[ANNJOO] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Annualized Quarter Result
Revenue	2,316,090	1,871,082	1,368,814	2,662,220	1,721,229	1,488,744	576,569	26.06%
YoY %	23.78%	36.69%	-48.58%	54.67%	15.62%	158.21%	-	-
Horiz. %	401.70%	324.52%	237.41%	461.73%	298.53%	258.21%	100.00%	-
PBT	79,325	183,213	13,874	580,542	198,568	142,633	41,994	11.17%
YoY %	-56.70%	1,220.55%	-97.61%	192.36%	39.22%	239.65%	-	-
Horiz. %	188.90%	436.28%	33.04%	1,382.44%	472.85%	339.65%	100.00%	-
Tax	-11,209	-19,093	-3,942	-133,242	-27,754	-20,649	-13,969	-3.60%
YoY %	41.29%	-384.35%	97.04%	-380.08%	-34.41%	-47.82%	-	-
Horiz. %	80.24%	136.68%	28.22%	953.84%	198.68%	147.82%	100.00%	-
NP	68,116	164,120	9,932	447,300	170,813	121,984	28,025	15.94%
YoY %	-58.50%	1,552.44%	-97.78%	161.87%	40.03%	335.27%	-	-
Horiz. %	243.05%	585.62%	35.44%	1,596.07%	609.50%	435.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	67,264	163,637	11,754	446,617	159,540	102,178	25,010	17.91%
YoY %	-58.89%	1,292.18%	-97.37%	179.94%	56.14%	308.55%	-	-
Horiz. %	268.95%	654.29%	47.00%	1,785.75%	637.90%	408.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.13%	10.42%	28.41%	22.95%	13.98%	14.48%	33.26%	-
YoY %	35.60%	-63.32%	23.79%	64.16%	-3.45%	-56.46%	-	-
Horiz. %	42.48%	31.33%	85.42%	69.00%	42.03%	43.54%	100.00%	-
Total Cost	2,247,974	1,706,962	1,358,882	2,214,920	1,550,416	1,366,760	548,544	26.48%
YoY %	31.69%	25.62%	-38.65%	42.86%	13.44%	149.16%	-	-
Horiz. %	409.81%	311.18%	247.73%	403.78%	282.64%	249.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,064,425	994,277	896,713	1,080,360	673,543	563,882	456,129	15.16%
YoY %	7.06%	10.88%	-17.00%	60.40%	19.45%	23.62%	-	-
Horiz. %	233.36%	217.98%	196.59%	236.85%	147.67%	123.62%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Dividend
Div	26,777	40,172	20,150	81,923	35,922	39,991	-	-
YoY %	-33.34%	99.36%	-75.40%	128.06%	-10.17%	0.00%	-	-
Horiz. %	66.96%	100.45%	50.39%	204.85%	89.83%	100.00%	-	-
Div Payout %	39.81%	24.55%	171.43%	18.34%	22.52%	39.14%	-	-
YoY %	62.16%	-85.68%	834.73%	-18.56%	-42.46%	0.00%	-	-
Horiz. %	101.71%	62.72%	437.99%	46.86%	57.54%	100.00%	-	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Equity
Net Worth	1,064,425	994,277	896,713	1,080,360	673,543	563,882	456,129	15.16%
YoY %	7.06%	10.88%	-17.00%	60.40%	19.45%	23.62%	-	-
Horiz. %	233.36%	217.98%	196.59%	236.85%	147.67%	123.62%	100.00%	-
NOSH	502,087	502,160	503,771	512,019	336,771	299,937	269,899	10.89%
YoY %	-0.01%	-0.32%	-1.61%	52.04%	12.28%	11.13%	-	-
Horiz. %	186.03%	186.05%	186.65%	189.71%	124.78%	111.13%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Ratio Analysis
NP Margin	2.94%	8.77%	0.73%	16.80%	9.92%	8.19%	4.86%	-
YoY %	-66.48%	1,101.37%	-95.65%	69.35%	21.12%	68.52%	-	-
Horiz. %	60.49%	180.45%	15.02%	345.68%	204.12%	168.52%	100.00%	-
ROE	6.32%	16.46%	1.31%	41.34%	23.69%	18.12%	5.48%	-
YoY %	-61.60%	1,156.49%	-96.83%	74.50%	30.74%	230.66%	-	-
Horiz. %	115.33%	300.36%	23.91%	754.38%	432.30%	330.66%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Per Share
RPS	461.29	372.61	271.71	519.95	511.10	496.35	213.62	13.68%
YoY %	23.80%	37.14%	-47.74%	1.73%	2.97%	132.35%	-	-
Horiz. %	215.94%	174.43%	127.19%	243.40%	239.26%	232.35%	100.00%	-
