[EIG] QoQ TTM Result on 31-Mar-2009 [#4]

	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	173,908	173,060	174,096	183,330	182,617	183,930	176,339	-0.91%
YoY %	0.49%	-0.60%	-5.04%	0.39%	-0.71%	4.30%	-	-
Horiz. %	98.62%	98.14%	98.73%	103.96%	103.56%	104.30%	100.00%	-
PBT	12,619	12,861	12,973	14,823	17,039	20,655	21,891	-30.66%
YoY %	-1.88%	-0.86%	-12.48%	-13.01%	-17.51%	-5.65%	-	-
Horiz. %	57.64%	58.75%	59.26%	67.71%	77.84%	94.35%	100.00%	-
Tax	-5,415	-4,066	-4,239	-4,179	-3,879	-4,870	-5,390	0.30%
YoY %	-33.18%	4.08%	-1.44%	-7.73%	20.35%	9.65%	-	-
Horiz. %	100.46%	75.44%	78.65%	77.53%	71.97%	90.35%	100.00%	-
NP	7,204	8,795	8,734	10,644	13,160	15,785	16,501	-42.36%
YoY %	-18.09%	0.70%	-17.94%	-19.12%	-16.63%	-4.34%	-	-
Horiz. %	43.66%	53.30%	52.93%	64.51%	79.75%	95.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,443	8,811	8,734	10,644	13,160	15,785	16,501	-41.09%
YoY %	-15.53%	0.88%	-17.94%	-19.12%	-16.63%	-4.34%	-	-
Horiz. %	45.11%	53.40%	52.93%	64.51%	79.75%	95.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	42.91%	31.61%	32.68%	28.19%	22.77%	23.58%	24.62%	-
YoY %	35.75%	-3.27%	15.93%	23.80%	-3.44%	-4.22%	-	-
Horiz. %	174.29%	128.39%	132.74%	114.50%	92.49%	95.78%	100.00%	-
Total Cost	166,704	164,265	165,362	172,686	169,457	168,145	159,838	2.83%
YoY %	1.48%	-0.66%	-4.24%	1.91%	0.78%	5.20%	-	-
Horiz. %	104.30%	102.77%	103.46%	108.04%	106.02%	105.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	151,206	134,439	131,538	133,487	130,412	130,533	126,962	12.32%
YoY %	12.47%	2.21%	-1.46%	2.36%	-0.09%	2.81%	-	-
Horiz. %	119.10%	105.89%	103.60%	105.14%	102.72%	102.81%	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	1,982	3,958	3,958	3,958	1,975	3,302	3,302	-28.77%
YoY %	-49.92%	0.00%	0.00%	100.41%	-40.19%	0.00%	-	-
Horiz. %	60.02%	119.87%	119.87%	119.87%	59.81%	100.00%	100.00%	-
Div Payout %	26.64%	44.93%	45.32%	37.19%	15.01%	20.92%	20.02%	-
YoY %	-40.71%	-0.86%	21.86%	147.77%	-28.25%	4.50%	-	-
Horiz. %	133.07%	224.43%	226.37%	185.76%	74.98%	104.50%	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	151,206	134,439	131,538	133,487	130,412	130,533	126,962	12.32%
YoY %	12.47%	2.21%	-1.46%	2.36%	-0.09%	2.81%	-	-
Horiz. %	119.10%	105.89%	103.60%	105.14%	102.72%	102.81%	100.00%	-
NOSH	151,206	133,108	131,538	132,165	131,729	131,851	132,252	9.31%
YoY %	13.60%	1.19%	-0.47%	0.33%	-0.09%	-0.30%	-	-
Horiz. %	114.33%	100.65%	99.46%	99.93%	99.60%	99.70%	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	4.14%	5.08%	5.02%	5.81%	7.21%	8.58%	9.36%	-
YoY %	-18.50%	1.20%	-13.60%	-19.42%	-15.97%	-8.33%	-	-
Horiz. %	44.23%	54.27%	53.63%	62.07%	77.03%	91.67%	100.00%	-
ROE	4.92%	6.55%	6.64%	7.97%	10.09%	12.09%	13.00%	-
YoY %	-24.89%	-1.36%	-16.69%	-21.01%	-16.54%	-7.00%	-	-
Horiz. %	37.85%	50.38%	51.08%	61.31%	77.62%	93.00%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	115.01	130.01	132.35	138.71	138.63	139.50	133.34	-9.36%
YoY %	-11.54%	-1.77%	-4.59%	0.06%	-0.62%	4.62%	-	-
Horiz. %	86.25%	97.50%	99.26%	104.03%	103.97%	104.62%	100.00%	-
EPS	4.92	6.62	6.64	8.05	9.99	11.97	12.48	-46.14%
