[ANNJOO] YoY Annualized Quarter Result on 31-Dec-2004 [#4]

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Annualized Quarter Result
Revenue	1,947,857	1,438,394	565,539	528,566	443,406	348,185	376,687	31.48%
YoY %	35.42%	154.34%	6.99%	19.21%	27.35%	-7.57%	-	-
Horiz. %	517.10%	381.85%	150.13%	140.32%	117.71%	92.43%	100.00%	-
PBT	212,385	132,320	30,943	96,959	53,916	33,274	23,983	43.81%
YoY %	60.51%	327.62%	-68.09%	79.83%	62.04%	38.74%	-	-
Horiz. %	885.56%	551.72%	129.02%	404.28%	224.81%	138.74%	100.00%	-
Tax	-36,104	-5,550	-10,626	-33,760	-18,960	-12,005	-8,534	27.16%
YoY %	-550.52%	47.77%	68.52%	-78.06%	-57.93%	-40.67%	-	-
Horiz. %	423.06%	65.03%	124.51%	395.59%	222.17%	140.67%	100.00%	-
NP	176,281	126,770	20,317	63,199	34,956	21,269	15,449	50.01%
YoY %	39.06%	523.96%	-67.85%	80.80%	64.35%	37.67%	-	-
Horiz. %	1,141.05%	820.57%	131.51%	409.08%	226.27%	137.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	171,420	111,916	17,691	63,199	34,956	21,269	15,449	49.31%
YoY %	53.17%	532.62%	-72.01%	80.80%	64.35%	37.67%	-	-
Horiz. %	1,109.59%	724.42%	114.51%	409.08%	226.27%	137.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.00%	4.19%	34.34%	34.82%	35.17%	36.08%	35.58%	-
YoY %	305.73%	-87.80%	-1.38%	-1.00%	-2.52%	1.41%	-	-
Horiz. %	47.78%	11.78%	96.51%	97.86%	98.85%	101.41%	100.00%	-
Total Cost	1,771,576	1,311,624	545,222	465,367	408,450	326,916	361,238	30.32%
YoY %	35.07%	140.57%	17.16%	13.93%	24.94%	-9.50%	-	-
Horiz. %	490.42%	363.09%	150.93%	128.83%	113.07%	90.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	567,319	563,747	477,333	487,777	368,227	355,323	267,700	13.32%
YoY %	0.63%	18.10%	-2.14%	32.47%	3.63%	32.73%	-	-
Horiz. %	211.92%	210.59%	178.31%	182.21%	137.55%	132.73%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Dividend
Div	57,088	47,978	36,406	31,811	30,685	15,120	7,152	41.34%
YoY %	18.99%	31.79%	14.44%	3.67%	102.94%	111.41%	-	-
Horiz. %	798.21%	670.83%	509.03%	444.78%	429.04%	211.41%	100.00%	-
Div Payout %	33.30%	42.87%	205.79%	50.34%	87.78%	71.09%	46.30%	-
YoY %	-22.32%	-79.17%	308.80%	-42.65%	23.48%	53.54%	-	-
Horiz. %	71.92%	92.59%	444.47%	108.73%	189.59%	153.54%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Equity
Net Worth	567,319	563,747	477,333	487,777	368,227	355,323	267,700	13.32%
YoY %	0.63%	18.10%	-2.14%	32.47%	3.63%	32.73%	-	-
Horiz. %	211.92%	210.59%	178.31%	182.21%	137.55%	132.73%	100.00%	-
NOSH	356,804	299,865	269,679	265,096	255,713	252,002	204,351	9.72%
YoY %	18.99%	11.19%	1.73%	3.67%	1.47%	23.32%	-	-
Horiz. %	174.60%	146.74%	131.97%	129.73%	125.13%	123.32%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Ratio Analysis
NP Margin	9.05%	8.81%	3.59%	11.96%	7.88%	6.11%	4.10%	-
YoY %	2.72%	145.40%	-69.98%	51.78%	28.97%	49.02%	-	-
Horiz. %	220.73%	214.88%	87.56%	291.71%	192.20%	149.02%	100.00%	-
ROE	30.22%	19.85%	3.71%	12.96%	9.49%	5.99%	5.77%	-
YoY %	52.24%	435.04%	-71.37%	36.56%	58.43%	3.81%	-	-
Horiz. %	523.74%	344.02%	64.30%	224.61%	164.47%	103.81%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Per Share
RPS	545.92	479.68	209.71	199.39	173.40	138.17	184.33	19.82%
YoY %	13.81%	128.73%	5.18%	14.99%	25.50%	-25.04%	-	-
Horiz. %	296.16%	260.23%	113.77%	108.17%	94.07%	74.96%	100.00%	-
EPS	33.79	34.20	6.56	23.84	13.67	8.44	7.56	28.33%
