[EIG] QoQ TTM Result on 30-Sep-2008 [#2]

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
TTM Result
Revenue	174,096	183,330	182,617	183,930	176,339	167,152	164,018	4.05%
YoY %	-5.04%	0.39%	-0.71%	4.30%	5.50%	1.91%	-	-
Horiz. %	106.14%	111.77%	111.34%	112.14%	107.51%	101.91%	100.00%	-
PBT	12,973	14,823	17,039	20,655	21,891	21,175	20,236	-25.67%
YoY %	-12.48%	-13.01%	-17.51%	-5.65%	3.38%	4.64%	-	-
Horiz. %	64.11%	73.25%	84.20%	102.07%	108.18%	104.64%	100.00%	-
Tax	-4,239	-4,179	-3,879	-4,870	-5,390	-5,402	-5,305	-13.90%
YoY %	-1.44%	-7.73%	20.35%	9.65%	0.22%	-1.83%	-	-
Horiz. %	79.91%	78.77%	73.12%	91.80%	101.60%	101.83%	100.00%	-
NP	8,734	10,644	13,160	15,785	16,501	15,773	14,931	-30.07%
YoY %	-17.94%	-19.12%	-16.63%	-4.34%	4.62%	5.64%	-	-
Horiz. %	58.50%	71.29%	88.14%	105.72%	110.52%	105.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,734	10,644	13,160	15,785	16,501	15,773	14,931	-30.07%
YoY %	-17.94%	-19.12%	-16.63%	-4.34%	4.62%	5.64%	-	-
Horiz. %	58.50%	71.29%	88.14%	105.72%	110.52%	105.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.68%	28.19%	22.77%	23.58%	24.62%	25.51%	26.22%	-
YoY %	15.93%	23.80%	-3.44%	-4.22%	-3.49%	-2.71%	-	-
Horiz. %	124.64%	107.51%	86.84%	89.93%	93.90%	97.29%	100.00%	-
Total Cost	165,362	172,686	169,457	168,145	159,838	151,379	149,087	7.15%
YoY %	-4.24%	1.91%	0.78%	5.20%	5.59%	1.54%	-	-
Horiz. %	110.92%	115.83%	113.66%	112.78%	107.21%	101.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	131,538	133,487	130,412	130,533	126,962	124,201	121,545	5.41%
YoY %	-1.46%	2.36%	-0.09%	2.81%	2.22%	2.19%	-	-
Horiz. %	108.22%	109.83%	107.30%	107.39%	104.46%	102.19%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	3,958	3,958	1,975	3,302	3,302	3,302	6,302	-26.68%
YoY %	0.00%	100.41%	-40.19%	0.00%	0.00%	-47.60%	-	-
Horiz. %	62.81%	62.81%	31.34%	52.40%	52.40%	52.40%	100.00%	-
Div Payout %	45.32%	37.19%	15.01%	20.92%	20.02%	20.94%	42.21%	-
YoY %	21.86%	147.77%	-28.25%	4.50%	-4.39%	-50.39%	-	-
Horiz. %	107.37%	88.11%	35.56%	49.56%	47.43%	49.61%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	131,538	133,487	130,412	130,533	126,962	124,201	121,545	5.41%
YoY %	-1.46%	2.36%	-0.09%	2.81%	2.22%	2.19%	-	-
Horiz. %	108.22%	109.83%	107.30%	107.39%	104.46%	102.19%	100.00%	-
NOSH	131,538	132,165	131,729	131,851	132,252	132,128	132,114	-0.29%
YoY %	-0.47%	0.33%	-0.09%	-0.30%	0.09%	0.01%	-	-
Horiz. %	99.56%	100.04%	99.71%	99.80%	100.10%	100.01%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	5.02%	5.81%	7.21%	8.58%	9.36%	9.44%	9.10%	-
YoY %	-13.60%	-19.42%	-15.97%	-8.33%	-0.85%	3.74%	-	-
Horiz. %	55.16%	63.85%	79.23%	94.29%	102.86%	103.74%	100.00%	-
ROE	6.64%	7.97%	10.09%	12.09%	13.00%	12.70%	12.28%	-
YoY %	-16.69%	-21.01%	-16.54%	-7.00%	2.36%	3.42%	-	-
Horiz. %	54.07%	64.90%	82.17%	98.45%	105.86%	103.42%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	132.35	138.71	138.63	139.50	133.34	126.51	124.15	4.36%
YoY %	-4.59%	0.06%	-0.62%	4.62%	5.40%	1.90%	-	-
Horiz. %	106.60%	111.73%	111.66%	112.36%	107.40%	101.90%	100.00%	-
EPS	6.64	8.05	9.99	11.97	12.48	11.94	11.30	-29.86%
