[RAPID] QoQ TTM Result on 31-Dec-2005 [#4]

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
TTM Result
Revenue	27,595	26,339	22,713	22,610	20,017	20,258	20,127	23.39%
YoY %	4.77%	15.96%	0.46%	12.95%	-1.19%	0.65%	-	-
Horiz. %	137.10%	130.86%	112.85%	112.34%	99.45%	100.65%	100.00%	-
PBT	8,112	7,066	5,733	5,257	3,453	3,435	5,796	25.09%
YoY %	14.80%	23.25%	9.05%	52.24%	0.52%	-40.73%	-	-
Horiz. %	139.96%	121.91%	98.91%	90.70%	59.58%	59.27%	100.00%	-
Tax	-1,996	-1,850	-1,407	-1,234	-583	-586	-958	63.05%
YoY %	-7.89%	-31.49%	-14.02%	-111.66%	0.51%	38.83%	-	-
Horiz. %	208.35%	193.11%	146.87%	128.81%	60.86%	61.17%	100.00%	-
NP	6,116	5,216	4,326	4,023	2,870	2,849	4,838	16.89%
YoY %	17.25%	20.57%	7.53%	40.17%	0.74%	-41.11%	-	-
Horiz. %	126.42%	107.81%	89.42%	83.15%	59.32%	58.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,116	5,216	4,326	4,023	2,870	2,849	4,838	16.89%
YoY %	17.25%	20.57%	7.53%	40.17%	0.74%	-41.11%	-	-
Horiz. %	126.42%	107.81%	89.42%	83.15%	59.32%	58.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.61%	26.18%	24.54%	23.47%	16.88%	17.06%	16.53%	-
YoY %	-6.00%	6.68%	4.56%	39.04%	-1.06%	3.21%	-	-
Horiz. %	148.88%	158.38%	148.46%	141.98%	102.12%	103.21%	100.00%	-
Total Cost	21,479	21,123	18,387	18,587	17,147	17,409	15,289	25.41%
YoY %	1.69%	14.88%	-1.08%	8.40%	-1.50%	13.87%	-	-
Horiz. %	140.49%	138.16%	120.26%	121.57%	112.15%	113.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	67,740	65,574	64,752	65,082	61,971	60,373	60,998	7.23%
YoY %	3.30%	1.27%	-0.51%	5.02%	2.65%	-1.02%	-	-
Horiz. %	111.05%	107.50%	106.15%	106.70%	101.60%	98.98%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Dividend
Div	849	849	849	849	841	841	841	0.63%
YoY %	0.00%	0.00%	0.00%	0.95%	0.00%	0.00%	-	-
Horiz. %	100.95%	100.95%	100.95%	100.95%	100.00%	100.00%	100.00%	-
Div Payout %	13.89%	16.29%	19.64%	21.12%	29.31%	29.53%	17.39%	-
YoY %	-14.73%	-17.06%	-7.01%	-27.94%	-0.75%	69.81%	-	-
Horiz. %	79.87%	93.67%	112.94%	121.45%	168.55%	169.81%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Equity
Net Worth	67,740	65,574	64,752	65,082	61,971	60,373	60,998	7.23%
YoY %	3.30%	1.27%	-0.51%	5.02%	2.65%	-1.02%	-	-
Horiz. %	111.05%	107.50%	106.15%	106.70%	101.60%	98.98%	100.00%	-
NOSH	41,991	42,035	42,046	42,476	41,600	41,210	41,600	0.62%
YoY %	-0.10%	-0.03%	-1.01%	2.11%	0.95%	-0.94%	-	-
Horiz. %	100.94%	101.05%	101.07%	102.11%	100.00%	99.06%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Ratio Analysis
NP Margin	22.16%	19.80%	19.05%	17.79%	14.34%	14.06%	24.04%	-
YoY %	11.92%	3.94%	7.08%	24.06%	1.99%	-41.51%	-	-
Horiz. %	92.18%	82.36%	79.24%	74.00%	59.65%	58.49%	100.00%	-
ROE	9.03%	7.95%	6.68%	6.18%	4.63%	4.72%	7.93%	-
YoY %	13.58%	19.01%	8.09%	33.48%	-1.91%	-40.48%	-	-
Horiz. %	113.87%	100.25%	84.24%	77.93%	58.39%	59.52%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Per Share
RPS	65.72	62.66	54.02	53.23	48.12	49.16	48.38	22.63%
YoY %	4.88%	15.99%	1.48%	10.62%	-2.12%	1.61%	-	-
Horiz. %	135.84%	129.52%	111.66%	110.02%	99.46%	101.61%	100.00%	-
EPS	14.56	12.41	10.29	9.47	6.90	6.91	11.63	16.14%
