[ANNJOO] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Annualized Quarter Result
Revenue	1,303,005	2,222,054	1,947,857	1,438,394	565,539	528,566	443,406	19.66%
YoY %	-41.36%	14.08%	35.42%	154.34%	6.99%	19.21%	-	-
Horiz. %	293.86%	501.13%	439.29%	324.40%	127.54%	119.21%	100.00%	-
PBT	36,344	105,086	212,385	132,320	30,943	96,959	53,916	-6.35%
YoY %	-65.41%	-50.52%	60.51%	327.62%	-68.09%	79.83%	-	-
Horiz. %	67.41%	194.91%	393.92%	245.42%	57.39%	179.83%	100.00%	-
Tax	-5,531	29,264	-36,104	-5,550	-10,626	-33,760	-18,960	-18.54%
YoY %	-118.90%	181.05%	-550.52%	47.77%	68.52%	-78.06%	-	-
Horiz. %	29.17%	-154.35%	190.42%	29.27%	56.04%	178.06%	100.00%	-
NP	30,813	134,350	176,281	126,770	20,317	63,199	34,956	-2.07%
YoY %	-77.07%	-23.79%	39.06%	523.96%	-67.85%	80.80%	-	-
Horiz. %	88.15%	384.34%	504.29%	362.66%	58.12%	180.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	31,617	139,398	171,420	111,916	17,691	63,199	34,956	-1.65%
YoY %	-77.32%	-18.68%	53.17%	532.62%	-72.01%	80.80%	-	-
Horiz. %	90.45%	398.78%	490.39%	320.16%	50.61%	180.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.22%	-27.85%	17.00%	4.19%	34.34%	34.82%	35.17%	-
YoY %	154.65%	-263.82%	305.73%	-87.80%	-1.38%	-1.00%	-	-
Horiz. %	43.28%	-79.19%	48.34%	11.91%	97.64%	99.00%	100.00%	-
Total Cost	1,272,192	2,087,704	1,771,576	1,311,624	545,222	465,367	408,450	20.82%
YoY %	-39.06%	17.84%	35.07%	140.57%	17.16%	13.93%	-	-
Horiz. %	311.47%	511.13%	433.73%	321.12%	133.49%	113.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	904,778	897,013	567,319	563,747	477,333	487,777	368,227	16.14%
YoY %	0.87%	58.11%	0.63%	18.10%	-2.14%	32.47%	-	-
Horiz. %	245.71%	243.60%	154.07%	153.10%	129.63%	132.47%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Dividend
Div	30,159	61,160	57,088	47,978	36,406	31,811	30,685	-0.28%
YoY %	-50.69%	7.13%	18.99%	31.79%	14.44%	3.67%	-	-
Horiz. %	98.29%	199.32%	186.05%	156.36%	118.64%	103.67%	100.00%	-
Div Payout %	95.39%	43.87%	33.30%	42.87%	205.79%	50.34%	87.78%	-
YoY %	117.44%	31.74%	-22.32%	-79.17%	308.80%	-42.65%	-	-
Horiz. %	108.67%	49.98%	37.94%	48.84%	234.44%	57.35%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Equity
Net Worth	904,778	897,013	567,319	563,747	477,333	487,777	368,227	16.14%
YoY %	0.87%	58.11%	0.63%	18.10%	-2.14%	32.47%	-	-
Horiz. %	245.71%	243.60%	154.07%	153.10%	129.63%	132.47%	100.00%	-
NOSH	502,655	509,666	356,804	299,865	269,679	265,096	255,713	11.91%
YoY %	-1.38%	42.84%	18.99%	11.19%	1.73%	3.67%	-	-
Horiz. %	196.57%	199.31%	139.53%	117.27%	105.46%	103.67%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Ratio Analysis
NP Margin	2.36%	6.05%	9.05%	8.81%	3.59%	11.96%	7.88%	-
YoY %	-60.99%	-33.15%	2.72%	145.40%	-69.98%	51.78%	-	-
Horiz. %	29.95%	76.78%	114.85%	111.80%	45.56%	151.78%	100.00%	-
ROE	3.49%	15.54%	30.22%	19.85%	3.71%	12.96%	9.49%	-
YoY %	-77.54%	-48.58%	52.24%	435.04%	-71.37%	36.56%	-	-
Horiz. %	36.78%	163.75%	318.44%	209.17%	39.09%	136.56%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Per Share
RPS	259.22	435.98	545.92	479.68	209.71	199.39	173.40	6.92%
YoY %	-40.54%	-20.14%	13.81%	128.73%	5.18%	14.99%	-	-
Horiz. %	149.49%	251.43%	314.83%	276.63%	120.94%	114.99%	100.00%	-
EPS	6.29	27.35	33.79	34.20	6.56	23.84	13.67	-12.12%
YoY %	-77.00%	-19.06%	-1.20%	421.34%	-72.48%	74.40%	-	-
