[AFFIN] QoQ TTM Result on 31-Dec-2008 [#4]

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
TTM Result
Revenue	2,011,024	2,018,787	2,067,252	2,115,438	2,140,404	2,200,585	2,222,476	-6.44%
YoY %	-0.38%	-2.34%	-2.28%	-1.17%	-2.73%	-0.98%	-	-
Horiz. %	90.49%	90.84%	93.02%	95.18%	96.31%	99.02%	100.00%	-
PBT	498,728	433,913	400,061	404,210	359,235	368,719	388,538	18.09%
YoY %	14.94%	8.46%	-1.03%	12.52%	-2.57%	-5.10%	-	-
Horiz. %	128.36%	111.68%	102.97%	104.03%	92.46%	94.90%	100.00%	-
Tax	-126,948	-114,506	-108,106	-111,448	-93,785	-97,125	-106,882	12.14%
YoY %	-10.87%	-5.92%	3.00%	-18.83%	3.44%	9.13%	-	-
Horiz. %	118.77%	107.13%	101.15%	104.27%	87.75%	90.87%	100.00%	-
NP	371,780	319,407	291,955	292,762	265,450	271,594	281,656	20.31%
YoY %	16.40%	9.40%	-0.28%	10.29%	-2.26%	-3.57%	-	-
Horiz. %	132.00%	113.40%	103.66%	103.94%	94.25%	96.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	371,780	319,407	291,955	292,762	265,450	271,594	281,656	20.31%
YoY %	16.40%	9.40%	-0.28%	10.29%	-2.26%	-3.57%	-	-
Horiz. %	132.00%	113.40%	103.66%	103.94%	94.25%	96.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.45%	26.39%	27.02%	27.57%	26.11%	26.34%	27.51%	-
YoY %	-3.56%	-2.33%	-1.99%	5.59%	-0.87%	-4.25%	-	-
Horiz. %	92.51%	95.93%	98.22%	100.22%	94.91%	95.75%	100.00%	-
Total Cost	1,639,244	1,699,380	1,775,297	1,822,676	1,874,954	1,928,991	1,940,820	-10.63%
YoY %	-3.54%	-4.28%	-2.60%	-2.79%	-2.80%	-0.61%	-	-
Horiz. %	84.46%	87.56%	91.47%	93.91%	96.61%	99.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,723,022	4,602,934	4,512,165	4,407,027	4,374,303	4,337,134	4,328,683	5.97%
YoY %	2.61%	2.01%	2.39%	0.75%	0.86%	0.20%	-	-
Horiz. %	109.11%	106.34%	104.24%	101.81%	101.05%	100.20%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	201,738	149,342	149,342	149,342	118,001	69,067	69,067	104.20%
YoY %	35.08%	0.00%	0.00%	26.56%	70.85%	0.00%	-	-
Horiz. %	292.09%	216.23%	216.23%	216.23%	170.85%	100.00%	100.00%	-
Div Payout %	54.26%	46.76%	51.15%	51.01%	44.45%	25.43%	24.52%	-
YoY %	16.04%	-8.58%	0.27%	14.76%	74.79%	3.71%	-	-
Horiz. %	221.29%	190.70%	208.61%	208.03%	181.28%	103.71%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	4,723,022	4,602,934	4,512,165	4,407,027	4,374,303	4,337,134	4,328,683	5.97%
YoY %	2.61%	2.01%	2.39%	0.75%	0.86%	0.20%	-	-
Horiz. %	109.11%	106.34%	104.24%	101.81%	101.05%	100.20%	100.00%	-
NOSH	1,494,627	1,494,459	1,494,094	1,493,907	1,492,936	1,495,563	1,492,649	0.08%
YoY %	0.01%	0.02%	0.01%	0.07%	-0.18%	0.20%	-	-
Horiz. %	100.13%	100.12%	100.10%	100.08%	100.02%	100.20%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	18.49%	15.82%	14.12%	13.84%	12.40%	12.34%	12.67%	-
YoY %	16.88%	12.04%	2.02%	11.61%	0.49%	-2.60%	-	-
Horiz. %	145.94%	124.86%	111.44%	109.23%	97.87%	97.40%	100.00%	-
ROE	7.87%	6.94%	6.47%	6.64%	6.07%	6.26%	6.51%	-
YoY %	13.40%	7.26%	-2.56%	9.39%	-3.04%	-3.84%	-	-
Horiz. %	120.89%	106.61%	99.39%	102.00%	93.24%	96.16%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	134.55	135.08	138.36	141.60	143.37	147.14	148.89	-6.52%
YoY %	-0.39%	-2.37%	-2.29%	-1.23%	-2.56%	-1.18%	-	-
Horiz. %	90.37%	90.72%	92.93%	95.10%	96.29%	98.82%	100.00%	-
