[RVIEW] YoY Annualized Quarter Result on 30-Jun-2008 [#2]

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Annualized Quarter Result
Revenue	28,388	19,980	20,994	30,744	13,750	8,988	11,364	16.47%
YoY %	42.08%	-4.83%	-31.71%	123.59%	52.98%	-20.91%	-	-
Horiz. %	249.81%	175.82%	184.74%	270.54%	121.00%	79.09%	100.00%	-
PBT	26,530	10,772	21,610	26,964	15,108	4,670	10,006	17.63%
YoY %	146.29%	-50.15%	-19.86%	78.47%	223.51%	-53.33%	-	-
Horiz. %	265.14%	107.66%	215.97%	269.48%	150.99%	46.67%	100.00%	-
Tax	-5,028	-3,484	-3,774	-6,288	-1,850	-2,102	-2,896	9.62%
YoY %	-44.32%	7.68%	39.98%	-239.89%	11.99%	27.42%	-	-
Horiz. %	173.62%	120.30%	130.32%	217.13%	63.88%	72.58%	100.00%	-
NP	21,502	7,288	17,836	20,676	13,258	2,568	7,110	20.24%
YoY %	195.03%	-59.14%	-13.74%	55.95%	416.28%	-63.88%	-	-
Horiz. %	302.42%	102.50%	250.86%	290.80%	186.47%	36.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	21,502	7,288	17,836	20,676	13,258	2,568	7,110	20.24%
YoY %	195.03%	-59.14%	-13.74%	55.95%	416.28%	-63.88%	-	-
Horiz. %	302.42%	102.50%	250.86%	290.80%	186.47%	36.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.95%	32.34%	17.46%	23.32%	12.25%	45.01%	28.94%	-
YoY %	-41.40%	85.22%	-25.13%	90.37%	-72.78%	55.53%	-	-
Horiz. %	65.48%	111.75%	60.33%	80.58%	42.33%	155.53%	100.00%	-
Total Cost	6,886	12,692	3,158	10,068	492	6,420	4,254	8.35%
YoY %	-45.75%	301.90%	-68.63%	1,946.34%	-92.34%	50.92%	-	-
Horiz. %	161.87%	298.35%	74.24%	236.67%	11.57%	150.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	173,779	162,748	129,661	159,545	118,699	113,484	105,039	8.74%
YoY %	6.78%	25.52%	-18.73%	34.41%	4.60%	8.04%	-	-
Horiz. %	165.44%	154.94%	123.44%	151.89%	113.00%	108.04%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	7,781	7,780	7,779	7,678	-	-	-	-
YoY %	0.01%	0.01%	1.32%	0.00%	-	-	-	-
Horiz. %	101.34%	101.33%	101.32%	100.00%	-	-	-	-
Div Payout %	36.19%	106.76%	43.62%	37.14%	-	-	-	-
YoY %	-66.10%	144.75%	17.45%	0.00%	-	-	-	-
Horiz. %	97.44%	287.45%	117.45%	100.00%	-	-	-	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	173,779	162,748	129,661	159,545	118,699	113,484	105,039	8.74%
YoY %	6.78%	25.52%	-18.73%	34.41%	4.60%	8.04%	-	-
Horiz. %	165.44%	154.94%	123.44%	151.89%	113.00%	108.04%	100.00%	-
NOSH	64,843	64,839	64,830	64,855	64,863	64,848	64,839	0.00%
YoY %	0.01%	0.01%	-0.04%	-0.01%	0.02%	0.01%	-	-
Horiz. %	100.01%	100.00%	99.99%	100.02%	100.04%	100.01%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	75.74%	36.48%	84.96%	67.25%	96.42%	28.57%	62.57%	-
YoY %	107.62%	-57.06%	26.33%	-30.25%	237.49%	-54.34%	-	-
Horiz. %	121.05%	58.30%	135.78%	107.48%	154.10%	45.66%	100.00%	-
ROE	12.37%	4.48%	13.76%	12.96%	11.17%	2.26%	6.77%	-
YoY %	176.12%	-67.44%	6.17%	16.03%	394.25%	-66.62%	-	-
Horiz. %	182.72%	66.17%	203.25%	191.43%	164.99%	33.38%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	43.78	30.81	32.38	47.40	21.20	13.86	17.53	16.47%
YoY %	42.10%	-4.85%	-31.69%	123.58%	52.96%	-20.94%	-	-
Horiz. %	249.74%	175.76%	184.71%	270.39%	120.94%	79.06%	100.00%	-
EPS	33.16	11.24	27.50	31.88	20.44	3.96	10.96	20.25%
