[ASIAFLE] QoQ TTM Result on 30-Jun-2008 [#1]

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
TTM Result
Revenue	299,323	309,301	278,055	249,618	208,416	164,683	155,561	54.63%
YoY %	-3.23%	11.24%	11.39%	19.77%	26.56%	5.86%	-	-
Horiz. %	192.42%	198.83%	178.74%	160.46%	133.98%	105.86%	100.00%	-
PBT	75,983	70,316	54,481	54,568	49,262	45,656	43,960	43.97%
YoY %	8.06%	29.07%	-0.16%	10.77%	7.90%	3.86%	-	-
Horiz. %	172.85%	159.95%	123.93%	124.13%	112.06%	103.86%	100.00%	-
Tax	349	-4,111	-6,000	-2,607	-8,545	-8,254	-7,856	-
YoY %	108.49%	31.48%	-130.15%	69.49%	-3.53%	-5.07%	-	-
Horiz. %	-4.44%	52.33%	76.37%	33.18%	108.77%	105.07%	100.00%	-
NP	76,332	66,205	48,481	51,961	40,717	37,402	36,104	64.65%
YoY %	15.30%	36.56%	-6.70%	27.62%	8.86%	3.60%	-	-
Horiz. %	211.42%	183.37%	134.28%	143.92%	112.78%	103.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	76,332	66,205	48,481	51,961	40,717	37,402	36,104	64.65%
YoY %	15.30%	36.56%	-6.70%	27.62%	8.86%	3.60%	-	-
Horiz. %	211.42%	183.37%	134.28%	143.92%	112.78%	103.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-0.46%	5.85%	11.01%	4.78%	17.35%	18.08%	17.87%	-
YoY %	-107.86%	-46.87%	130.33%	-72.45%	-4.04%	1.18%	-	-
Horiz. %	-2.57%	32.74%	61.61%	26.75%	97.09%	101.18%	100.00%	-
Total Cost	222,991	243,096	229,574	197,657	167,699	127,281	119,457	51.54%
YoY %	-8.27%	5.89%	16.15%	17.86%	31.75%	6.55%	-	-
Horiz. %	186.67%	203.50%	192.18%	165.46%	140.38%	106.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	227,351	260,159	240,119	247,330	220,928	212,993	189,031	13.08%
YoY %	-12.61%	8.35%	-2.92%	11.95%	3.73%	12.68%	-	-
Horiz. %	120.27%	137.63%	127.03%	130.84%	116.87%	112.68%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Dividend
Div	28,423	28,102	23,805	23,805	23,805	20,978	22,272	17.63%
YoY %	1.14%	18.05%	0.00%	0.00%	13.48%	-5.81%	-	-
Horiz. %	127.62%	126.18%	106.88%	106.88%	106.88%	94.19%	100.00%	-
Div Payout %	37.24%	42.45%	49.10%	45.81%	58.47%	56.09%	61.69%	-
YoY %	-12.27%	-13.54%	7.18%	-21.65%	4.24%	-9.08%	-	-
Horiz. %	60.37%	68.81%	79.59%	74.26%	94.78%	90.92%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Equity
Net Worth	227,351	260,159	240,119	247,330	220,928	212,993	189,031	13.08%
YoY %	-12.61%	8.35%	-2.92%	11.95%	3.73%	12.68%	-	-
Horiz. %	120.27%	137.63%	127.03%	130.84%	116.87%	112.68%	100.00%	-
NOSH	113,675	113,721	113,478	113,433	111,535	70,754	68,621	39.96%
YoY %	-0.04%	0.21%	0.04%	1.70%	57.64%	3.11%	-	-
Horiz. %	165.66%	165.72%	165.37%	165.30%	162.54%	103.11%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Ratio Analysis
NP Margin	25.50%	21.40%	17.44%	20.82%	19.54%	22.71%	23.21%	-
YoY %	19.16%	22.71%	-16.23%	6.55%	-13.96%	-2.15%	-	-
Horiz. %	109.87%	92.20%	75.14%	89.70%	84.19%	97.85%	100.00%	-
ROE	33.57%	25.45%	20.19%	21.01%	18.43%	17.56%	19.10%	-
YoY %	31.91%	26.05%	-3.90%	14.00%	4.95%	-8.06%	-	-
Horiz. %	175.76%	133.25%	105.71%	110.00%	96.49%	91.94%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Per Share
RPS	263.31	271.98	245.03	220.06	186.86	232.75	226.69	10.48%
YoY %	-3.19%	11.00%	11.35%	17.77%	-19.72%	2.67%	-	-
Horiz. %	116.15%	119.98%	108.09%	97.08%	82.43%	102.67%	100.00%	-
EPS	67.15	58.22	42.72	45.81	36.51	52.86	52.61	17.64%
