[XL] QoQ TTM Result on 31-Jul-2003 [#2]

	30/04/04	31/01/04	31/10/03	31/07/03	30/04/03	31/01/03	31/10/02	CAGR
TTM Result
Revenue	48,064	47,342	48,040	46,206	48,075	48,514	44,517	5.24%
YoY %	1.53%	-1.45%	3.97%	-3.89%	-0.90%	8.98%	-	-
Horiz. %	107.97%	106.35%	107.91%	103.79%	107.99%	108.98%	100.00%	-
PBT	22,771	22,267	22,369	20,599	20,910	22,831	19,064	12.58%
YoY %	2.26%	-0.46%	8.59%	-1.49%	-8.41%	19.76%	-	-
Horiz. %	119.45%	116.80%	117.34%	108.05%	109.68%	119.76%	100.00%	-
Tax	-5,381	-5,654	-6,701	-6,359	-6,599	-8,671	-6,901	-15.29%
YoY %	4.83%	15.62%	-5.38%	3.64%	23.90%	-25.65%	-	-
Horiz. %	77.97%	81.93%	97.10%	92.15%	95.62%	125.65%	100.00%	-
NP	17,390	16,613	15,668	14,240	14,311	14,160	12,163	26.94%
YoY %	4.68%	6.03%	10.03%	-0.50%	1.07%	16.42%	-	-
Horiz. %	142.97%	136.59%	128.82%	117.08%	117.66%	116.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	17,390	16,613	15,668	14,240	14,311	16,358	14,361	13.62%
YoY %	4.68%	6.03%	10.03%	-0.50%	-12.51%	13.91%	-	-
Horiz. %	121.09%	115.68%	109.10%	99.16%	99.65%	113.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.63%	25.39%	29.96%	30.87%	31.56%	37.98%	36.20%	-
YoY %	-6.93%	-15.25%	-2.95%	-2.19%	-16.90%	4.92%	-	-
Horiz. %	65.28%	70.14%	82.76%	85.28%	87.18%	104.92%	100.00%	-
Total Cost	30,674	30,729	32,372	31,966	33,764	34,354	32,354	-3.49%
YoY %	-0.18%	-5.08%	1.27%	-5.33%	-1.72%	6.18%	-	-
Horiz. %	94.81%	94.98%	100.06%	98.80%	104.36%	106.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	116,057	110,853	106,388	96,563	132,630	48,261	92,159	16.63%
YoY %	4.69%	4.20%	10.17%	-27.19%	174.82%	-47.63%	-	-
Horiz. %	125.93%	120.28%	115.44%	104.78%	143.91%	52.37%	100.00%	-

	30/04/04	31/01/04	31/10/03	31/07/03	30/04/03	31/01/03	31/10/02	CAGR
Dividend
Div	2,173	2,173	1,447	1,447	1,447	1,447	1,374	35.78%
YoY %	0.00%	50.17%	0.00%	0.00%	0.00%	5.31%	-	-
Horiz. %	158.15%	158.15%	105.31%	105.31%	105.31%	105.31%	100.00%	-
Div Payout %	12.50%	13.08%	9.24%	10.17%	10.12%	8.85%	9.57%	-
YoY %	-4.43%	41.56%	-9.14%	0.49%	14.35%	-7.52%	-	-
Horiz. %	130.62%	136.68%	96.55%	106.27%	105.75%	92.48%	100.00%	-

	30/04/04	31/01/04	31/10/03	31/07/03	30/04/03	31/01/03	31/10/02	CAGR
Equity
Net Worth	116,057	110,853	106,388	96,563	132,630	48,261	92,159	16.63%
YoY %	4.69%	4.20%	10.17%	-27.19%	174.82%	-47.63%	-	-
Horiz. %	125.93%	120.28%	115.44%	104.78%	143.91%	52.37%	100.00%	-
NOSH	72,535	72,453	72,372	48,281	66,315	48,261	48,251	31.26%
YoY %	0.11%	0.11%	49.90%	-27.19%	37.41%	0.02%	-	-
Horiz. %	150.33%	150.16%	149.99%	100.06%	137.44%	100.02%	100.00%	-

	30/04/04	31/01/04	31/10/03	31/07/03	30/04/03	31/01/03	31/10/02	CAGR
Ratio Analysis
NP Margin	36.18%	35.09%	32.61%	30.82%	29.77%	29.19%	27.32%	-
YoY %	3.11%	7.61%	5.81%	3.53%	1.99%	6.84%	-	-
Horiz. %	132.43%	128.44%	119.36%	112.81%	108.97%	106.84%	100.00%	-
ROE	14.98%	14.99%	14.73%	14.75%	10.79%	33.89%	15.58%	-
YoY %	-0.07%	1.77%	-0.14%	36.70%	-68.16%	117.52%	-	-
Horiz. %	96.15%	96.21%	94.54%	94.67%	69.26%	217.52%	100.00%	-

	30/04/04	31/01/04	31/10/03	31/07/03	30/04/03	31/01/03	31/10/02	CAGR
Per Share
RPS	66.26	65.34	66.38	95.70	72.49	100.52	92.26	-19.81%
YoY %	1.41%	-1.57%	-30.64%	32.02%	-27.88%	8.95%	-	-
Horiz. %	71.82%	70.82%	71.95%	103.73%	78.57%	108.95%	100.00%	-
EPS	23.97	22.93	21.65	29.49	21.58	33.89	29.76	-13.44%
YoY %	4.54%	5.91%	-26.59%	36.65%	-36.32%	13.88%	-	-
Horiz. %	80.54%	77.05%	72.75%	99.09%	72.51%	113.88%	100.00%	-
DPS	3.00	3.00	2.00	3.00	2.18	3.00	2.85	3.48%
YoY %	0.00%	50.00%	-33.33%	37.61%	-27.33%	5.26%	-	-
Horiz. %	105.26%	105.26%	70.18%	105.26%	76.49%	105.26%	100.00%	-
NAPS	1.60	1.53	1.47	2.00	2.00	1.00	1.91	-11.14%
YoY %	4.58%	4.08%	-26.50%	0.00%	100.00%	-47.64%	-	-
Horiz. %	83.77%	80.10%	76.96%	104.71%	104.71%	52.36%	100.00%	-

