[ASIAFLE] YoY Annualized Quarter Result on 31-Mar-2009 [#4]

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Annualized Quarter Result
Revenue	276,313	247,112	267,446	299,323	208,416	132,433	121,251	14.70%
YoY %	11.82%	-7.60%	-10.65%	43.62%	57.37%	9.22%	-	-
Horiz. %	227.89%	203.80%	220.57%	246.86%	171.89%	109.22%	100.00%	-
PBT	57,204	58,246	66,016	75,983	49,262	39,614	38,859	6.65%
YoY %	-1.79%	-11.77%	-13.12%	54.24%	24.36%	1.94%	-	-
Horiz. %	147.21%	149.89%	169.89%	195.54%	126.77%	101.94%	100.00%	-
Tax	-8,481	-7,856	-8,327	349	-8,545	-7,207	-8,207	0.54%
YoY %	-7.96%	5.66%	-2,485.96%	104.08%	-18.57%	12.18%	-	-
Horiz. %	103.34%	95.72%	101.46%	-4.25%	104.12%	87.82%	100.00%	-
NP	48,723	50,390	57,689	76,332	40,717	32,407	30,652	8.02%
YoY %	-3.31%	-12.65%	-24.42%	87.47%	25.64%	5.73%	-	-
Horiz. %	158.96%	164.39%	188.21%	249.03%	132.84%	105.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	48,723	50,390	57,689	76,332	40,717	32,407	30,652	8.02%
YoY %	-3.31%	-12.65%	-24.42%	87.47%	25.64%	5.73%	-	-
Horiz. %	158.96%	164.39%	188.21%	249.03%	132.84%	105.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.83%	13.49%	12.61%	-0.46%	17.35%	18.19%	21.12%	-
YoY %	9.93%	6.98%	2,841.30%	-102.65%	-4.62%	-13.87%	-	-
Horiz. %	70.22%	63.87%	59.71%	-2.18%	82.15%	86.13%	100.00%	-
Total Cost	227,590	196,722	209,757	222,991	167,699	100,026	90,599	16.57%
YoY %	15.69%	-6.21%	-5.93%	32.97%	67.66%	10.41%	-	-
Horiz. %	251.21%	217.13%	231.52%	246.13%	185.10%	110.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	368,605	345,098	317,552	280,173	221,754	184,928	170,364	13.71%
YoY %	6.81%	8.67%	13.34%	26.34%	19.91%	8.55%	-	-
Horiz. %	216.36%	202.57%	186.40%	164.46%	130.16%	108.55%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Dividend
Div	24,835	26,213	32,011	28,418	27,988	22,287	22,358	1.76%
YoY %	-5.26%	-18.11%	12.64%	1.54%	25.58%	-0.32%	-	-
Horiz. %	111.08%	117.24%	143.17%	127.10%	125.18%	99.68%	100.00%	-
Div Payout %	50.97%	52.02%	55.49%	37.23%	68.74%	68.77%	72.94%	-
YoY %	-2.02%	-6.25%	49.05%	-45.84%	-0.04%	-5.72%	-	-
Horiz. %	69.88%	71.32%	76.08%	51.04%	94.24%	94.28%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Equity
Net Worth	368,605	345,098	317,552	280,173	221,754	184,928	170,364	13.71%
YoY %	6.81%	8.67%	13.34%	26.34%	19.91%	8.55%	-	-
Horiz. %	216.36%	202.57%	186.40%	164.46%	130.16%	108.55%	100.00%	-
NOSH	115,514	114,971	114,326	113,674	111,952	69,647	69,870	8.73%
YoY %	0.47%	0.56%	0.57%	1.54%	60.74%	-0.32%	-	-
Horiz. %	165.33%	164.55%	163.63%	162.69%	160.23%	99.68%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Ratio Analysis
NP Margin	17.63%	20.39%	21.57%	25.50%	19.54%	24.47%	25.28%	-
YoY %	-13.54%	-5.47%	-15.41%	30.50%	-20.15%	-3.20%	-	-
Horiz. %	69.74%	80.66%	85.32%	100.87%	77.29%	96.80%	100.00%	-
ROE	13.22%	14.60%	18.17%	27.24%	18.36%	17.52%	17.99%	-
YoY %	-9.45%	-19.65%	-33.30%	48.37%	4.79%	-2.61%	-	-
Horiz. %	73.49%	81.16%	101.00%	151.42%	102.06%	97.39%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Per Share
RPS	239.20	214.93	233.93	263.32	186.17	190.15	173.54	5.48%
YoY %	11.29%	-8.12%	-11.16%	41.44%	-2.09%	9.57%	-	-