YoY %	-1.20%	421.34%	-72.48%	74.40%	61.97%	11.64%	-	-
Horiz. %	446.96%	452.38%	86.77%	315.34%	180.82%	111.64%	100.00%	-
DPS	16.00	16.00	13.50	12.00	12.00	6.00	3.50	28.81%
YoY %	0.00%	18.52%	12.50%	0.00%	100.00%	71.43%	-	-
Horiz. %	457.14%	457.14%	385.71%	342.86%	342.86%	171.43%	100.00%	-
NAPS	1.59	1.88	1.77	1.84	1.44	1.41	1.31	3.27%
YoY %	-15.43%	6.21%	-3.80%	27.78%	2.13%	7.63%	-	-
Horiz. %	121.37%	143.51%	135.11%	140.46%	109.92%	107.63%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Adjusted Per Share Value based on latest NOSH - 265,087
RPS	270.94	200.07	78.66	73.52	61.68	48.43	52.40	31.48%
YoY %	35.42%	154.35%	6.99%	19.20%	27.36%	-7.58%	-	-
Horiz. %	517.06%	381.81%	150.11%	140.31%	117.71%	92.42%	100.00%	-
EPS	23.84	15.57	2.46	8.79	4.86	2.96	2.15	49.30%
YoY %	53.11%	532.93%	-72.01%	80.86%	64.19%	37.67%	-	-
Horiz. %	1,108.84%	724.19%	114.42%	408.84%	226.05%	137.67%	100.00%	-
DPS	7.94	6.67	5.06	4.42	4.27	2.10	0.99	41.45%
YoY %	19.04%	31.82%	14.48%	3.51%	103.33%	112.12%	-	-
Horiz. %	802.02%	673.74%	511.11%	446.46%	431.31%	212.12%	100.00%	-
NAPS	0.7891	0.7841	0.6639	0.6785	0.5122	0.4942	0.3724	13.32%
YoY %	0.64%	18.11%	-2.15%	32.47%	3.64%	32.71%	-	-
Horiz. %	211.90%	210.55%	178.28%	182.20%	137.54%	132.71%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	29/12/06	30/12/05	31/12/04	31/12/03	31/12/02	31/12/01	-
Price	2.67	1.48	0.96	2.11	1.41	0.95	0.90	-
P/RPS	0.49	0.31	0.46	1.06	0.81	0.69	0.49	0.00%
YoY %	58.06%	-32.61%	-56.60%	30.86%	17.39%	40.82%	-	-
Horiz. %	100.00%	63.27%	93.88%	216.33%	165.31%	140.82%	100.00%	-
P/EPS	5.56	3.97	14.63	8.85	10.31	11.26	11.90	-11.90%
YoY %	40.05%	-72.86%	65.31%	-14.16%	-8.44%	-5.38%	-	-
Horiz. %	46.72%	33.36%	122.94%	74.37%	86.64%	94.62%	100.00%	-
EY	17.99	25.22	6.83	11.30	9.70	8.88	8.40	13.52%
YoY %	-28.67%	269.25%	-39.56%	16.49%	9.23%	5.71%	-	-
Horiz. %	214.17%	300.24%	81.31%	134.52%	115.48%	105.71%	100.00%	-
DY	5.99	10.81	14.06	5.69	8.51	6.32	3.89	7.45%
YoY %	-44.59%	-23.12%	147.10%	-33.14%	34.65%	62.47%	-	-
Horiz. %	153.98%	277.89%	361.44%	146.27%	218.77%	162.47%	100.00%	-
P/NAPS	1.68	0.79	0.54	1.15	0.98	0.67	0.69	15.97%
YoY %	112.66%	46.30%	-53.04%	17.35%	46.27%	-2.90%	-	-
Horiz. %	243.48%	114.49%	78.26%	166.67%	142.03%	97.10%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Price Multiplier on Announcement Date
Date	18/02/08	14/02/07	24/02/06	25/02/05	26/02/04	28/02/03	03/04/02	-
Price	3.26	2.55	1.00	2.10	1.50	0.95	0.96	-
P/RPS	0.60	0.53	0.48	1.05	0.87	0.69	0.52	2.41%
YoY %	13.21%	10.42%	-54.29%	20.69%	26.09%	32.69%	-	-
Horiz. %	115.38%	101.92%	92.31%	201.92%	167.31%	132.69%	100.00%	-
P/EPS	6.79	6.83	15.24	8.81	10.97	11.26	12.70	-9.90%
YoY %	-0.59%	-55.18%	72.99%	-19.69%	-2.58%	-11.34%	-	-
Horiz. %	53.46%	53.78%	120.00%	69.37%	86.38%	88.66%	100.00%	-
EY	14.74	14.64	6.56	11.35	9.11	8.88	7.88	10.99%
YoY %	0.68%	123.17%	-42.20%	24.59%	2.59%	12.69%	-	-
Horiz. %	187.06%	185.79%	83.25%	144.04%	115.61%	112.69%	100.00%	-
DY	4.91	6.27	13.50	5.71	8.00	6.32	3.65	5.06%
YoY %	-21.69%	-53.56%	136.43%	-28.62%	26.58%	73.15%	-	-
Horiz. %	134.52%	171.78%	369.86%	156.44%	219.18%	173.15%	100.00%	-
P/NAPS	2.05	1.36	0.56	1.14	1.04	0.67	0.73	18.76%
YoY %	50.74%	142.86%	-50.88%	9.62%	55.22%	-8.22%	-	-
Horiz. %	280.82%	186.30%	76.71%	156.16%	142.47%	91.78%	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