YoY %	-25.68%	-0.30%	-17.52%	-19.42%	-16.54%	-4.09%	-	-
Horiz. %	39.42%	53.04%	53.21%	64.50%	80.05%	95.91%	100.00%	-
DPS	1.31	3.00	3.00	3.00	1.50	2.50	2.50	-34.92%
YoY %	-56.33%	0.00%	0.00%	100.00%	-40.00%	0.00%	-	-
Horiz. %	52.40%	120.00%	120.00%	120.00%	60.00%	100.00%	100.00%	-
NAPS	1.00	1.01	1.00	1.01	0.99	0.99	0.96	2.75%
YoY %	-0.99%	1.00%	-0.99%	2.02%	0.00%	3.12%	-	-
Horiz. %	104.17%	105.21%	104.17%	105.21%	103.12%	103.12%	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 - 132,165
RPS	73.32	72.96	73.40	77.29	76.99	77.54	74.34	-0.91%
YoY %	0.49%	-0.60%	-5.03%	0.39%	-0.71%	4.30%	-	-
Horiz. %	98.63%	98.14%	98.74%	103.97%	103.56%	104.30%	100.00%	-
EPS	3.14	3.71	3.68	4.49	5.55	6.65	6.96	-41.09%
YoY %	-15.36%	0.82%	-18.04%	-19.10%	-16.54%	-4.45%	-	-
Horiz. %	45.11%	53.30%	52.87%	64.51%	79.74%	95.55%	100.00%	-
DPS	0.84	1.67	1.67	1.67	0.83	1.39	1.39	-28.45%
YoY %	-49.70%	0.00%	0.00%	101.20%	-40.29%	0.00%	-	-
Horiz. %	60.43%	120.14%	120.14%	120.14%	59.71%	100.00%	100.00%	-
NAPS	0.6375	0.5668	0.5546	0.5628	0.5498	0.5503	0.5353	12.31%
YoY %	12.47%	2.20%	-1.46%	2.36%	-0.09%	2.80%	-	-
Horiz. %	119.09%	105.88%	103.61%	105.14%	102.71%	102.80%	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	0.60	0.62	0.57	0.70	0.63	0.74	0.69	-
P/RPS	0.52	0.48	0.43	0.50	0.45	0.53	0.52	0.00%
YoY %	8.33%	11.63%	-14.00%	11.11%	-15.09%	1.92%	-	-
Horiz. %	100.00%	92.31%	82.69%	96.15%	86.54%	101.92%	100.00%	-
P/EPS	12.19	9.37	8.58	8.69	6.31	6.18	5.53	69.13%
YoY %	30.10%	9.21%	-1.27%	37.72%	2.10%	11.75%	-	-
Horiz. %	220.43%	169.44%	155.15%	157.14%	114.10%	111.75%	100.00%	-
EY	8.20	10.68	11.65	11.51	15.86	16.18	18.08	-40.88%
YoY %	-23.22%	-8.33%	1.22%	-27.43%	-1.98%	-10.51%	-	-
Horiz. %	45.35%	59.07%	64.44%	63.66%	87.72%	89.49%	100.00%	-
DY	2.19	4.84	5.26	4.29	2.38	3.38	3.62	-28.40%
YoY %	-54.75%	-7.98%	22.61%	80.25%	-29.59%	-6.63%	-	-
Horiz. %	60.50%	133.70%	145.30%	118.51%	65.75%	93.37%	100.00%	-
P/NAPS	0.60	0.61	0.57	0.69	0.64	0.75	0.72	-11.41%
YoY %	-1.64%	7.02%	-17.39%	7.81%	-14.67%	4.17%	-	-
Horiz. %	83.33%	84.72%	79.17%	95.83%	88.89%	104.17%	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	25/02/10	25/11/09	26/08/09	27/05/09	13/02/09	19/11/08	19/08/08	-
Price	0.63	0.60	0.70	0.59	0.82	0.73	0.80	-
P/RPS	0.55	0.46	0.53	0.43	0.59	0.52	0.60	-5.62%
YoY %	19.57%	-13.21%	23.26%	-27.12%	13.46%	-13.33%	-	-
Horiz. %	91.67%	76.67%	88.33%	71.67%	98.33%	86.67%	100.00%	-
P/EPS	12.80	9.06	10.54	7.33	8.21	6.10	6.41	58.37%
YoY %	41.28%	-14.04%	43.79%	-10.72%	34.59%	-4.84%	-	-
Horiz. %	199.69%	141.34%	164.43%	114.35%	128.08%	95.16%	100.00%	-
EY	7.81	11.03	9.49	13.65	12.18	16.40	15.60	-36.87%
YoY %	-29.19%	16.23%	-30.48%	12.07%	-25.73%	5.13%	-	-
Horiz. %	50.06%	70.71%	60.83%	87.50%	78.08%	105.13%	100.00%	-
DY	2.08	5.00	4.29	5.08	1.83	3.42	3.13	-23.79%
YoY %	-58.40%	16.55%	-15.55%	177.60%	-46.49%	9.27%	-	-
Horiz. %	66.45%	159.74%	137.06%	162.30%	58.47%	109.27%	100.00%	-
P/NAPS	0.63	0.59	0.70	0.58	0.83	0.74	0.83	-16.74%
YoY %	6.78%	-15.71%	20.69%	-30.12%	12.16%	-10.84%	-	-
Horiz. %	75.90%	71.08%	84.34%	69.88%	100.00%	89.16%	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