[EIG] QoQ TTM Result on 30-Jun-2009 [#1]

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
TTM Result
Revenue	169,991	173,908	173,060	174,096	183,330	182,617	183,930	-5.12%
YoY %	-2.25%	0.49%	-0.60%	-5.04%	0.39%	-0.71%	-	-
Horiz. %	92.42%	94.55%	94.09%	94.65%	99.67%	99.29%	100.00%	-
PBT	3,805	12,619	12,861	12,973	14,823	17,039	20,655	-67.65%
YoY %	-69.85%	-1.88%	-0.86%	-12.48%	-13.01%	-17.51%	-	-
Horiz. %	18.42%	61.09%	62.27%	62.81%	71.76%	82.49%	100.00%	-
Tax	-3,957	-5,415	-4,066	-4,239	-4,179	-3,879	-4,870	-12.93%
YoY %	26.93%	-33.18%	4.08%	-1.44%	-7.73%	20.35%	-	-
Horiz. %	81.25%	111.19%	83.49%	87.04%	85.81%	79.65%	100.00%	-
NP	-152	7,204	8,795	8,734	10,644	13,160	15,785	-
YoY %	-102.11%	-18.09%	0.70%	-17.94%	-19.12%	-16.63%	-	-
Horiz. %	-0.96%	45.64%	55.72%	55.33%	67.43%	83.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-656	7,443	8,811	8,734	10,644	13,160	15,785	-
YoY %	-108.81%	-15.53%	0.88%	-17.94%	-19.12%	-16.63%	-	-
Horiz. %	-4.16%	47.15%	55.82%	55.33%	67.43%	83.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	103.99%	42.91%	31.61%	32.68%	28.19%	22.77%	23.58%	-
YoY %	142.34%	35.75%	-3.27%	15.93%	23.80%	-3.44%	-	-
Horiz. %	441.01%	181.98%	134.05%	138.59%	119.55%	96.56%	100.00%	-
Total Cost	170,143	166,704	164,265	165,362	172,686	169,457	168,145	0.79%
YoY %	2.06%	1.48%	-0.66%	-4.24%	1.91%	0.78%	-	-
Horiz. %	101.19%	99.14%	97.69%	98.34%	102.70%	100.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	129,452	151,206	134,439	131,538	133,487	130,412	130,533	-0.55%
YoY %	-14.39%	12.47%	2.21%	-1.46%	2.36%	-0.09%	-	-
Horiz. %	99.17%	115.84%	102.99%	100.77%	102.26%	99.91%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Dividend
Div	-	1,982	3,958	3,958	3,958	1,975	3,302	-
YoY %	-	-49.92%	0.00%	0.00%	100.41%	-40.19%	-	-
Horiz. %	-	60.02%	119.87%	119.87%	119.87%	59.81%	100.00%	-
Div Payout %	-	26.64%	44.93%	45.32%	37.19%	15.01%	20.92%	-
YoY %	-	-40.71%	-0.86%	21.86%	147.77%	-28.25%	-	-
Horiz. %	-	127.34%	214.77%	216.63%	177.77%	71.75%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Equity
Net Worth	129,452	151,206	134,439	131,538	133,487	130,412	130,533	-0.55%
YoY %	-14.39%	12.47%	2.21%	-1.46%	2.36%	-0.09%	-	-
Horiz. %	99.17%	115.84%	102.99%	100.77%	102.26%	99.91%	100.00%	-
NOSH	132,094	151,206	133,108	131,538	132,165	131,729	131,851	0.12%
YoY %	-12.64%	13.60%	1.19%	-0.47%	0.33%	-0.09%	-	-
Horiz. %	100.18%	114.68%	100.95%	99.76%	100.24%	99.91%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Ratio Analysis
NP Margin	-0.09%	4.14%	5.08%	5.02%	5.81%	7.21%	8.58%	-
YoY %	-102.17%	-18.50%	1.20%	-13.60%	-19.42%	-15.97%	-	-
Horiz. %	-1.05%	48.25%	59.21%	58.51%	67.72%	84.03%	100.00%	-
ROE	-0.51%	4.92%	6.55%	6.64%	7.97%	10.09%	12.09%	-
YoY %	-110.37%	-24.89%	-1.36%	-16.69%	-21.01%	-16.54%	-	-
Horiz. %	-4.22%	40.69%	54.18%	54.92%	65.92%	83.46%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Per Share
RPS	128.69	115.01	130.01	132.35	138.71	138.63	139.50	-5.23%
YoY %	11.89%	-11.54%	-1.77%	-4.59%	0.06%	-0.62%	-	-
Horiz. %	92.25%	82.44%	93.20%	94.87%	99.43%	99.38%	100.00%	-
EPS	-0.50	4.92	6.62	6.64	8.05	9.99	11.97	-