	30/04/04	31/01/04	31/10/03	31/07/03	30/04/03	31/01/03	31/10/02	CAGR
Adjusted Per Share Value based on latest NOSH - 48,281
RPS	11.02	10.86	11.02	10.60	11.03	11.13	10.21	5.22%
YoY %	1.47%	-1.45%	3.96%	-3.90%	-0.90%	9.01%	-	-
Horiz. %	107.93%	106.37%	107.93%	103.82%	108.03%	109.01%	100.00%	-
EPS	3.99	3.81	3.59	3.27	3.28	3.75	3.29	13.73%
YoY %	4.72%	6.13%	9.79%	-0.30%	-12.53%	13.98%	-	-
Horiz. %	121.28%	115.81%	109.12%	99.39%	99.70%	113.98%	100.00%	-
DPS	0.50	0.50	0.33	0.33	0.33	0.33	0.32	34.68%
YoY %	0.00%	51.52%	0.00%	0.00%	0.00%	3.12%	-	-
Horiz. %	156.25%	156.25%	103.12%	103.12%	103.12%	103.12%	100.00%	-
NAPS	0.2662	0.2543	0.244	0.2215	0.3042	0.1107	0.2114	16.62%
YoY %	4.68%	4.22%	10.16%	-27.19%	174.80%	-47.63%	-	-
Horiz. %	125.92%	120.29%	115.42%	104.78%	143.90%	52.37%	100.00%	-

	30/04/04	31/01/04	31/10/03	31/07/03	30/04/03	31/01/03	31/10/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/04	30/01/04	31/10/03	31/07/03	30/04/03	30/01/03	31/10/02	-
Price	2.58	2.41	2.08	3.28	2.58	2.66	2.94	-
P/RPS	3.89	3.69	3.13	3.43	3.56	2.65	3.19	14.15%
YoY %	5.42%	17.89%	-8.75%	-3.65%	34.34%	-16.93%	-	-
Horiz. %	121.94%	115.67%	98.12%	107.52%	111.60%	83.07%	100.00%	-
P/EPS	10.76	10.51	9.61	11.12	11.96	7.85	9.88	5.85%
YoY %	2.38%	9.37%	-13.58%	-7.02%	52.36%	-20.55%	-	-
Horiz. %	108.91%	106.38%	97.27%	112.55%	121.05%	79.45%	100.00%	-
EY	9.29	9.51	10.41	8.99	8.36	12.74	10.12	-5.55%
YoY %	-2.31%	-8.65%	15.80%	7.54%	-34.38%	25.89%	-	-
Horiz. %	91.80%	93.97%	102.87%	88.83%	82.61%	125.89%	100.00%	-
DY	1.16	1.24	0.96	0.91	0.85	1.13	0.97	12.67%
YoY %	-6.45%	29.17%	5.49%	7.06%	-24.78%	16.49%	-	-
Horiz. %	119.59%	127.84%	98.97%	93.81%	87.63%	116.49%	100.00%	-
P/NAPS	1.61	1.58	1.41	1.64	1.29	2.66	1.54	3.01%
YoY %	1.90%	12.06%	-14.02%	27.13%	-51.50%	72.73%	-	-
Horiz. %	104.55%	102.60%	91.56%	106.49%	83.77%	172.73%	100.00%	-

	30/04/04	31/01/04	31/10/03	31/07/03	30/04/03	31/01/03	31/10/02	CAGR
Price Multiplier on Announcement Date
Date	22/06/04	30/03/04	26/12/03	26/09/03	25/06/03	31/03/03	30/12/02	-
Price	2.50	2.63	2.20	1.86	2.77	2.50	2.85	-
P/RPS	3.77	4.03	3.31	1.94	3.82	2.49	3.09	14.19%
YoY %	-6.45%	21.75%	70.62%	-49.21%	53.41%	-19.42%	-	-
Horiz. %	122.01%	130.42%	107.12%	62.78%	123.62%	80.58%	100.00%	-
P/EPS	10.43	11.47	10.16	6.31	12.84	7.38	9.58	5.83%
YoY %	-9.07%	12.89%	61.01%	-50.86%	73.98%	-22.96%	-	-
Horiz. %	108.87%	119.73%	106.05%	65.87%	134.03%	77.04%	100.00%	-
EY	9.59	8.72	9.84	15.86	7.79	13.56	10.44	-5.50%
YoY %	9.98%	-11.38%	-37.96%	103.59%	-42.55%	29.89%	-	-
Horiz. %	91.86%	83.52%	94.25%	151.92%	74.62%	129.89%	100.00%	-
DY	1.20	1.14	0.91	1.61	0.79	1.20	1.00	12.93%
YoY %	5.26%	25.27%	-43.48%	103.80%	-34.17%	20.00%	-	-
Horiz. %	120.00%	114.00%	91.00%	161.00%	79.00%	120.00%	100.00%	-
P/NAPS	1.56	1.72	1.50	0.93	1.39	2.50	1.49	3.11%
YoY %	-9.30%	14.67%	61.29%	-33.09%	-44.40%	67.79%	-	-
Horiz. %	104.70%	115.44%	100.67%	62.42%	93.29%	167.79%	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