[FM] QoQ TTM Result on 30-Jun-2011 [#4]

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
TTM Result
Revenue	319,629	311,649	304,396	295,488	288,864	286,663	278,804	9.52%
YoY %	2.56%	2.38%	3.01%	2.29%	0.77%	2.82%	-	-
Horiz. %	114.64%	111.78%	109.18%	105.98%	103.61%	102.82%	100.00%	-
PBT	26,037	25,227	24,674	24,002	22,233	22,373	22,217	11.14%
YoY %	3.21%	2.24%	2.80%	7.96%	-0.63%	0.70%	-	-
Horiz. %	117.19%	113.55%	111.06%	108.03%	100.07%	100.70%	100.00%	-
Tax	-5,546	-5,356	-4,225	-4,241	-3,770	-4,254	-4,710	11.49%
YoY %	-3.55%	-26.77%	0.38%	-12.49%	11.38%	9.68%	-	-
Horiz. %	117.75%	113.72%	89.70%	90.04%	80.04%	90.32%	100.00%	-
NP	20,491	19,871	20,449	19,761	18,463	18,119	17,507	11.05%
YoY %	3.12%	-2.83%	3.48%	7.03%	1.90%	3.50%	-	-
Horiz. %	117.04%	113.50%	116.80%	112.87%	105.46%	103.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,592	19,383	20,266	19,712	18,517	18,027	17,057	9.66%
YoY %	1.08%	-4.36%	2.81%	6.45%	2.72%	5.69%	-	-
Horiz. %	114.86%	113.64%	118.81%	115.57%	108.56%	105.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.30%	21.23%	17.12%	17.67%	16.96%	19.01%	21.20%	-
YoY %	0.33%	24.01%	-3.11%	4.19%	-10.78%	-10.33%	-	-
Horiz. %	100.47%	100.14%	80.75%	83.35%	80.00%	89.67%	100.00%	-
Total Cost	299,138	291,778	283,947	275,727	270,401	268,544	261,297	9.42%
YoY %	2.52%	2.76%	2.98%	1.97%	0.69%	2.77%	-	-
Horiz. %	114.48%	111.67%	108.67%	105.52%	103.48%	102.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	121,632	117,989	115,495	110,823	107,083	105,972	99,807	14.07%
YoY %	3.09%	2.16%	4.22%	3.49%	1.05%	6.18%	-	-
Horiz. %	121.87%	118.22%	115.72%	111.04%	107.29%	106.18%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Dividend
Div	5,477	6,086	6,086	6,086	6,085	6,083	6,083	-6.75%
YoY %	-10.01%	0.00%	0.00%	0.02%	0.03%	0.00%	-	-
Horiz. %	90.04%	100.05%	100.05%	100.05%	100.03%	100.00%	100.00%	-
Div Payout %	27.96%	31.40%	30.03%	30.88%	32.87%	33.74%	35.66%	-
YoY %	-10.96%	4.56%	-2.75%	-6.05%	-2.58%	-5.38%	-	-
Horiz. %	78.41%	88.05%	84.21%	86.60%	92.18%	94.62%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Equity
Net Worth	121,632	117,989	115,495	110,823	107,083	105,972	99,807	14.07%
YoY %	3.09%	2.16%	4.22%	3.49%	1.05%	6.18%	-	-
Horiz. %	121.87%	118.22%	115.72%	111.04%	107.29%	106.18%	100.00%	-
NOSH	162,177	121,638	121,573	121,784	121,686	121,807	121,716	21.06%
YoY %	33.33%	0.05%	-0.17%	0.08%	-0.10%	0.07%	-	-
Horiz. %	133.24%	99.94%	99.88%	100.06%	99.98%	100.07%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Ratio Analysis
NP Margin	6.41%	6.38%	6.72%	6.69%	6.39%	6.32%	6.28%	-
YoY %	0.47%	-5.06%	0.45%	4.69%	1.11%	0.64%	-	-
Horiz. %	102.07%	101.59%	107.01%	106.53%	101.75%	100.64%	100.00%	-
ROE	16.11%	16.43%	17.55%	17.79%	17.29%	17.01%	17.09%	-
YoY %	-1.95%	-6.38%	-1.35%	2.89%	1.65%	-0.47%	-	-
Horiz. %	94.27%	96.14%	102.69%	104.10%	101.17%	99.53%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Per Share
RPS	197.09	256.21	250.38	242.63	237.38	235.34	229.06	-9.52%
YoY %	-23.07%	2.33%	3.19%	2.21%	0.87%	2.74%	-	-
Horiz. %	86.04%	111.85%	109.31%	105.92%	103.63%	102.74%	100.00%	-
EPS	12.08	15.93	16.67	16.19	15.22	14.80	14.01	-9.40%
