%	27.42%	-	-
Horiz. %	438.97%	317.57%	278.26%	332.70%	103.76%	127.42%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Equity
Net Worth	19,708,067	16,902,481	20,351,019	20,016,149	14,851,239	14,408,436	14,804,919	20.99%
YoY %	16.60%	-16.95%	1.67%	34.78%	3.07%	-2.68%	-	-
Horiz. %	133.12%	114.17%	137.46%	135.20%	100.31%	97.32%	100.00%	-
NOSH	3,395,542	3,380,496	3,391,836	3,387,801	3,388,218	3,382,023	3,373,648	0.43%
YoY %	0.45%	-0.33%	0.12%	-0.01%	0.18%	0.25%	-	-
Horiz. %	100.65%	100.20%	100.54%	100.42%	100.43%	100.25%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Ratio Analysis
NP Margin	5.96%	8.01%	8.13%	6.49%	17.92%	14.64%	18.50%	-
YoY %	-25.59%	-1.48%	25.27%	-63.78%	22.40%	-20.86%	-	-
Horiz. %	32.22%	43.30%	43.95%	35.08%	96.86%	79.14%	100.00%	-
ROE	3.94%	6.35%	5.14%	4.37%	16.17%	13.57%	16.76%	-
YoY %	-37.95%	23.54%	17.62%	-72.97%	19.16%	-19.03%	-	-
Horiz. %	23.51%	37.89%	30.67%	26.07%	96.48%	80.97%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Per Share
RPS	463.71	442.81	422.04	411.55	402.97	398.80	397.46	10.81%
YoY %	4.72%	4.92%	2.55%	2.13%	1.05%	0.34%	-	-
Horiz. %	116.67%	111.41%	106.18%	103.55%	101.39%	100.34%	100.00%	-
EPS	22.88	31.76	30.85	25.83	70.85	57.80	73.53	-54.04%
YoY %	-27.96%	2.95%	19.43%	-63.54%	22.58%	-21.39%	-	-
Horiz. %	31.12%	43.19%	41.96%	35.13%	96.36%	78.61%	100.00%	-
DPS	41.00	41.00	35.00	35.00	30.00	30.00	30.00	23.12%
YoY %	0.00%	17.14%	0.00%	16.67%	0.00%	0.00%	-	-
Horiz. %	136.67%	136.67%	116.67%	116.67%	100.00%	100.00%	100.00%	-
NAPS	5.8041	5.00	6.00	5.9083	4.3832	4.2603	4.3884	20.46%
YoY %	16.08%	-16.67%	1.55%	34.79%	2.88%	-2.92%	-	-
Horiz. %	132.26%	113.94%	136.72%	134.63%	99.88%	97.08%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 3,387,801
RPS	410.36	390.13	373.08	363.37	355.84	351.52	349.46	11.29%
YoY %	5.19%	4.57%	2.67%	2.12%	1.23%	0.59%	-	-
Horiz. %	117.43%	111.64%	106.76%	103.98%	101.83%	100.59%	100.00%	-
EPS	20.24	27.98	27.27	22.81	62.57	50.95	64.66	-53.86%
YoY %	-27.66%	2.60%	19.55%	-63.54%	22.81%	-21.20%	-	-
Horiz. %	31.30%	43.27%	42.17%	35.28%	96.77%	78.80%	100.00%	-
DPS	36.17	36.17	30.89	30.89	26.42	26.42	26.31	23.61%
YoY %	0.00%	17.09%	0.00%	16.92%	0.00%	0.42%	-	-
Horiz. %	137.48%	137.48%	117.41%	117.41%	100.42%	100.42%	100.00%	-
NAPS	5.1364	4.4052	5.304	5.2167	3.8706	3.7552	3.8585	20.99%
YoY %	16.60%	-16.95%	1.67%	34.78%	3.07%	-2.68%	-	-
Horiz. %	133.12%	114.17%	137.46%	135.20%	100.31%	97.32%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	-
Price	4.57	4.53	4.68	4.78	5.20	5.00	4.88	-
P/RPS	0.99	1.02	1.11	1.16	1.29	1.25	1.23	-13.46%
YoY %	-2.94%	-8.11%	-4.31%	-10.08%	3.20%	1.63%	-	-
Horiz. %	80.49%	82.93%	90.24%	94.31%	104.88%	101.63%	100.00%	-
P/EPS	19.98	14.26	15.17	18.50	7.34	8.65	6.64	108.28%
YoY %	40.11%	-6.00%	-18.00%	152.04%	-15.14%	30.27%	-	-
Horiz. %	300.90%	214.76%	228.46%	278.61%	110.54%	130.27%	100.00%	-
EY	5.01	7.01	6.59	5.40	13.63	11.56	15.07	-51.97%
YoY %	-28.53%	6.37%	22.04%	-60.38%	17.91%	-23.29%	-	-
Horiz. %	33.24%	46.52%	43.73%	35.83%	90.44%	76.71%	100.00%	-
DY	8.97	9.05	7.48	7.32	5.77	6.00	6.15	28.58%
YoY %	-0.88%	20.99%	2.19%	26.86%	-3.83%	-2.44%	-	-
Horiz. %	145.85%	147.15%	121.63%	119.02%	93.82%	97.56%	100.00%	-
P/NAPS	0.79	0.91	0.78	0.81	1.19	1.17	1.11	-20.26%
YoY %	-13.19%	16.67%	-3.70%	-31.93%	1.71%	5.41%	-	-
Horiz. %	71.17%	81.98%	70.27%	72.97%	107.21%	105.41%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	28/11/06	02/08/06	15/05/06	28/02/06	29/11/05	25/08/05	31/05/05	-
Price	4.60	4.47	4.95	4.95	4.80	5.50	4.90	-
P/RPS	0.99	1.01	1.17	1.20	1.19	1.38	1.23	-13.46%
YoY %	-1.98%	-13.68%	-2.50%	0.84%	-13.77%	12.20%	-	-
Horiz. %	80.49%	82.11%	95.12%	97.56%	96.75%	112.20%	100.00%	-
P/EPS	20.11	14.07	16.04	19.16	6.77	9.52	6.66	108.76%
YoY %	42.93%	-12.28%	-16.28%	183.01%	-28.89%	42.94%	-	-
Horiz. %	301.95%	211.26%	240.84%	287.69%	101.65%	142.94%	100.00%	-
EY	4.97	7.11	6.23	5.22	14.76	10.51	15.01	-52.10%
YoY %	-30.10%	14.13%	19.35%	-64.63%	40.44%	-29.98%	-	-
Horiz. %	33.11%	47.37%	41.51%	34.78%	98.33%	70.02%	100.00%	-
DY	8.91	9.17	7.07	7.07	6.25	5.45	6.12	28.42%
YoY %	-2.84%	29.70%	0.00%	13.12%	14.68%	-10.95%	-	-
Horiz. %	145.59%	149.84%	115.52%	115.52%	102.12%	89.05%	100.00%	-
P/NAPS	0.79	0.89	0.83	0.84	1.10	1.29	1.12	-20.74%
YoY %	-11.24%	7.23%	-1.19%	-23.64%	-14.73%	15.18%	-	-
Horiz. %	70.54%	79.46%	74.11%	75.00%	98.21%	115.18%	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