EPS	13.40	32.59	2.33	87.23	31.56	34.07	9.27	6.33%
YoY %	-58.88%	1,298.71%	-97.33%	176.39%	-7.37%	267.53%	-	-
Horiz. %	144.55%	351.56%	25.13%	940.99%	340.45%	367.53%	100.00%	-
DPS	5.33	8.00	4.00	16.00	10.67	13.33	0.00	-
YoY %	-33.38%	100.00%	-75.00%	49.95%	-19.95%	0.00%	-	-
Horiz. %	39.98%	60.02%	30.01%	120.03%	80.05%	100.00%	-	-
NAPS	2.12	1.98	1.78	2.11	2.00	1.88	1.69	3.84%
YoY %	7.07%	11.24%	-15.64%	5.50%	6.38%	11.24%	-	-
Horiz. %	125.44%	117.16%	105.33%	124.85%	118.34%	111.24%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 505,699
RPS	322.16	260.26	190.39	370.30	239.41	207.08	80.20	26.06%
YoY %	23.78%	36.70%	-48.58%	54.67%	15.61%	158.20%	-	-
Horiz. %	401.70%	324.51%	237.39%	461.72%	298.52%	258.20%	100.00%	-
EPS	9.36	22.76	1.64	62.12	22.19	14.21	3.48	17.91%
YoY %	-58.88%	1,287.80%	-97.36%	179.95%	56.16%	308.33%	-	-
Horiz. %	268.97%	654.02%	47.13%	1,785.06%	637.64%	408.33%	100.00%	-
DPS	3.72	5.59	2.80	11.40	5.00	5.56	0.00	-
YoY %	-33.45%	99.64%	-75.44%	128.00%	-10.07%	0.00%	-	-
Horiz. %	66.91%	100.54%	50.36%	205.04%	89.93%	100.00%	-	-
NAPS	1.4806	1.383	1.2473	1.5027	0.9369	0.7843	0.6345	15.16%
YoY %	7.06%	10.88%	-17.00%	60.39%	19.46%	23.61%	-	-
Horiz. %	233.35%	217.97%	196.58%	236.83%	147.66%	123.61%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	-
Price	1.98	2.79	2.44	2.50	3.88	1.26	1.40	-
P/RPS	0.43	0.75	0.90	0.48	0.76	0.25	0.66	-6.88%
YoY %	-42.67%	-16.67%	87.50%	-36.84%	204.00%	-62.12%	-	-
Horiz. %	65.15%	113.64%	136.36%	72.73%	115.15%	37.88%	100.00%	-
P/EPS	14.78	8.56	104.57	2.87	8.19	3.70	15.11	-0.36%
YoY %	72.66%	-91.81%	3,543.55%	-64.96%	121.35%	-75.51%	-	-
Horiz. %	97.82%	56.65%	692.06%	18.99%	54.20%	24.49%	100.00%	-
EY	6.77	11.68	0.96	34.89	12.21	27.04	6.62	0.37%
YoY %	-42.04%	1,116.67%	-97.25%	185.75%	-54.84%	308.46%	-	-
Horiz. %	102.27%	176.44%	14.50%	527.04%	184.44%	408.46%	100.00%	-
DY	2.69	2.87	1.64	6.40	2.75	10.58	0.00	-
YoY %	-6.27%	75.00%	-74.38%	132.73%	-74.01%	0.00%	-	-
Horiz. %	25.43%	27.13%	15.50%	60.49%	25.99%	100.00%	-	-
P/NAPS	0.93	1.41	1.37	1.18	1.94	0.67	0.83	1.91%
YoY %	-34.04%	2.92%	16.10%	-39.18%	189.55%	-19.28%	-	-
Horiz. %	112.05%	169.88%	165.06%	142.17%	233.73%	80.72%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	24/11/11	26/11/10	16/11/09	27/11/08	07/11/07	29/11/06	30/11/05	-
Price	1.98	2.86	2.75	1.27	4.14	1.49	1.12	-
P/RPS	0.43	0.77	1.01	0.24	0.81	0.30	0.52	-3.11%
YoY %	-44.16%	-23.76%	320.83%	-70.37%	170.00%	-42.31%	-	-
Horiz. %	82.69%	148.08%	194.23%	46.15%	155.77%	57.69%	100.00%	-
P/EPS	14.78	8.78	117.86	1.46	8.74	4.37	12.09	3.40%
YoY %	68.34%	-92.55%	7,972.60%	-83.30%	100.00%	-63.85%	-	-
Horiz. %	122.25%	72.62%	974.86%	12.08%	72.29%	36.15%	100.00%	-
EY	6.77	11.39	0.85	68.68	11.44	22.86	8.27	-3.27%
YoY %	-40.56%	1,240.00%	-98.76%	500.35%	-49.96%	176.42%	-	-
Horiz. %	81.86%	137.73%	10.28%	830.47%	138.33%	276.42%	100.00%	-
DY	2.69	2.80	1.45	12.60	2.58	8.95	0.00	-
YoY %	-3.93%	93.10%	-88.49%	388.37%	-71.17%	0.00%	-	-
Horiz. %	30.06%	31.28%	16.20%	140.78%	28.83%	100.00%	-	-
P/NAPS	0.93	1.44	1.54	0.60	2.07	0.79	0.66	5.87%
YoY %	-35.42%	-6.49%	156.67%	-71.01%	162.03%	19.70%	-	-
Horiz. %	140.91%	218.18%	233.33%	90.91%	313.64%	119.70%	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