EPS	24.87	21.37	19.54	19.60	17.78	18.16	18.87	20.18%
YoY %	16.38%	9.37%	-0.31%	10.24%	-2.09%	-3.76%	-	-
Horiz. %	131.80%	113.25%	103.55%	103.87%	94.22%	96.24%	100.00%	-
DPS	13.50	10.00	10.00	10.00	7.90	4.62	4.63	103.96%
YoY %	35.00%	0.00%	0.00%	26.58%	71.00%	-0.22%	-	-
Horiz. %	291.58%	215.98%	215.98%	215.98%	170.63%	99.78%	100.00%	-
NAPS	3.16	3.08	3.02	2.95	2.93	2.90	2.90	5.88%
YoY %	2.60%	1.99%	2.37%	0.68%	1.03%	0.00%	-	-
Horiz. %	108.97%	106.21%	104.14%	101.72%	101.03%	100.00%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 1,493,907
RPS	83.71	84.04	86.05	88.06	89.10	91.60	92.52	-6.44%
YoY %	-0.39%	-2.34%	-2.28%	-1.17%	-2.73%	-0.99%	-	-
Horiz. %	90.48%	90.83%	93.01%	95.18%	96.30%	99.01%	100.00%	-
EPS	15.48	13.30	12.15	12.19	11.05	11.31	11.72	20.36%
YoY %	16.39%	9.47%	-0.33%	10.32%	-2.30%	-3.50%	-	-
Horiz. %	132.08%	113.48%	103.67%	104.01%	94.28%	96.50%	100.00%	-
DPS	8.40	6.22	6.22	6.22	4.91	2.88	2.88	104.00%
YoY %	35.05%	0.00%	0.00%	26.68%	70.49%	0.00%	-	-
Horiz. %	291.67%	215.97%	215.97%	215.97%	170.49%	100.00%	100.00%	-
NAPS	1.9661	1.9161	1.8783	1.8345	1.8209	1.8054	1.8019	5.98%
YoY %	2.61%	2.01%	2.39%	0.75%	0.86%	0.19%	-	-
Horiz. %	109.11%	106.34%	104.24%	101.81%	101.05%	100.19%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	1.95	1.69	1.37	1.52	1.60	1.87	1.99	-
P/RPS	1.45	1.25	0.99	1.07	1.12	1.27	1.34	5.39%
YoY %	16.00%	26.26%	-7.48%	-4.46%	-11.81%	-5.22%	-	-
Horiz. %	108.21%	93.28%	73.88%	79.85%	83.58%	94.78%	100.00%	-
P/EPS	7.84	7.91	7.01	7.76	9.00	10.30	10.55	-17.94%
YoY %	-0.88%	12.84%	-9.66%	-13.78%	-12.62%	-2.37%	-	-
Horiz. %	74.31%	74.98%	66.45%	73.55%	85.31%	97.63%	100.00%	-
EY	12.76	12.65	14.26	12.89	11.11	9.71	9.48	21.88%
YoY %	0.87%	-11.29%	10.63%	16.02%	14.42%	2.43%	-	-
Horiz. %	134.60%	133.44%	150.42%	135.97%	117.19%	102.43%	100.00%	-
DY	6.92	5.92	7.30	6.58	4.94	2.47	2.33	106.48%
YoY %	16.89%	-18.90%	10.94%	33.20%	100.00%	6.01%	-	-
Horiz. %	297.00%	254.08%	313.30%	282.40%	212.02%	106.01%	100.00%	-
P/NAPS	0.62	0.55	0.45	0.52	0.55	0.64	0.69	-6.87%
YoY %	12.73%	22.22%	-13.46%	-5.45%	-14.06%	-7.25%	-	-
Horiz. %	89.86%	79.71%	65.22%	75.36%	79.71%	92.75%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	20/11/09	20/08/09	15/05/09	24/02/09	18/11/08	14/08/08	15/05/08	-
Price	2.38	1.85	1.66	1.28	1.27	1.90	2.03	-
P/RPS	1.77	1.37	1.20	0.90	0.89	1.29	1.36	19.18%
YoY %	29.20%	14.17%	33.33%	1.12%	-31.01%	-5.15%	-	-
Horiz. %	130.15%	100.74%	88.24%	66.18%	65.44%	94.85%	100.00%	-
P/EPS	9.57	8.66	8.50	6.53	7.14	10.46	10.76	-7.50%
YoY %	10.51%	1.88%	30.17%	-8.54%	-31.74%	-2.79%	-	-
Horiz. %	88.94%	80.48%	79.00%	60.69%	66.36%	97.21%	100.00%	-
EY	10.45	11.55	11.77	15.31	14.00	9.56	9.30	8.07%
YoY %	-9.52%	-1.87%	-23.12%	9.36%	46.44%	2.80%	-	-
Horiz. %	112.37%	124.19%	126.56%	164.62%	150.54%	102.80%	100.00%	-
DY	5.67	5.41	6.02	7.81	6.22	2.43	2.28	83.45%
YoY %	4.81%	-10.13%	-22.92%	25.56%	155.97%	6.58%	-	-
Horiz. %	248.68%	237.28%	264.04%	342.54%	272.81%	106.58%	100.00%	-
P/NAPS	0.75	0.60	0.55	0.43	0.43	0.66	0.70	4.70%
YoY %	25.00%	9.09%	27.91%	0.00%	-34.85%	-5.71%	-	-
Horiz. %	107.14%	85.71%	78.57%	61.43%	61.43%	94.29%	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