Horiz. %	137.84%	123.85%	134.80%	151.73%	107.28%	109.57%	100.00%	-
EPS	42.18	43.83	50.46	67.15	36.37	46.53	43.87	-0.65%
YoY %	-3.76%	-13.14%	-24.85%	84.63%	-21.84%	6.06%	-	-
Horiz. %	96.15%	99.91%	115.02%	153.07%	82.90%	106.06%	100.00%	-
DPS	21.50	22.80	28.00	25.00	25.00	32.00	32.00	-6.40%
YoY %	-5.70%	-18.57%	12.00%	0.00%	-21.88%	0.00%	-	-
Horiz. %	67.19%	71.25%	87.50%	78.12%	78.12%	100.00%	100.00%	-
NAPS	3.191	3.0016	2.7776	2.4647	1.9808	2.6552	2.4383	4.58%
YoY %	6.31%	8.06%	12.70%	24.43%	-25.40%	8.90%	-	-
Horiz. %	130.87%	123.10%	113.92%	101.08%	81.24%	108.90%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 113,675
RPS	140.99	126.09	136.47	152.74	106.35	67.58	61.87	14.70%
YoY %	11.82%	-7.61%	-10.65%	43.62%	57.37%	9.23%	-	-
Horiz. %	227.88%	203.80%	220.58%	246.87%	171.89%	109.23%	100.00%	-
EPS	24.86	25.71	29.44	38.95	20.78	16.54	15.64	8.02%
YoY %	-3.31%	-12.67%	-24.42%	87.44%	25.63%	5.75%	-	-
Horiz. %	158.95%	164.39%	188.24%	249.04%	132.86%	105.75%	100.00%	-
DPS	12.67	13.38	16.33	14.50	14.28	11.37	11.41	1.75%
YoY %	-5.31%	-18.06%	12.62%	1.54%	25.59%	-0.35%	-	-
Horiz. %	111.04%	117.27%	143.12%	127.08%	125.15%	99.65%	100.00%	-
NAPS	1.8809	1.7609	1.6204	1.4296	1.1315	0.9436	0.8693	13.71%
YoY %	6.81%	8.67%	13.35%	26.35%	19.91%	8.55%	-	-
Horiz. %	216.37%	202.57%	186.40%	164.45%	130.16%	108.55%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	-	-
Price	3.95	4.28	5.05	4.52	5.05	5.50	0.00	-
P/RPS	1.65	1.99	2.16	1.72	2.71	2.89	0.00	-
YoY %	-17.09%	-7.87%	25.58%	-36.53%	-6.23%	0.00%	-	-
Horiz. %	57.09%	68.86%	74.74%	59.52%	93.77%	100.00%	-	-
P/EPS	9.36	9.77	10.01	6.73	13.89	11.82	0.00	-
YoY %	-4.20%	-2.40%	48.74%	-51.55%	17.51%	0.00%	-	-
Horiz. %	79.19%	82.66%	84.69%	56.94%	117.51%	100.00%	-	-
EY	10.68	10.24	9.99	14.86	7.20	8.46	0.00	-
YoY %	4.30%	2.50%	-32.77%	106.39%	-14.89%	0.00%	-	-
Horiz. %	126.24%	121.04%	118.09%	175.65%	85.11%	100.00%	-	-
DY	5.44	5.33	5.54	5.53	4.95	5.82	0.00	-
YoY %	2.06%	-3.79%	0.18%	11.72%	-14.95%	0.00%	-	-
Horiz. %	93.47%	91.58%	95.19%	95.02%	85.05%	100.00%	-	-
P/NAPS	1.24	1.43	1.82	1.83	2.55	2.07	0.00	-
YoY %	-13.29%	-21.43%	-0.55%	-28.24%	23.19%	0.00%	-	-
Horiz. %	59.90%	69.08%	87.92%	88.41%	123.19%	100.00%	-	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	31/05/12	27/05/11	27/05/10	29/05/09	30/05/08	01/06/07	31/05/06	-
Price	3.45	4.01	4.50	4.96	5.50	5.85	0.00	-
P/RPS	1.44	1.87	1.92	1.88	2.95	3.08	0.00	-
YoY %	-22.99%	-2.60%	2.13%	-36.27%	-4.22%	0.00%	-	-
Horiz. %	46.75%	60.71%	62.34%	61.04%	95.78%	100.00%	-	-
P/EPS	8.18	9.15	8.92	7.39	15.12	12.57	0.00	-
YoY %	-10.60%	2.58%	20.70%	-51.12%	20.29%	0.00%	-	-
Horiz. %	65.08%	72.79%	70.96%	58.79%	120.29%	100.00%	-	-
EY	12.23	10.93	11.21	13.54	6.61	7.95	0.00	-
YoY %	11.89%	-2.50%	-17.21%	104.84%	-16.86%	0.00%	-	-
Horiz. %	153.84%	137.48%	141.01%	170.31%	83.14%	100.00%	-	-
DY	6.23	5.69	6.22	5.04	4.55	5.47	0.00	-
YoY %	9.49%	-8.52%	23.41%	10.77%	-16.82%	0.00%	-	-
Horiz. %	113.89%	104.02%	113.71%	92.14%	83.18%	100.00%	-	-
P/NAPS	1.08	1.34	1.62	2.01	2.78	2.20	0.00	-
YoY %	-19.40%	-17.28%	-19.40%	-27.70%	26.36%	0.00%	-	-
Horiz. %	49.09%	60.91%	73.64%	91.36%	126.36%	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