[AMFIRST] QoQ TTM Result on 31-Dec-2010 [#3]

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
TTM Result
Revenue	87,518	86,173	88,539	94,700	97,161	99,647	98,187	-7.37%
YoY %	1.56%	-2.67%	-6.51%	-2.53%	-2.49%	1.49%	-	-
Horiz. %	89.13%	87.76%	90.17%	96.45%	98.96%	101.49%	100.00%	-
PBT	43,727	44,860	45,363	54,472	53,716	53,422	54,057	-13.17%
YoY %	-2.53%	-1.11%	-16.72%	1.41%	0.55%	-1.17%	-	-
Horiz. %	80.89%	82.99%	83.92%	100.77%	99.37%	98.83%	100.00%	-
Tax	0	0	0	0	0	0	0	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP	43,727	44,860	45,363	54,472	53,716	53,422	54,057	-13.17%
YoY %	-2.53%	-1.11%	-16.72%	1.41%	0.55%	-1.17%	-	-
Horiz. %	80.89%	82.99%	83.92%	100.77%	99.37%	98.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	43,727	44,860	45,363	54,472	53,716	53,422	54,057	-13.17%
YoY %	-2.53%	-1.11%	-16.72%	1.41%	0.55%	-1.17%	-	-
Horiz. %	80.89%	82.99%	83.92%	100.77%	99.37%	98.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Total Cost	43,791	41,313	43,176	40,228	43,445	46,225	44,130	-0.51%
YoY %	6.00%	-4.31%	7.33%	-7.40%	-6.01%	4.75%	-	-
Horiz. %	99.23%	93.62%	97.84%	91.16%	98.45%	104.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	602,983	594,207	606,155	592,640	581,096	579,877	580,901	2.51%
YoY %	1.48%	-1.97%	2.28%	1.99%	0.21%	-0.18%	-	-
Horiz. %	103.80%	102.29%	104.35%	102.02%	100.03%	99.82%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Dividend
Div	61,067	62,518	62,518	62,271	41,598	41,868	41,868	28.58%
YoY %	-2.32%	0.00%	0.40%	49.70%	-0.64%	0.00%	-	-
Horiz. %	145.86%	149.32%	149.32%	148.73%	99.36%	100.00%	100.00%	-
Div Payout %	139.66%	139.36%	137.82%	114.32%	77.44%	78.37%	77.45%	-
YoY %	0.22%	1.12%	20.56%	47.62%	-1.19%	1.19%	-	-
Horiz. %	180.32%	179.94%	177.95%	147.60%	99.99%	101.19%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Equity
Net Worth	602,983	594,207	606,155	592,640	581,096	579,877	580,901	2.51%
YoY %	1.48%	-1.97%	2.28%	1.99%	0.21%	-0.18%	-	-
Horiz. %	103.80%	102.29%	104.35%	102.02%	100.03%	99.82%	100.00%	-
NOSH	428,468	428,999	429,136	429,792	429,233	428,491	429,343	-0.13%
YoY %	-0.12%	-0.03%	-0.15%	0.13%	0.17%	-0.20%	-	-
Horiz. %	99.80%	99.92%	99.95%	100.10%	99.97%	99.80%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Ratio Analysis
NP Margin	49.96%	52.06%	51.24%	57.52%	55.29%	53.61%	55.06%	-
YoY %	-4.03%	1.60%	-10.92%	4.03%	3.13%	-2.63%	-	-
Horiz. %	90.74%	94.55%	93.06%	104.47%	100.42%	97.37%	100.00%	-
ROE	7.25%	7.55%	7.48%	9.19%	9.24%	9.21%	9.31%	-
YoY %	-3.97%	0.94%	-18.61%	-0.54%	0.33%	-1.07%	-	-
Horiz. %	77.87%	81.10%	80.34%	98.71%	99.25%	98.93%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Per Share
RPS	20.43	20.09	20.63	22.03	22.64	23.26	22.87	-7.23%
YoY %	1.69%	-2.62%	-6.35%	-2.69%	-2.67%	1.71%	-	-
Horiz. %	89.33%	87.84%	90.21%	96.33%	98.99%	101.71%	100.00%	-
EPS	10.21	10.46	10.57	12.67	12.51	12.47	12.59	-13.02%
YoY %	-2.39%	-1.04%	-16.57%	1.28%	0.32%	-0.95%	-	-
Horiz. %	81.10%	83.08%	83.96%	100.64%	99.36%	99.05%	100.00%	-