YoY %	195.02%	-59.13%	-13.74%	55.97%	416.16%	-63.87%	-	-
Horiz. %	302.55%	102.55%	250.91%	290.88%	186.50%	36.13%	100.00%	-
DPS	12.00	12.00	12.00	11.84	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	1.35%	0.00%	0.00%	0.00%	-	-
Horiz. %	101.35%	101.35%	101.35%	100.00%	-	-	-	-
NAPS	2.68	2.51	2.00	2.46	1.83	1.75	1.62	8.74%
YoY %	6.77%	25.50%	-18.70%	34.43%	4.57%	8.02%	-	-
Horiz. %	165.43%	154.94%	123.46%	151.85%	112.96%	108.02%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 64,840
RPS	43.77	30.80	32.37	47.40	21.20	13.86	17.52	16.47%
YoY %	42.11%	-4.85%	-31.71%	123.58%	52.96%	-20.89%	-	-
Horiz. %	249.83%	175.80%	184.76%	270.55%	121.00%	79.11%	100.00%	-
EPS	33.15	11.24	27.50	31.88	20.44	3.96	10.96	20.24%
YoY %	194.93%	-59.13%	-13.74%	55.97%	416.16%	-63.87%	-	-
Horiz. %	302.46%	102.55%	250.91%	290.88%	186.50%	36.13%	100.00%	-
DPS	12.00	12.00	11.99	11.84	0.00	0.00	0.00	-
YoY %	0.00%	0.08%	1.27%	0.00%	0.00%	0.00%	-	-
Horiz. %	101.35%	101.35%	101.27%	100.00%	-	-	-	-
NAPS	2.6793	2.5092	1.9991	2.4598	1.8301	1.7497	1.6195	8.74%
YoY %	6.78%	25.52%	-18.73%	34.41%	4.60%	8.04%	-	-
Horiz. %	165.44%	154.94%	123.44%	151.89%	113.00%	108.04%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	3.00	2.56	2.09	2.46	1.95	1.62	1.75	-
P/RPS	6.85	8.31	6.45	5.19	9.20	11.69	9.98	-6.07%
YoY %	-17.57%	28.84%	24.28%	-43.59%	-21.30%	17.13%	-	-
Horiz. %	68.64%	83.27%	64.63%	52.00%	92.18%	117.13%	100.00%	-
P/EPS	9.05	22.78	7.60	7.72	9.54	40.91	15.96	-9.01%
YoY %	-60.27%	199.74%	-1.55%	-19.08%	-76.68%	156.33%	-	-
Horiz. %	56.70%	142.73%	47.62%	48.37%	59.77%	256.33%	100.00%	-
EY	11.05	4.39	13.16	12.96	10.48	2.44	6.27	9.89%
YoY %	151.71%	-66.64%	1.54%	23.66%	329.51%	-61.08%	-	-
Horiz. %	176.24%	70.02%	209.89%	206.70%	167.15%	38.92%	100.00%	-
DY	4.00	4.69	5.74	4.81	0.00	0.00	0.00	-
YoY %	-14.71%	-18.29%	19.33%	0.00%	0.00%	0.00%	-	-
Horiz. %	83.16%	97.51%	119.33%	100.00%	-	-	-	-
P/NAPS	1.12	1.02	1.05	1.00	1.07	0.93	1.08	0.60%
YoY %	9.80%	-2.86%	5.00%	-6.54%	15.05%	-13.89%	-	-
Horiz. %	103.70%	94.44%	97.22%	92.59%	99.07%	86.11%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	29/07/11	30/07/10	24/07/09	28/07/08	23/08/07	28/08/06	17/08/05	-
Price	2.96	2.65	2.05	2.30	1.88	1.76	1.72	-
P/RPS	6.76	8.60	6.33	4.85	8.87	12.70	9.81	-6.01%
YoY %	-21.40%	35.86%	30.52%	-45.32%	-30.16%	29.46%	-	-
Horiz. %	68.91%	87.67%	64.53%	49.44%	90.42%	129.46%	100.00%	-
P/EPS	8.93	23.58	7.45	7.21	9.20	44.44	15.69	-8.96%
YoY %	-62.13%	216.51%	3.33%	-21.63%	-79.30%	183.24%	-	-
Horiz. %	56.92%	150.29%	47.48%	45.95%	58.64%	283.24%	100.00%	-
EY	11.20	4.24	13.42	13.86	10.87	2.25	6.38	9.82%
YoY %	164.15%	-68.41%	-3.17%	27.51%	383.11%	-64.73%	-	-
Horiz. %	175.55%	66.46%	210.34%	217.24%	170.38%	35.27%	100.00%	-
DY	4.05	4.53	5.85	5.15	0.00	0.00	0.00	-
YoY %	-10.60%	-22.56%	13.59%	0.00%	0.00%	0.00%	-	-
Horiz. %	78.64%	87.96%	113.59%	100.00%	-	-	-	-
P/NAPS	1.10	1.06	1.03	0.93	1.03	1.01	1.06	0.61%
YoY %	3.77%	2.91%	10.75%	-9.71%	1.98%	-4.72%	-	-
Horiz. %	103.77%	100.00%	97.17%	87.74%	97.17%	95.28%	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