YoY %	-110.16%	-25.68%	-0.30%	-17.52%	-19.42%	-16.54%	-	-
Horiz. %	-4.18%	41.10%	55.30%	55.47%	67.25%	83.46%	100.00%	-
DPS	0.00	1.31	3.00	3.00	3.00	1.50	2.50	-
YoY %	0.00%	-56.33%	0.00%	0.00%	100.00%	-40.00%	-	-
Horiz. %	0.00%	52.40%	120.00%	120.00%	120.00%	60.00%	100.00%	-
NAPS	0.98	1.00	1.01	1.00	1.01	0.99	0.99	-0.67%
YoY %	-2.00%	-0.99%	1.00%	-0.99%	2.02%	0.00%	-	-
Horiz. %	98.99%	101.01%	102.02%	101.01%	102.02%	100.00%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 131,538
RPS	71.67	73.32	72.96	73.40	77.29	76.99	77.54	-5.11%
YoY %	-2.25%	0.49%	-0.60%	-5.03%	0.39%	-0.71%	-	-
Horiz. %	92.43%	94.56%	94.09%	94.66%	99.68%	99.29%	100.00%	-
EPS	-0.28	3.14	3.71	3.68	4.49	5.55	6.65	-
YoY %	-108.92%	-15.36%	0.82%	-18.04%	-19.10%	-16.54%	-	-
Horiz. %	-4.21%	47.22%	55.79%	55.34%	67.52%	83.46%	100.00%	-
DPS	0.00	0.84	1.67	1.67	1.67	0.83	1.39	-
YoY %	0.00%	-49.70%	0.00%	0.00%	101.20%	-40.29%	-	-
Horiz. %	0.00%	60.43%	120.14%	120.14%	120.14%	59.71%	100.00%	-
NAPS	0.5458	0.6375	0.5668	0.5546	0.5628	0.5498	0.5503	-0.54%
YoY %	-14.38%	12.47%	2.20%	-1.46%	2.36%	-0.09%	-	-
Horiz. %	99.18%	115.85%	103.00%	100.78%	102.27%	99.91%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	-
Price	0.81	0.60	0.62	0.57	0.70	0.63	0.74	-
P/RPS	0.63	0.52	0.48	0.43	0.50	0.45	0.53	12.22%
YoY %	21.15%	8.33%	11.63%	-14.00%	11.11%	-15.09%	-	-
Horiz. %	118.87%	98.11%	90.57%	81.13%	94.34%	84.91%	100.00%	-
P/EPS	-163.10	12.19	9.37	8.58	8.69	6.31	6.18	-
YoY %	-1,437.98%	30.10%	9.21%	-1.27%	37.72%	2.10%	-	-
Horiz. %	-2,639.16%	197.25%	151.62%	138.83%	140.61%	102.10%	100.00%	-
EY	-0.61	8.20	10.68	11.65	11.51	15.86	16.18	-
YoY %	-107.44%	-23.22%	-8.33%	1.22%	-27.43%	-1.98%	-	-
Horiz. %	-3.77%	50.68%	66.01%	72.00%	71.14%	98.02%	100.00%	-
DY	0.00	2.19	4.84	5.26	4.29	2.38	3.38	-
YoY %	0.00%	-54.75%	-7.98%	22.61%	80.25%	-29.59%	-	-
Horiz. %	0.00%	64.79%	143.20%	155.62%	126.92%	70.41%	100.00%	-
P/NAPS	0.83	0.60	0.61	0.57	0.69	0.64	0.75	6.99%
YoY %	38.33%	-1.64%	7.02%	-17.39%	7.81%	-14.67%	-	-
Horiz. %	110.67%	80.00%	81.33%	76.00%	92.00%	85.33%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	27/05/10	25/02/10	25/11/09	26/08/09	27/05/09	13/02/09	19/11/08	-
Price	0.52	0.63	0.60	0.70	0.59	0.82	0.73	-
P/RPS	0.40	0.55	0.46	0.53	0.43	0.59	0.52	-16.06%
YoY %	-27.27%	19.57%	-13.21%	23.26%	-27.12%	13.46%	-	-
Horiz. %	76.92%	105.77%	88.46%	101.92%	82.69%	113.46%	100.00%	-
P/EPS	-104.71	12.80	9.06	10.54	7.33	8.21	6.10	-
YoY %	-918.05%	41.28%	-14.04%	43.79%	-10.72%	34.59%	-	-
Horiz. %	-1,716.56%	209.84%	148.52%	172.79%	120.16%	134.59%	100.00%	-
EY	-0.96	7.81	11.03	9.49	13.65	12.18	16.40	-
YoY %	-112.29%	-29.19%	16.23%	-30.48%	12.07%	-25.73%	-	-
Horiz. %	-5.85%	47.62%	67.26%	57.87%	83.23%	74.27%	100.00%	-
DY	0.00	2.08	5.00	4.29	5.08	1.83	3.42	-
YoY %	0.00%	-58.40%	16.55%	-15.55%	177.60%	-46.49%	-	-
Horiz. %	0.00%	60.82%	146.20%	125.44%	148.54%	53.51%	100.00%	-
P/NAPS	0.53	0.63	0.59	0.70	0.58	0.83	0.74	-19.96%
YoY %	-15.87%	6.78%	-15.71%	20.69%	-30.12%	12.16%	-	-
Horiz. %	71.62%	85.14%	79.73%	94.59%	78.38%	112.16%	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