[RAPID] QoQ TTM Result on 31-Dec-2007 [#4]

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
TTM Result
Revenue	40,670	43,431	43,302	45,500	29,493	29,324	31,100	19.52%
YoY %	-6.36%	0.30%	-4.83%	54.27%	0.58%	-5.71%	-	-
Horiz. %	130.77%	139.65%	139.23%	146.30%	94.83%	94.29%	100.00%	-
PBT	19,459	21,848	22,398	24,154	10,790	10,703	10,055	55.10%
YoY %	-10.93%	-2.46%	-7.27%	123.86%	0.81%	6.44%	-	-
Horiz. %	193.53%	217.28%	222.75%	240.22%	107.31%	106.44%	100.00%	-
Tax	-3,771	-4,348	-4,415	-4,419	-1,990	-1,788	-1,617	75.58%
YoY %	13.27%	1.52%	0.09%	-122.06%	-11.30%	-10.58%	-	-
Horiz. %	233.21%	268.89%	273.04%	273.28%	123.07%	110.58%	100.00%	-
NP	15,688	17,500	17,983	19,735	8,800	8,915	8,438	51.02%
YoY %	-10.35%	-2.69%	-8.88%	124.26%	-1.29%	5.65%	-	-
Horiz. %	185.92%	207.40%	213.12%	233.88%	104.29%	105.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,688	17,500	17,983	19,735	8,800	8,915	8,438	51.02%
YoY %	-10.35%	-2.69%	-8.88%	124.26%	-1.29%	5.65%	-	-
Horiz. %	185.92%	207.40%	213.12%	233.88%	104.29%	105.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.38%	19.90%	19.71%	18.30%	18.44%	16.71%	16.08%	-
YoY %	-2.61%	0.96%	7.70%	-0.76%	10.35%	3.92%	-	-
Horiz. %	120.52%	123.76%	122.57%	113.81%	114.68%	103.92%	100.00%	-
Total Cost	24,982	25,931	25,319	25,765	20,693	20,409	22,662	6.69%
YoY %	-3.66%	2.42%	-1.73%	24.51%	1.39%	-9.94%	-	-
Horiz. %	110.24%	114.43%	111.72%	113.69%	91.31%	90.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	94,250	125,154	124,903	124,101	100,054	100,333	72,875	18.64%
YoY %	-24.69%	0.20%	0.65%	24.03%	-0.28%	37.68%	-	-
Horiz. %	129.33%	171.74%	171.39%	170.29%	137.30%	137.68%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	1,711	1,711	1,711	1,711	839	839	839	60.60%
YoY %	0.00%	0.00%	0.00%	103.93%	0.00%	0.00%	-	-
Horiz. %	203.93%	203.93%	203.93%	203.93%	100.00%	100.00%	100.00%	-
Div Payout %	10.91%	9.78%	9.52%	8.67%	9.55%	9.42%	9.95%	-
YoY %	11.55%	2.73%	9.80%	-9.21%	1.38%	-5.33%	-	-
Horiz. %	109.65%	98.29%	95.68%	87.14%	95.98%	94.67%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	94,250	125,154	124,903	124,101	100,054	100,333	72,875	18.64%
YoY %	-24.69%	0.20%	0.65%	24.03%	-0.28%	37.68%	-	-
Horiz. %	129.33%	171.74%	171.39%	170.29%	137.30%	137.68%	100.00%	-
NOSH	65,000	86,373	86,081	85,587	80,043	79,629	42,283	33.09%
YoY %	-24.75%	0.34%	0.58%	6.93%	0.52%	88.32%	-	-
Horiz. %	153.73%	204.27%	203.58%	202.41%	189.30%	188.32%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	38.57%	40.29%	41.53%	43.37%	29.84%	30.40%	27.13%	-
YoY %	-4.27%	-2.99%	-4.24%	45.34%	-1.84%	12.05%	-	-
Horiz. %	142.17%	148.51%	153.08%	159.86%	109.99%	112.05%	100.00%	-
ROE	16.65%	13.98%	14.40%	15.90%	8.80%	8.89%	11.58%	-
YoY %	19.10%	-2.92%	-9.43%	80.68%	-1.01%	-23.23%	-	-
Horiz. %	143.78%	120.73%	124.35%	137.31%	75.99%	76.77%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	62.57	50.28	50.30	53.16	36.85	36.83	73.55	-10.19%
YoY %	24.44%	-0.04%	-5.38%	44.26%	0.05%	-49.93%	-	-
Horiz. %	85.07%	68.36%	68.39%	72.28%	50.10%	50.07%	100.00%	-
EPS	24.14	20.26	20.89	23.06	10.99	11.20	19.96	13.47%
YoY %	19.15%	-3.02%	-9.41%	109.83%	-1.87%	-43.89%	-	-
