[TM] QoQ TTM Result on 31-Dec-2012 [#4]

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
TTM Result
Revenue	10,458,244	10,223,189	10,034,339	9,993,537	9,631,371	9,577,693	9,386,303	7.46%
YoY %	2.30%	1.88%	0.41%	3.76%	0.56%	2.04%	-	-
Horiz. %	111.42%	108.92%	106.90%	106.47%	102.61%	102.04%	100.00%	-
PBT	1,082,583	1,056,133	999,844	1,069,582	952,969	1,051,582	1,073,165	0.58%
YoY %	2.50%	5.63%	-6.52%	12.24%	-9.38%	-2.01%	-	-
Horiz. %	100.88%	98.41%	93.17%	99.67%	88.80%	97.99%	100.00%	-
Tax	-12,093	77,082	269,738	236,334	584,816	490,897	247,869	-
YoY %	-115.69%	-71.42%	14.13%	-59.59%	19.13%	98.05%	-	-
Horiz. %	-4.88%	31.10%	108.82%	95.35%	235.94%	198.05%	100.00%	-
NP	1,070,490	1,133,215	1,269,582	1,305,916	1,537,785	1,542,479	1,321,034	-13.07%
YoY %	-5.54%	-10.74%	-2.78%	-15.08%	-0.30%	16.76%	-	-
Horiz. %	81.03%	85.78%	96.11%	98.86%	116.41%	116.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,031,214	1,091,737	1,226,344	1,263,731	1,498,785	1,499,503	1,278,292	-13.32%
YoY %	-5.54%	-10.98%	-2.96%	-15.68%	-0.05%	17.31%	-	-
Horiz. %	80.67%	85.41%	95.94%	98.86%	117.25%	117.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.12%	-7.30%	-26.98%	-22.10%	-61.37%	-46.68%	-23.10%	-
YoY %	115.34%	72.94%	-22.08%	63.99%	-31.47%	-102.08%	-	-
Horiz. %	-4.85%	31.60%	116.80%	95.67%	265.67%	202.08%	100.00%	-
Total Cost	9,387,754	9,089,974	8,764,757	8,687,621	8,093,586	8,035,214	8,065,269	10.64%
YoY %	3.28%	3.71%	0.89%	7.34%	0.73%	-0.37%	-	-
Horiz. %	116.40%	112.71%	108.67%	107.72%	100.35%	99.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,762,290	6,845,836	7,099,923	6,863,568	6,573,184	7,758,221	7,733,305	-8.54%
YoY %	-1.22%	-3.58%	3.44%	4.42%	-15.27%	0.32%	-	-
Horiz. %	87.44%	88.52%	91.81%	88.75%	85.00%	100.32%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Dividend
Div	784,915	784,915	786,512	786,512	703,140	703,140	697,471	8.18%
YoY %	0.00%	-0.20%	0.00%	11.86%	0.00%	0.81%	-	-
Horiz. %	112.54%	112.54%	112.77%	112.77%	100.81%	100.81%	100.00%	-
Div Payout %	76.12%	71.90%	64.13%	62.24%	46.91%	46.89%	54.56%	-
YoY %	5.87%	12.12%	3.04%	32.68%	0.04%	-14.06%	-	-
Horiz. %	139.52%	131.78%	117.54%	114.08%	85.98%	85.94%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Equity
Net Worth	6,762,290	6,845,836	7,099,923	6,863,568	6,573,184	7,758,221	7,733,305	-8.54%
YoY %	-1.22%	-3.58%	3.44%	4.42%	-15.27%	0.32%	-	-
Horiz. %	87.44%	88.52%	91.81%	88.75%	85.00%	100.32%	100.00%	-
NOSH	3,579,257	3,575,969	3,577,869	3,561,235	3,588,178	3,592,268	3,580,399	-0.02%
YoY %	0.09%	-0.05%	0.47%	-0.75%	-0.11%	0.33%	-	-
Horiz. %	99.97%	99.88%	99.93%	99.46%	100.22%	100.33%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Ratio Analysis
NP Margin	10.24%	11.08%	12.65%	13.07%	15.97%	16.10%	14.07%	-
YoY %	-7.58%	-12.41%	-3.21%	-18.16%	-0.81%	14.43%	-	-
Horiz. %	72.78%	78.75%	89.91%	92.89%	113.50%	114.43%	100.00%	-
ROE	15.25%	15.95%	17.27%	18.41%	22.80%	19.33%	16.53%	-
YoY %	-4.39%	-7.64%	-6.19%	-19.25%	17.95%	16.94%	-	-
Horiz. %	92.26%	96.49%	104.48%	111.37%	137.93%	116.94%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Per Share
RPS	292.19	285.89	280.46	280.62	268.42	266.62	262.16	7.49%
YoY %	2.20%	1.94%	-0.06%	4.55%	0.68%	1.70%	-	-
Horiz. %	111.45%	109.05%	106.98%	107.04%	102.39%	101.70%	100.00%	-