YoY %	-24.17%	-4.44%	2.96%	6.37%	2.84%	5.64%	-	-
Horiz. %	86.22%	113.70%	118.99%	115.56%	108.64%	105.64%	100.00%	-
DPS	3.38	5.00	5.00	5.00	5.00	5.00	5.00	-22.95%
YoY %	-32.40%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	67.60%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.75	0.97	0.95	0.91	0.88	0.87	0.82	-5.77%
YoY %	-22.68%	2.11%	4.40%	3.41%	1.15%	6.10%	-	-
Horiz. %	91.46%	118.29%	115.85%	110.98%	107.32%	106.10%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 121,784
RPS	57.24	55.81	54.51	52.91	51.73	51.33	49.93	9.52%
YoY %	2.56%	2.38%	3.02%	2.28%	0.78%	2.80%	-	-
Horiz. %	114.64%	111.78%	109.17%	105.97%	103.61%	102.80%	100.00%	-
EPS	3.51	3.47	3.63	3.53	3.32	3.23	3.05	9.80%
YoY %	1.15%	-4.41%	2.83%	6.33%	2.79%	5.90%	-	-
Horiz. %	115.08%	113.77%	119.02%	115.74%	108.85%	105.90%	100.00%	-
DPS	0.98	1.09	1.09	1.09	1.09	1.09	1.09	-6.84%
YoY %	-10.09%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	89.91%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.2178	0.2113	0.2068	0.1985	0.1918	0.1898	0.1787	14.08%
YoY %	3.08%	2.18%	4.18%	3.49%	1.05%	6.21%	-	-
Horiz. %	121.88%	118.24%	115.72%	111.08%	107.33%	106.21%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	-
Price	0.91	1.01	0.78	0.92	0.88	0.81	0.85	-
P/RPS	0.46	0.39	0.31	0.38	0.37	0.34	0.37	15.60%
YoY %	17.95%	25.81%	-18.42%	2.70%	8.82%	-8.11%	-	-
Horiz. %	124.32%	105.41%	83.78%	102.70%	100.00%	91.89%	100.00%	-
P/EPS	7.53	6.34	4.68	5.68	5.78	5.47	6.07	15.43%
YoY %	18.77%	35.47%	-17.61%	-1.73%	5.67%	-9.88%	-	-
Horiz. %	124.05%	104.45%	77.10%	93.57%	95.22%	90.12%	100.00%	-
EY	13.28	15.78	21.37	17.59	17.29	18.27	16.49	-13.42%
YoY %	-15.84%	-26.16%	21.49%	1.74%	-5.36%	10.79%	-	-
Horiz. %	80.53%	95.69%	129.59%	106.67%	104.85%	110.79%	100.00%	-
DY	3.71	4.95	6.41	5.43	5.68	6.17	5.88	-26.41%
YoY %	-25.05%	-22.78%	18.05%	-4.40%	-7.94%	4.93%	-	-
Horiz. %	63.10%	84.18%	109.01%	92.35%	96.60%	104.93%	100.00%	-
P/NAPS	1.21	1.04	0.82	1.01	1.00	0.93	1.04	10.61%
YoY %	16.35%	26.83%	-18.81%	1.00%	7.53%	-10.58%	-	-
Horiz. %	116.35%	100.00%	78.85%	97.12%	96.15%	89.42%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	23/05/12	22/02/12	30/11/11	24/08/11	25/05/11	23/02/11	25/11/10	-
Price	0.90	0.92	1.01	0.86	0.92	0.84	0.81	-
P/RPS	0.46	0.36	0.40	0.35	0.39	0.36	0.35	19.96%
YoY %	27.78%	-10.00%	14.29%	-10.26%	8.33%	2.86%	-	-
Horiz. %	131.43%	102.86%	114.29%	100.00%	111.43%	102.86%	100.00%	-
P/EPS	7.45	5.77	6.06	5.31	6.05	5.68	5.78	18.41%
YoY %	29.12%	-4.79%	14.12%	-12.23%	6.51%	-1.73%	-	-
Horiz. %	128.89%	99.83%	104.84%	91.87%	104.67%	98.27%	100.00%	-
EY	13.42	17.32	16.50	18.82	16.54	17.62	17.30	-15.56%
YoY %	-22.52%	4.97%	-12.33%	13.78%	-6.13%	1.85%	-	-
Horiz. %	77.57%	100.12%	95.38%	108.79%	95.61%	101.85%	100.00%	-
DY	3.75	5.43	4.95	5.81	5.43	5.95	6.17	-28.22%
YoY %	-30.94%	9.70%	-14.80%	7.00%	-8.74%	-3.57%	-	-
Horiz. %	60.78%	88.01%	80.23%	94.17%	88.01%	96.43%	100.00%	-
P/NAPS	1.20	0.95	1.06	0.95	1.05	0.97	0.99	13.67%
YoY %	26.32%	-10.38%	11.58%	-9.52%	8.25%	-2.02%	-	-
Horiz. %	121.21%	95.96%	107.07%	95.96%	106.06%	97.98%	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