Horiz. %	120.94%	101.50%	104.66%	115.53%	55.06%	56.11%	100.00%	-
DPS	2.63	1.98	1.99	2.00	1.05	1.05	2.00	19.96%
YoY %	32.83%	-0.50%	-0.50%	90.48%	0.00%	-47.50%	-	-
Horiz. %	131.50%	99.00%	99.50%	100.00%	52.50%	52.50%	100.00%	-
NAPS	1.45	1.449	1.451	1.45	1.25	1.26	1.7235	-10.85%
YoY %	0.07%	-0.14%	0.07%	16.00%	-0.79%	-26.89%	-	-
Horiz. %	84.13%	84.07%	84.19%	84.13%	72.53%	73.11%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 85,587
RPS	38.04	40.63	40.51	42.56	27.59	27.43	29.09	19.52%
YoY %	-6.37%	0.30%	-4.82%	54.26%	0.58%	-5.71%	-	-
Horiz. %	130.77%	139.67%	139.26%	146.30%	94.84%	94.29%	100.00%	-
EPS	14.68	16.37	16.82	18.46	8.23	8.34	7.89	51.10%
YoY %	-10.32%	-2.68%	-8.88%	124.30%	-1.32%	5.70%	-	-
Horiz. %	186.06%	207.48%	213.18%	233.97%	104.31%	105.70%	100.00%	-
DPS	1.60	1.60	1.60	1.60	0.79	0.79	0.79	59.87%
YoY %	0.00%	0.00%	0.00%	102.53%	0.00%	0.00%	-	-
Horiz. %	202.53%	202.53%	202.53%	202.53%	100.00%	100.00%	100.00%	-
NAPS	0.8817	1.1708	1.1684	1.1609	0.936	0.9386	0.6817	18.65%
YoY %	-24.69%	0.21%	0.65%	24.03%	-0.28%	37.69%	-	-
Horiz. %	129.34%	171.75%	171.40%	170.29%	137.30%	137.69%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	1.85	2.03	1.97	1.62	1.68	1.62	1.32	-
P/RPS	2.96	4.04	3.92	3.05	4.56	4.40	1.79	39.71%
YoY %	-26.73%	3.06%	28.52%	-33.11%	3.64%	145.81%	-	-
Horiz. %	165.36%	225.70%	218.99%	170.39%	254.75%	245.81%	100.00%	-
P/EPS	7.67	10.02	9.43	7.03	15.28	14.47	6.61	10.39%
YoY %	-23.45%	6.26%	34.14%	-53.99%	5.60%	118.91%	-	-
Horiz. %	116.04%	151.59%	142.66%	106.35%	231.16%	218.91%	100.00%	-
EY	13.05	9.98	10.60	14.23	6.54	6.91	15.12	-9.32%
YoY %	30.76%	-5.85%	-25.51%	117.58%	-5.35%	-54.30%	-	-
Horiz. %	86.31%	66.01%	70.11%	94.11%	43.25%	45.70%	100.00%	-
DY	1.42	0.98	1.01	1.23	0.62	0.65	1.52	-4.42%
YoY %	44.90%	-2.97%	-17.89%	98.39%	-4.62%	-57.24%	-	-
Horiz. %	93.42%	64.47%	66.45%	80.92%	40.79%	42.76%	100.00%	-
P/NAPS	1.28	1.40	1.36	1.12	1.34	1.29	0.77	40.19%
YoY %	-8.57%	2.94%	21.43%	-16.42%	3.88%	67.53%	-	-
Horiz. %	166.23%	181.82%	176.62%	145.45%	174.03%	167.53%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	28/11/08	20/08/08	30/05/08	29/02/08	29/11/07	30/08/07	01/06/07	-
Price	1.73	1.82	2.06	1.92	1.70	1.76	1.40	-
P/RPS	2.76	3.62	4.10	3.61	4.61	4.78	1.90	28.17%
YoY %	-23.76%	-11.71%	13.57%	-21.69%	-3.56%	151.58%	-	-
Horiz. %	145.26%	190.53%	215.79%	190.00%	242.63%	251.58%	100.00%	-
P/EPS	7.17	8.98	9.86	8.33	15.46	15.72	7.02	1.41%
YoY %	-20.16%	-8.92%	18.37%	-46.12%	-1.65%	123.93%	-	-
Horiz. %	102.14%	127.92%	140.46%	118.66%	220.23%	223.93%	100.00%	-
EY	13.95	11.13	10.14	12.01	6.47	6.36	14.25	-1.40%
YoY %	25.34%	9.76%	-15.57%	85.63%	1.73%	-55.37%	-	-
Horiz. %	97.89%	78.11%	71.16%	84.28%	45.40%	44.63%	100.00%	-
DY	1.52	1.09	0.97	1.04	0.62	0.60	1.43	4.14%
YoY %	39.45%	12.37%	-6.73%	67.74%	3.33%	-58.04%	-	-
Horiz. %	106.29%	76.22%	67.83%	72.73%	43.36%	41.96%	100.00%	-
P/NAPS	1.19	1.26	1.42	1.32	1.36	1.40	0.81	29.14%
YoY %	-5.56%	-11.27%	7.58%	-2.94%	-2.86%	72.84%	-	-
Horiz. %	146.91%	155.56%	175.31%	162.96%	167.90%	172.84%	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