YoY %	-17.52%	-19.42%	-16.54%	-4.09%	4.52%	5.66%	-	-
Horiz. %	58.76%	71.24%	88.41%	105.93%	110.44%	105.66%	100.00%	-
DPS	3.00	3.00	1.50	2.50	2.50	2.50	4.77	-26.61%
YoY %	0.00%	100.00%	-40.00%	0.00%	0.00%	-47.59%	-	-
Horiz. %	62.89%	62.89%	31.45%	52.41%	52.41%	52.41%	100.00%	-
NAPS	1.00	1.01	0.99	0.99	0.96	0.94	0.92	5.72%
YoY %	-0.99%	2.02%	0.00%	3.12%	2.13%	2.17%	-	-
Horiz. %	108.70%	109.78%	107.61%	107.61%	104.35%	102.17%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 131,851
RPS	73.40	77.29	76.99	77.54	74.34	70.47	69.15	4.06%
YoY %	-5.03%	0.39%	-0.71%	4.30%	5.49%	1.91%	-	-
Horiz. %	106.15%	111.77%	111.34%	112.13%	107.51%	101.91%	100.00%	-
EPS	3.68	4.49	5.55	6.65	6.96	6.65	6.29	-30.07%
YoY %	-18.04%	-19.10%	-16.54%	-4.45%	4.66%	5.72%	-	-
Horiz. %	58.51%	71.38%	88.24%	105.72%	110.65%	105.72%	100.00%	-
DPS	1.67	1.67	0.83	1.39	1.39	1.39	2.66	-26.70%
YoY %	0.00%	101.20%	-40.29%	0.00%	0.00%	-47.74%	-	-
Horiz. %	62.78%	62.78%	31.20%	52.26%	52.26%	52.26%	100.00%	-
NAPS	0.5546	0.5628	0.5498	0.5503	0.5353	0.5236	0.5124	5.42%
YoY %	-1.46%	2.36%	-0.09%	2.80%	2.23%	2.19%	-	-
Horiz. %	108.24%	109.84%	107.30%	107.40%	104.47%	102.19%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	0.57	0.70	0.63	0.74	0.69	0.72	0.76	-
P/RPS	0.43	0.50	0.45	0.53	0.52	0.57	0.61	-20.81%
YoY %	-14.00%	11.11%	-15.09%	1.92%	-8.77%	-6.56%	-	-
Horiz. %	70.49%	81.97%	73.77%	86.89%	85.25%	93.44%	100.00%	-
P/EPS	8.58	8.69	6.31	6.18	5.53	6.03	6.72	17.70%
YoY %	-1.27%	37.72%	2.10%	11.75%	-8.29%	-10.27%	-	-
Horiz. %	127.68%	129.32%	93.90%	91.96%	82.29%	89.73%	100.00%	-
EY	11.65	11.51	15.86	16.18	18.08	16.58	14.87	-15.02%
YoY %	1.22%	-27.43%	-1.98%	-10.51%	9.05%	11.50%	-	-
Horiz. %	78.35%	77.40%	106.66%	108.81%	121.59%	111.50%	100.00%	-
DY	5.26	4.29	2.38	3.38	3.62	3.47	6.28	-11.15%
YoY %	22.61%	80.25%	-29.59%	-6.63%	4.32%	-44.75%	-	-
Horiz. %	83.76%	68.31%	37.90%	53.82%	57.64%	55.25%	100.00%	-
P/NAPS	0.57	0.69	0.64	0.75	0.72	0.77	0.83	-22.17%
YoY %	-17.39%	7.81%	-14.67%	4.17%	-6.49%	-7.23%	-	-
Horiz. %	68.67%	83.13%	77.11%	90.36%	86.75%	92.77%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	26/08/09	27/05/09	13/02/09	19/11/08	19/08/08	16/05/08	20/02/08	-
Price	0.70	0.59	0.82	0.73	0.80	0.75	0.75	-
P/RPS	0.53	0.43	0.59	0.52	0.60	0.59	0.60	-7.94%
YoY %	23.26%	-27.12%	13.46%	-13.33%	1.69%	-1.67%	-	-
Horiz. %	88.33%	71.67%	98.33%	86.67%	100.00%	98.33%	100.00%	-
P/EPS	10.54	7.33	8.21	6.10	6.41	6.28	6.64	36.11%
YoY %	43.79%	-10.72%	34.59%	-4.84%	2.07%	-5.42%	-	-
Horiz. %	158.73%	110.39%	123.64%	91.87%	96.54%	94.58%	100.00%	-
EY	9.49	13.65	12.18	16.40	15.60	15.92	15.07	-26.55%
YoY %	-30.48%	12.07%	-25.73%	5.13%	-2.01%	5.64%	-	-
Horiz. %	62.97%	90.58%	80.82%	108.83%	103.52%	105.64%	100.00%	-
DY	4.29	5.08	1.83	3.42	3.13	3.33	6.36	-23.10%
YoY %	-15.55%	177.60%	-46.49%	9.27%	-6.01%	-47.64%	-	-
Horiz. %	67.45%	79.87%	28.77%	53.77%	49.21%	52.36%	100.00%	-
P/NAPS	0.70	0.58	0.83	0.74	0.83	0.80	0.82	-10.01%
YoY %	20.69%	-30.12%	12.16%	-10.84%	3.75%	-2.44%	-	-
Horiz. %	85.37%	70.73%	101.22%	90.24%	101.22%	97.56%	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