[EIG] YoY Annualized Quarter Result on 31-Dec-2006 [#3]

	31/12/09	31/12/08	31/12/07	31/12/06	31/10/05	31/12/05	31/10/04	CAGR
Annualized Quarter Result
Revenue	170,276	182,838	162,218	109,741	90,304	85,474	75,137	17.14%
YoY %	-6.87%	12.71%	47.82%	21.52%	5.65%	13.76%	-	-
Horiz. %	226.62%	243.34%	215.90%	146.05%	120.19%	113.76%	100.00%	-
PBT	11,945	14,884	20,398	17,552	14,689	14,635	15,488	-4.90%
YoY %	-19.75%	-27.03%	16.21%	19.49%	0.37%	-5.51%	-	-
Horiz. %	77.12%	96.10%	131.70%	113.33%	94.84%	94.49%	100.00%	-
Tax	-5,132	-3,484	-5,514	-4,230	-4,385	-4,472	-5,248	-0.43%
YoY %	-47.30%	36.82%	-30.35%	3.53%	1.95%	14.79%	-	-
Horiz. %	97.79%	66.39%	105.07%	80.60%	83.56%	85.21%	100.00%	-
NP	6,813	11,400	14,884	13,321	10,304	10,163	10,240	-7.57%
YoY %	-40.24%	-23.41%	11.73%	29.28%	1.39%	-0.75%	-	-
Horiz. %	66.53%	111.33%	145.35%	130.09%	100.63%	99.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,132	11,400	14,884	13,321	10,304	10,163	10,240	-6.75%
YoY %	-37.44%	-23.41%	11.73%	29.28%	1.39%	-0.75%	-	-
Horiz. %	69.65%	111.33%	145.35%	130.09%	100.63%	99.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	42.96%	23.41%	27.03%	24.10%	29.85%	30.56%	33.88%	-
YoY %	83.51%	-13.39%	12.16%	-19.26%	-2.32%	-9.80%	-	-
Horiz. %	126.80%	69.10%	79.78%	71.13%	88.11%	90.20%	100.00%	-
Total Cost	163,462	171,438	147,334	96,420	80,000	75,311	64,897	19.56%
YoY %	-4.65%	16.36%	52.80%	20.52%	6.23%	16.05%	-	-
Horiz. %	251.88%	264.17%	227.03%	148.57%	123.27%	116.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	140,981	130,624	117,909	103,148	91,199	93,590	84,292	10.46%
YoY %	7.93%	10.78%	14.31%	13.10%	-2.55%	11.03%	-	-
Horiz. %	167.25%	154.97%	139.88%	122.37%	108.19%	111.03%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/10/05	31/12/05	31/10/04	CAGR
Dividend
Div	1,842	2,638	4,272	3,997	3,999	2,999	2,341	-4.53%
YoY %	-30.17%	-38.25%	6.88%	-0.05%	33.34%	28.11%	-	-
Horiz. %	78.68%	112.69%	182.49%	170.74%	170.82%	128.11%	100.00%	-
Div Payout %	25.84%	23.15%	28.70%	30.01%	38.82%	29.52%	22.87%	-
YoY %	11.62%	-19.34%	-4.37%	-22.69%	31.50%	29.08%	-	-
Horiz. %	112.99%	101.22%	125.49%	131.22%	169.74%	129.08%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/10/05	31/12/05	31/10/04	CAGR
Equity
Net Worth	140,981	130,624	117,909	103,148	91,199	93,590	84,292	10.46%
YoY %	7.93%	10.78%	14.31%	13.10%	-2.55%	11.03%	-	-
Horiz. %	167.25%	154.97%	139.88%	122.37%	108.19%	111.03%	100.00%	-
NOSH	138,217	131,944	128,163	119,939	119,999	119,988	117,073	3.26%
YoY %	4.75%	2.95%	6.86%	-0.05%	0.01%	2.49%	-	-
Horiz. %	118.06%	112.70%	109.47%	102.45%	102.50%	102.49%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/10/05	31/12/05	31/10/04	CAGR
Ratio Analysis
NP Margin	4.00%	6.24%	9.18%	12.14%	11.41%	11.89%	13.63%	-
YoY %	-35.90%	-32.03%	-24.38%	6.40%	-4.04%	-12.77%	-	-
Horiz. %	29.35%	45.78%	67.35%	89.07%	83.71%	87.23%	100.00%	-
ROE	5.06%	8.73%	12.62%	12.91%	11.30%	10.86%	12.15%	-
YoY %	-42.04%	-30.82%	-2.25%	14.25%	4.05%	-10.62%	-	-
Horiz. %	41.65%	71.85%	103.87%	106.26%	93.00%	89.38%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/10/05	31/12/05	31/10/04	CAGR
Per Share
RPS	123.19	138.57	126.57	91.50	75.25	71.24	64.18	13.44%
YoY %	-11.10%	9.48%	38.33%	21.59%	5.63%	11.00%	-	-
Horiz. %	191.94%	215.91%	197.21%	142.57%	117.25%	111.00%	100.00%	-
EPS	5.16	8.64	11.61	11.11	8.59	8.47	8.75	-9.71%
YoY %	-40.28%	-25.58%	4.50%	29.34%	1.42%	-3.20%	-	-