Horiz. %	46.01%	200.07%	247.18%	250.18%	47.99%	174.40%	100.00%	-
DPS	6.00	12.00	16.00	16.00	13.50	12.00	12.00	-10.90%
YoY %	-50.00%	-25.00%	0.00%	18.52%	12.50%	0.00%	-	-
Horiz. %	50.00%	100.00%	133.33%	133.33%	112.50%	100.00%	100.00%	-
NAPS	1.80	1.76	1.59	1.88	1.77	1.84	1.44	3.78%
YoY %	2.27%	10.69%	-15.43%	6.21%	-3.80%	27.78%	-	-
Horiz. %	125.00%	122.22%	110.42%	130.56%	122.92%	127.78%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Adjusted Per Share Value based on latest NOSH - 337,486
RPS	181.24	309.08	270.94	200.07	78.66	73.52	61.68	19.65%
YoY %	-41.36%	14.08%	35.42%	154.35%	6.99%	19.20%	-	-
Horiz. %	293.84%	501.10%	439.27%	324.37%	127.53%	119.20%	100.00%	-
EPS	4.40	19.39	23.84	15.57	2.46	8.79	4.86	-1.64%
YoY %	-77.31%	-18.67%	53.11%	532.93%	-72.01%	80.86%	-	-
Horiz. %	90.53%	398.97%	490.53%	320.37%	50.62%	180.86%	100.00%	-
DPS	4.19	8.51	7.94	6.67	5.06	4.42	4.27	-0.31%
YoY %	-50.76%	7.18%	19.04%	31.82%	14.48%	3.51%	-	-
Horiz. %	98.13%	199.30%	185.95%	156.21%	118.50%	103.51%	100.00%	-
NAPS	1.2585	1.2477	0.7891	0.7841	0.6639	0.6785	0.5122	16.14%
YoY %	0.87%	58.12%	0.64%	18.11%	-2.15%	32.47%	-	-
Horiz. %	245.70%	243.60%	154.06%	153.08%	129.62%	132.47%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	31/12/08	31/12/07	29/12/06	30/12/05	31/12/04	31/12/03	-
Price	2.80	1.18	2.67	1.48	0.96	2.11	1.41	-
P/RPS	1.08	0.27	0.49	0.31	0.46	1.06	0.81	4.90%
YoY %	300.00%	-44.90%	58.06%	-32.61%	-56.60%	30.86%	-	-
Horiz. %	133.33%	33.33%	60.49%	38.27%	56.79%	130.86%	100.00%	-
P/EPS	44.52	4.31	5.56	3.97	14.63	8.85	10.31	27.58%
YoY %	932.95%	-22.48%	40.05%	-72.86%	65.31%	-14.16%	-	-
Horiz. %	431.81%	41.80%	53.93%	38.51%	141.90%	85.84%	100.00%	-
EY	2.25	23.18	17.99	25.22	6.83	11.30	9.70	-21.59%
YoY %	-90.29%	28.85%	-28.67%	269.25%	-39.56%	16.49%	-	-
Horiz. %	23.20%	238.97%	185.46%	260.00%	70.41%	116.49%	100.00%	-
DY	2.14	10.17	5.99	10.81	14.06	5.69	8.51	-20.53%
YoY %	-78.96%	69.78%	-44.59%	-23.12%	147.10%	-33.14%	-	-
Horiz. %	25.15%	119.51%	70.39%	127.03%	165.22%	66.86%	100.00%	-
P/NAPS	1.56	0.67	1.68	0.79	0.54	1.15	0.98	8.04%
YoY %	132.84%	-60.12%	112.66%	46.30%	-53.04%	17.35%	-	-
Horiz. %	159.18%	68.37%	171.43%	80.61%	55.10%	117.35%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Price Multiplier on Announcement Date
Date	25/02/10	23/02/09	18/02/08	14/02/07	24/02/06	25/02/05	26/02/04	-
Price	2.80	1.18	3.26	2.55	1.00	2.10	1.50	-
P/RPS	1.08	0.27	0.60	0.53	0.48	1.05	0.87	3.66%
YoY %	300.00%	-55.00%	13.21%	10.42%	-54.29%	20.69%	-	-
Horiz. %	124.14%	31.03%	68.97%	60.92%	55.17%	120.69%	100.00%	-
P/EPS	44.52	4.31	6.79	6.83	15.24	8.81	10.97	26.26%
YoY %	932.95%	-36.52%	-0.59%	-55.18%	72.99%	-19.69%	-	-
Horiz. %	405.83%	39.29%	61.90%	62.26%	138.92%	80.31%	100.00%	-
EY	2.25	23.18	14.74	14.64	6.56	11.35	9.11	-20.77%
YoY %	-90.29%	57.26%	0.68%	123.17%	-42.20%	24.59%	-	-
Horiz. %	24.70%	254.45%	161.80%	160.70%	72.01%	124.59%	100.00%	-
DY	2.14	10.17	4.91	6.27	13.50	5.71	8.00	-19.71%
YoY %	-78.96%	107.13%	-21.69%	-53.56%	136.43%	-28.62%	-	-
Horiz. %	26.75%	127.12%	61.38%	78.38%	168.75%	71.38%	100.00%	-
P/NAPS	1.56	0.67	2.05	1.36	0.56	1.14	1.04	6.98%
YoY %	132.84%	-67.32%	50.74%	142.86%	-50.88%	9.62%	-	-
Horiz. %	150.00%	64.42%	197.12%	130.77%	53.85%	109.62%	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