YoY %	15.34%	36.28%	-6.75%	25.47%	-30.93%	0.48%	-	-
Horiz. %	127.64%	110.66%	81.20%	87.07%	69.40%	100.48%	100.00%	-
DPS	25.00	25.00	20.98	20.99	21.34	29.65	32.00	-15.16%
YoY %	0.00%	19.16%	-0.05%	-1.64%	-28.03%	-7.34%	-	-
Horiz. %	78.12%	78.12%	65.56%	65.59%	66.69%	92.66%	100.00%	-
NAPS	2.00	2.2877	2.116	2.1804	1.9808	3.0103	2.7547	-19.20%
YoY %	-12.58%	8.11%	-2.95%	10.08%	-34.20%	9.28%	-	-
Horiz. %	72.60%	83.05%	76.81%	79.15%	71.91%	109.28%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 113,433
RPS	152.73	157.82	141.88	127.37	106.35	84.03	79.38	54.63%
YoY %	-3.23%	11.23%	11.39%	19.76%	26.56%	5.86%	-	-
Horiz. %	192.40%	198.82%	178.74%	160.46%	133.98%	105.86%	100.00%	-
EPS	38.95	33.78	24.74	26.51	20.78	19.08	18.42	64.66%
YoY %	15.30%	36.54%	-6.68%	27.57%	8.91%	3.58%	-	-
Horiz. %	211.45%	183.39%	134.31%	143.92%	112.81%	103.58%	100.00%	-
DPS	14.50	14.34	12.15	12.15	12.15	10.70	11.36	17.65%
YoY %	1.12%	18.02%	0.00%	0.00%	13.55%	-5.81%	-	-
Horiz. %	127.64%	126.23%	106.95%	106.95%	106.95%	94.19%	100.00%	-
NAPS	1.1601	1.3275	1.2252	1.262	1.1273	1.0868	0.9646	13.07%
YoY %	-12.61%	8.35%	-2.92%	11.95%	3.73%	12.67%	-	-
Horiz. %	120.27%	137.62%	127.02%	130.83%	116.87%	112.67%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	-
Price	4.52	4.70	4.88	5.10	5.05	5.70	6.70	-
P/RPS	1.72	1.73	1.99	2.32	2.70	2.45	2.96	-30.34%
YoY %	-0.58%	-13.07%	-14.22%	-14.07%	10.20%	-17.23%	-	-
Horiz. %	58.11%	58.45%	67.23%	78.38%	91.22%	82.77%	100.00%	-
P/EPS	6.73	8.07	11.42	11.13	13.83	10.78	12.73	-34.59%
YoY %	-16.60%	-29.33%	2.61%	-19.52%	28.29%	-15.32%	-	-
Horiz. %	52.87%	63.39%	89.71%	87.43%	108.64%	84.68%	100.00%	-
EY	14.86	12.39	8.75	8.98	7.23	9.27	7.85	52.96%
YoY %	19.94%	41.60%	-2.56%	24.20%	-22.01%	18.09%	-	-
Horiz. %	189.30%	157.83%	111.46%	114.39%	92.10%	118.09%	100.00%	-
DY	5.53	5.32	4.30	4.12	4.23	5.20	4.78	10.19%
YoY %	3.95%	23.72%	4.37%	-2.60%	-18.65%	8.79%	-	-
Horiz. %	115.69%	111.30%	89.96%	86.19%	88.49%	108.79%	100.00%	-
P/NAPS	2.26	2.05	2.31	2.34	2.55	1.89	2.43	-4.71%
YoY %	10.24%	-11.26%	-1.28%	-8.24%	34.92%	-22.22%	-	-
Horiz. %	93.00%	84.36%	95.06%	96.30%	104.94%	77.78%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	29/05/09	27/02/09	28/11/08	29/08/08	30/05/08	29/02/08	30/11/07	-
Price	4.96	4.52	4.88	4.78	5.50	4.98	8.70	-
P/RPS	1.88	1.66	1.99	2.17	2.94	2.14	3.84	-37.85%
YoY %	13.25%	-16.58%	-8.29%	-26.19%	37.38%	-44.27%	-	-
Horiz. %	48.96%	43.23%	51.82%	56.51%	76.56%	55.73%	100.00%	-
P/EPS	7.39	7.76	11.42	10.43	15.07	9.42	16.54	-41.52%
YoY %	-4.77%	-32.05%	9.49%	-30.79%	59.98%	-43.05%	-	-
Horiz. %	44.68%	46.92%	69.04%	63.06%	91.11%	56.95%	100.00%	-
EY	13.54	12.88	8.75	9.58	6.64	10.61	6.05	71.01%
YoY %	5.12%	47.20%	-8.66%	44.28%	-37.42%	75.37%	-	-
Horiz. %	223.80%	212.89%	144.63%	158.35%	109.75%	175.37%	100.00%	-
DY	5.04	5.53	4.30	4.39	3.88	5.95	3.68	23.30%
YoY %	-8.86%	28.60%	-2.05%	13.14%	-34.79%	61.68%	-	-
Horiz. %	136.96%	150.27%	116.85%	119.29%	105.43%	161.68%	100.00%	-
P/NAPS	2.48	1.98	2.31	2.19	2.78	1.65	3.16	-14.90%
YoY %	25.25%	-14.29%	5.48%	-21.22%	68.48%	-47.78%	-	-
Horiz. %	78.48%	62.66%	73.10%	69.30%	87.97%	52.22%	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