DPS	14.23	14.56	14.56	14.50	9.69	9.75	9.75	28.63%
YoY %	-2.27%	0.00%	0.41%	49.64%	-0.62%	0.00%	-	-
Horiz. %	145.95%	149.33%	149.33%	148.72%	99.38%	100.00%	100.00%	-
NAPS	1.4073	1.3851	1.4125	1.3789	1.3538	1.3533	1.353	2.65%
YoY %	1.60%	-1.94%	2.44%	1.85%	0.04%	0.02%	-	-
Horiz. %	104.01%	102.37%	104.40%	101.91%	100.06%	100.02%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 429,792
RPS	12.75	12.55	12.90	13.80	14.16	14.52	14.30	-7.35%
YoY %	1.59%	-2.71%	-6.52%	-2.54%	-2.48%	1.54%	-	-
Horiz. %	89.16%	87.76%	90.21%	96.50%	99.02%	101.54%	100.00%	-
EPS	6.37	6.54	6.61	7.94	7.83	7.78	7.88	-13.21%
YoY %	-2.60%	-1.06%	-16.75%	1.40%	0.64%	-1.27%	-	-
Horiz. %	80.84%	82.99%	83.88%	100.76%	99.37%	98.73%	100.00%	-
DPS	8.90	9.11	9.11	9.07	6.06	6.10	6.10	28.60%
YoY %	-2.31%	0.00%	0.44%	49.67%	-0.66%	0.00%	-	-
Horiz. %	145.90%	149.34%	149.34%	148.69%	99.34%	100.00%	100.00%	-
NAPS	0.8785	0.8657	0.8831	0.8634	0.8466	0.8448	0.8463	2.51%
YoY %	1.48%	-1.97%	2.28%	1.98%	0.21%	-0.18%	-	-
Horiz. %	103.80%	102.29%	104.35%	102.02%	100.04%	99.82%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	-
Price	1.12	1.18	1.16	1.18	1.19	1.17	1.10	-
P/RPS	5.48	5.87	5.62	5.36	5.26	5.03	4.81	9.07%
YoY %	-6.64%	4.45%	4.85%	1.90%	4.57%	4.57%	-	-
Horiz. %	113.93%	122.04%	116.84%	111.43%	109.36%	104.57%	100.00%	-
P/EPS	10.97	11.28	10.97	9.31	9.51	9.38	8.74	16.34%
YoY %	-2.75%	2.83%	17.83%	-2.10%	1.39%	7.32%	-	-
Horiz. %	125.51%	129.06%	125.51%	106.52%	108.81%	107.32%	100.00%	-
EY	9.11	8.86	9.11	10.74	10.52	10.66	11.45	-14.12%
YoY %	2.82%	-2.74%	-15.18%	2.09%	-1.31%	-6.90%	-	-
Horiz. %	79.56%	77.38%	79.56%	93.80%	91.88%	93.10%	100.00%	-
DY	12.71	12.34	12.55	12.29	8.14	8.33	8.86	27.16%
YoY %	3.00%	-1.67%	2.12%	50.98%	-2.28%	-5.98%	-	-
Horiz. %	143.45%	139.28%	141.65%	138.71%	91.87%	94.02%	100.00%	-
P/NAPS	0.80	0.85	0.82	0.86	0.88	0.86	0.81	-0.82%
YoY %	-5.88%	3.66%	-4.65%	-2.27%	2.33%	6.17%	-	-
Horiz. %	98.77%	104.94%	101.23%	106.17%	108.64%	106.17%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	18/10/11	10/08/11	09/05/11	08/02/11	03/11/10	11/08/10	23/04/10	-
Price	1.16	1.17	1.21	1.18	1.19	1.19	1.13	-
P/RPS	5.68	5.82	5.86	5.36	5.26	5.12	4.94	9.74%
YoY %	-2.41%	-0.68%	9.33%	1.90%	2.73%	3.64%	-	-
Horiz. %	114.98%	117.81%	118.62%	108.50%	106.48%	103.64%	100.00%	-
P/EPS	11.37	11.19	11.45	9.31	9.51	9.54	8.97	17.10%
YoY %	1.61%	-2.27%	22.99%	-2.10%	-0.31%	6.35%	-	-
Horiz. %	126.76%	124.75%	127.65%	103.79%	106.02%	106.35%	100.00%	-
EY	8.80	8.94	8.74	10.74	10.52	10.48	11.14	-14.53%
YoY %	-1.57%	2.29%	-18.62%	2.09%	0.38%	-5.92%	-	-
Horiz. %	78.99%	80.25%	78.46%	96.41%	94.43%	94.08%	100.00%	-
DY	12.27	12.44	12.03	12.29	8.14	8.19	8.63	26.41%
YoY %	-1.37%	3.41%	-2.12%	50.98%	-0.61%	-5.10%	-	-
Horiz. %	142.18%	144.15%	139.40%	142.41%	94.32%	94.90%	100.00%	-
P/NAPS	0.82	0.84	0.86	0.86	0.88	0.88	0.84	-1.59%
YoY %	-2.38%	-2.33%	0.00%	-2.27%	0.00%	4.76%	-	-
Horiz. %	97.62%	100.00%	102.38%	102.38%	104.76%	104.76%	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