EPS	28.81	30.53	34.28	35.49	41.77	41.74	35.70	-13.30%
YoY %	-5.63%	-10.94%	-3.41%	-15.03%	0.07%	16.92%	-	-
Horiz. %	80.70%	85.52%	96.02%	99.41%	117.00%	116.92%	100.00%	-
DPS	22.00	22.00	22.00	22.00	19.60	19.60	19.60	7.99%
YoY %	0.00%	0.00%	0.00%	12.24%	0.00%	0.00%	-	-
Horiz. %	112.24%	112.24%	112.24%	112.24%	100.00%	100.00%	100.00%	-
NAPS	1.8893	1.9144	1.9844	1.9273	1.8319	2.1597	2.1599	-8.52%
YoY %	-1.31%	-3.53%	2.96%	5.21%	-15.18%	-0.01%	-	-
Horiz. %	87.47%	88.63%	91.87%	89.23%	84.81%	99.99%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Adjusted Per Share Value based on latest NOSH - 3,561,235
RPS	272.51	266.39	261.47	260.40	250.97	249.57	244.58	7.46%
YoY %	2.30%	1.88%	0.41%	3.76%	0.56%	2.04%	-	-
Horiz. %	111.42%	108.92%	106.91%	106.47%	102.61%	102.04%	100.00%	-
EPS	26.87	28.45	31.96	32.93	39.05	39.07	33.31	-13.33%
YoY %	-5.55%	-10.98%	-2.95%	-15.67%	-0.05%	17.29%	-	-
Horiz. %	80.67%	85.41%	95.95%	98.86%	117.23%	117.29%	100.00%	-
DPS	20.45	20.45	20.49	20.49	18.32	18.32	18.17	8.19%
YoY %	0.00%	-0.20%	0.00%	11.84%	0.00%	0.83%	-	-
Horiz. %	112.55%	112.55%	112.77%	112.77%	100.83%	100.83%	100.00%	-
NAPS	1.7621	1.7838	1.85	1.7885	1.7128	2.0216	2.0151	-8.54%
YoY %	-1.22%	-3.58%	3.44%	4.42%	-15.28%	0.32%	-	-
Horiz. %	87.44%	88.52%	91.81%	88.75%	85.00%	100.32%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	29/06/12	30/03/12	-
Price	5.24	5.40	5.39	6.04	6.19	5.65	5.32	-
P/RPS	1.79	1.89	1.92	2.15	2.31	2.12	2.03	-8.03%
YoY %	-5.29%	-1.56%	-10.70%	-6.93%	8.96%	4.43%	-	-
Horiz. %	88.18%	93.10%	94.58%	105.91%	113.79%	104.43%	100.00%	-
P/EPS	18.19	17.69	15.73	17.02	14.82	13.54	14.90	14.21%
YoY %	2.83%	12.46%	-7.58%	14.84%	9.45%	-9.13%	-	-
Horiz. %	122.08%	118.72%	105.57%	114.23%	99.46%	90.87%	100.00%	-
EY	5.50	5.65	6.36	5.88	6.75	7.39	6.71	-12.40%
YoY %	-2.65%	-11.16%	8.16%	-12.89%	-8.66%	10.13%	-	-
Horiz. %	81.97%	84.20%	94.78%	87.63%	100.60%	110.13%	100.00%	-
DY	4.20	4.07	4.08	3.64	3.17	3.47	3.68	9.20%
YoY %	3.19%	-0.25%	12.09%	14.83%	-8.65%	-5.71%	-	-
Horiz. %	114.13%	110.60%	110.87%	98.91%	86.14%	94.29%	100.00%	-
P/NAPS	2.77	2.82	2.72	3.13	3.38	2.62	2.46	8.22%
YoY %	-1.77%	3.68%	-13.10%	-7.40%	29.01%	6.50%	-	-
Horiz. %	112.60%	114.63%	110.57%	127.24%	137.40%	106.50%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Price Multiplier on Announcement Date
Date	28/11/13	29/08/13	30/05/13	27/02/13	30/11/12	29/08/12	30/05/12	-
Price	5.14	5.26	5.47	5.32	5.47	5.99	5.37	-
P/RPS	1.76	1.84	1.95	1.90	2.04	2.25	2.05	-9.66%
YoY %	-4.35%	-5.64%	2.63%	-6.86%	-9.33%	9.76%	-	-
Horiz. %	85.85%	89.76%	95.12%	92.68%	99.51%	109.76%	100.00%	-
P/EPS	17.84	17.23	15.96	14.99	13.10	14.35	15.04	12.04%
YoY %	3.54%	7.96%	6.47%	14.43%	-8.71%	-4.59%	-	-
Horiz. %	118.62%	114.56%	106.12%	99.67%	87.10%	95.41%	100.00%	-
EY	5.61	5.80	6.27	6.67	7.64	6.97	6.65	-10.70%
YoY %	-3.28%	-7.50%	-6.00%	-12.70%	9.61%	4.81%	-	-
Horiz. %	84.36%	87.22%	94.29%	100.30%	114.89%	104.81%	100.00%	-
DY	4.28	4.18	4.02	4.14	3.58	3.27	3.65	11.18%
YoY %	2.39%	3.98%	-2.90%	15.64%	9.48%	-10.41%	-	-
Horiz. %	117.26%	114.52%	110.14%	113.42%	98.08%	89.59%	100.00%	-
P/NAPS	2.72	2.75	2.76	2.76	2.99	2.77	2.49	6.06%
YoY %	-1.09%	-0.36%	0.00%	-7.69%	7.94%	11.24%	-	-
Horiz. %	109.24%	110.44%	110.84%	110.84%	120.08%	111.24%	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