YoY %	17.32%	20.60%	8.66%	37.25%	-0.14%	-40.58%	-	-
Horiz. %	125.19%	106.71%	88.48%	81.43%	59.33%	59.42%	100.00%	-
DPS	2.00	2.00	2.00	2.00	2.00	2.04	2.02	-0.66%
YoY %	0.00%	0.00%	0.00%	0.00%	-1.96%	0.99%	-	-
Horiz. %	99.01%	99.01%	99.01%	99.01%	99.01%	100.99%	100.00%	-
NAPS	1.6132	1.56	1.54	1.5322	1.4897	1.465	1.4663	6.56%
YoY %	3.41%	1.30%	0.51%	2.85%	1.69%	-0.09%	-	-
Horiz. %	110.02%	106.39%	105.03%	104.49%	101.60%	99.91%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 42,476
RPS	25.81	24.64	21.25	21.15	18.73	18.95	18.83	23.36%
YoY %	4.75%	15.95%	0.47%	12.92%	-1.16%	0.64%	-	-
Horiz. %	137.07%	130.86%	112.85%	112.32%	99.47%	100.64%	100.00%	-
EPS	5.72	4.88	4.05	3.76	2.68	2.67	4.53	16.80%
YoY %	17.21%	20.49%	7.71%	40.30%	0.37%	-41.06%	-	-
Horiz. %	126.27%	107.73%	89.40%	83.00%	59.16%	58.94%	100.00%	-
DPS	0.79	0.79	0.79	0.79	0.79	0.79	0.79	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.6337	0.6134	0.6057	0.6088	0.5797	0.5648	0.5706	7.23%
YoY %	3.31%	1.27%	-0.51%	5.02%	2.64%	-1.02%	-	-
Horiz. %	111.06%	107.50%	106.15%	106.69%	101.59%	98.98%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	-
Price	1.19	1.47	1.55	1.53	1.54	1.45	1.38	-
P/RPS	1.81	2.35	2.87	2.87	3.20	2.95	2.85	-26.09%
YoY %	-22.98%	-18.12%	0.00%	-10.31%	8.47%	3.51%	-	-
Horiz. %	63.51%	82.46%	100.70%	100.70%	112.28%	103.51%	100.00%	-
P/EPS	8.17	11.85	15.07	16.15	22.32	20.97	11.87	-22.02%
YoY %	-31.05%	-21.37%	-6.69%	-27.64%	6.44%	76.66%	-	-
Horiz. %	68.83%	99.83%	126.96%	136.06%	188.04%	176.66%	100.00%	-
EY	12.24	8.44	6.64	6.19	4.48	4.77	8.43	28.19%
YoY %	45.02%	27.11%	7.27%	38.17%	-6.08%	-43.42%	-	-
Horiz. %	145.20%	100.12%	78.77%	73.43%	53.14%	56.58%	100.00%	-
DY	1.68	1.36	1.29	1.31	1.30	1.41	1.47	9.30%
YoY %	23.53%	5.43%	-1.53%	0.77%	-7.80%	-4.08%	-	-
Horiz. %	114.29%	92.52%	87.76%	89.12%	88.44%	95.92%	100.00%	-
P/NAPS	0.74	0.94	1.01	1.00	1.03	0.99	0.94	-14.72%
YoY %	-21.28%	-6.93%	1.00%	-2.91%	4.04%	5.32%	-	-
Horiz. %	78.72%	100.00%	107.45%	106.38%	109.57%	105.32%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	10/11/06	24/08/06	31/05/06	28/02/06	16/11/05	26/08/05	30/05/05	-
Price	1.22	1.23	1.50	1.59	1.68	1.45	1.45	-
P/RPS	1.86	1.96	2.78	2.99	3.49	2.95	3.00	-27.26%
YoY %	-5.10%	-29.50%	-7.02%	-14.33%	18.31%	-1.67%	-	-
Horiz. %	62.00%	65.33%	92.67%	99.67%	116.33%	98.33%	100.00%	-
P/EPS	8.38	9.91	14.58	16.79	24.35	20.97	12.47	-23.25%
YoY %	-15.44%	-32.03%	-13.16%	-31.05%	16.12%	68.16%	-	-
Horiz. %	67.20%	79.47%	116.92%	134.64%	195.27%	168.16%	100.00%	-
EY	11.94	10.09	6.86	5.96	4.11	4.77	8.02	30.35%
YoY %	18.33%	47.08%	15.10%	45.01%	-13.84%	-40.52%	-	-
Horiz. %	148.88%	125.81%	85.54%	74.31%	51.25%	59.48%	100.00%	-
DY	1.64	1.63	1.33	1.26	1.19	1.41	1.39	11.64%
YoY %	0.61%	22.56%	5.56%	5.88%	-15.60%	1.44%	-	-
Horiz. %	117.99%	117.27%	95.68%	90.65%	85.61%	101.44%	100.00%	-
P/NAPS	0.76	0.79	0.97	1.04	1.13	0.99	0.99	-16.14%
YoY %	-3.80%	-18.56%	-6.73%	-7.96%	14.14%	0.00%	-	-
Horiz. %	76.77%	79.80%	97.98%	105.05%	114.14%	100.00%	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