Horiz. %	58.97%	98.74%	132.69%	126.97%	98.17%	96.80%	100.00%	-
DPS	1.33	2.00	3.33	3.33	3.33	2.50	2.00	-7.58%
YoY %	-33.50%	-39.94%	0.00%	0.00%	33.20%	25.00%	-	-
Horiz. %	66.50%	100.00%	166.50%	166.50%	166.50%	125.00%	100.00%	-
NAPS	1.02	0.99	0.92	0.86	0.76	0.78	0.72	6.96%
YoY %	3.03%	7.61%	6.98%	13.16%	-2.56%	8.33%	-	-
Horiz. %	141.67%	137.50%	127.78%	119.44%	105.56%	108.33%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/10/05	31/12/05	31/10/04	CAGR
Adjusted Per Share Value based on latest NOSH - 120,107
RPS	71.79	77.08	68.39	46.27	38.07	36.04	31.68	17.14%
YoY %	-6.86%	12.71%	47.81%	21.54%	5.63%	13.76%	-	-
Horiz. %	226.61%	243.31%	215.88%	146.05%	120.17%	113.76%	100.00%	-
EPS	3.01	4.81	6.28	5.62	4.34	4.28	4.32	-6.75%
YoY %	-37.42%	-23.41%	11.74%	29.49%	1.40%	-0.93%	-	-
Horiz. %	69.68%	111.34%	145.37%	130.09%	100.46%	99.07%	100.00%	-
DPS	0.78	1.11	1.80	1.69	1.69	1.26	0.99	-4.50%
YoY %	-29.73%	-38.33%	6.51%	0.00%	34.13%	27.27%	-	-
Horiz. %	78.79%	112.12%	181.82%	170.71%	170.71%	127.27%	100.00%	-
NAPS	0.5944	0.5507	0.4971	0.4349	0.3845	0.3946	0.3554	10.45%
YoY %	7.94%	10.78%	14.30%	13.11%	-2.56%	11.03%	-	-
Horiz. %	167.25%	154.95%	139.87%	122.37%	108.19%	111.03%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/10/05	31/12/05	31/10/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	31/12/08	31/12/07	29/12/06	31/10/05	30/12/05	29/10/04	-
Price	0.60	0.63	0.76	0.77	0.85	0.87	0.98	-
P/RPS	0.49	0.45	0.60	0.84	1.13	1.22	1.53	-19.76%
YoY %	8.89%	-25.00%	-28.57%	-25.66%	-7.38%	-20.26%	-	-
Horiz. %	32.03%	29.41%	39.22%	54.90%	73.86%	79.74%	100.00%	-
P/EPS	11.63	7.29	6.54	6.93	9.90	10.27	11.20	0.73%
YoY %	59.53%	11.47%	-5.63%	-30.00%	-3.60%	-8.30%	-	-
Horiz. %	103.84%	65.09%	58.39%	61.88%	88.39%	91.70%	100.00%	-
EY	8.60	13.71	15.28	14.42	10.10	9.74	8.93	-0.72%
YoY %	-37.27%	-10.27%	5.96%	42.77%	3.70%	9.07%	-	-
Horiz. %	96.30%	153.53%	171.11%	161.48%	113.10%	109.07%	100.00%	-
DY	2.22	3.17	4.39	4.33	3.92	2.87	2.04	1.64%
YoY %	-29.97%	-27.79%	1.39%	10.46%	36.59%	40.69%	-	-
Horiz. %	108.82%	155.39%	215.20%	212.25%	192.16%	140.69%	100.00%	-
P/NAPS	0.59	0.64	0.83	0.90	1.12	1.12	1.36	-14.91%
YoY %	-7.81%	-22.89%	-7.78%	-19.64%	0.00%	-17.65%	-	-
Horiz. %	43.38%	47.06%	61.03%	66.18%	82.35%	82.35%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/10/05	31/12/05	31/10/04	CAGR
Price Multiplier on Announcement Date
Date	25/02/10	13/02/09	20/02/08	09/02/07	27/12/05	23/02/06	08/12/04	-
Price	0.63	0.82	0.75	0.80	0.91	0.90	1.04	-
P/RPS	0.51	0.59	0.59	0.87	1.21	1.26	1.62	-20.03%
YoY %	-13.56%	0.00%	-32.18%	-28.10%	-3.97%	-22.22%	-	-
Horiz. %	31.48%	36.42%	36.42%	53.70%	74.69%	77.78%	100.00%	-
P/EPS	12.21	9.49	6.46	7.20	10.60	10.63	11.89	0.51%
YoY %	28.66%	46.90%	-10.28%	-32.08%	-0.28%	-10.60%	-	-
Horiz. %	102.69%	79.81%	54.33%	60.56%	89.15%	89.40%	100.00%	-
EY	8.19	10.54	15.48	13.88	9.44	9.41	8.41	-0.51%
YoY %	-22.30%	-31.91%	11.53%	47.03%	0.32%	11.89%	-	-
Horiz. %	97.38%	125.33%	184.07%	165.04%	112.25%	111.89%	100.00%	-
DY	2.12	2.44	4.44	4.17	3.66	2.78	1.92	1.93%
YoY %	-13.11%	-45.05%	6.47%	13.93%	31.65%	44.79%	-	-
Horiz. %	110.42%	127.08%	231.25%	217.19%	190.63%	144.79%	100.00%	-
P/NAPS	0.62	0.83	0.82	0.93	1.20	1.15	1.44	-15.04%
YoY %	-25.30%	1.22%	-11.83%	-22.50%	4.35%	-20.14%	-	-
Horiz. %	43.06%	57.64%	56.94%	64.58%	83.33%	79.86%	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