[FM] YoY Annualized Quarter Result on 30-Jun-2010 [#4]

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Annualized Quarter Result
Revenue	364,808	327,101	295,488	265,501	229,424	221,999	188,079	11.66%
YoY %	11.53%	10.70%	11.29%	15.73%	3.34%	18.03%	-	-
Horiz. %	193.97%	173.92%	157.11%	141.16%	121.98%	118.03%	100.00%	-
PBT	30,224	28,030	24,002	21,805	19,333	16,518	13,691	14.09%
YoY %	7.83%	16.78%	10.08%	12.79%	17.04%	20.65%	-	-
Horiz. %	220.76%	204.73%	175.31%	159.27%	141.21%	120.65%	100.00%	-
Tax	-5,451	-6,076	-4,241	-4,724	-4,285	-3,129	-2,979	10.58%
YoY %	10.29%	-43.27%	10.22%	-10.25%	-36.94%	-5.04%	-	-
Horiz. %	182.98%	203.96%	142.36%	158.58%	143.84%	105.04%	100.00%	-
NP	24,773	21,954	19,761	17,081	15,048	13,389	10,712	14.98%
YoY %	12.84%	11.10%	15.69%	13.51%	12.39%	24.99%	-	-
Horiz. %	231.26%	204.95%	184.48%	159.46%	140.48%	124.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	22,566	20,872	19,712	16,438	13,564	12,167	9,688	15.11%
YoY %	8.12%	5.88%	19.92%	21.19%	11.48%	25.59%	-	-
Horiz. %	232.93%	215.44%	203.47%	169.67%	140.01%	125.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.04%	21.68%	17.67%	21.66%	22.16%	18.94%	21.76%	-
YoY %	-16.79%	22.69%	-18.42%	-2.26%	17.00%	-12.96%	-	-
Horiz. %	82.90%	99.63%	81.20%	99.54%	101.84%	87.04%	100.00%	-
Total Cost	340,035	305,147	275,727	248,420	214,376	208,610	177,367	11.44%
YoY %	11.43%	10.67%	10.99%	15.88%	2.76%	17.61%	-	-
Horiz. %	191.71%	172.04%	155.46%	140.06%	120.87%	117.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	144,487	128,218	110,727	94,904	84,014	74,218	65,609	14.04%
YoY %	12.69%	15.80%	16.67%	12.96%	13.20%	13.12%	-	-
Horiz. %	220.22%	195.43%	168.77%	144.65%	128.05%	113.12%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	7,305	6,492	6,083	6,083	5,479	5,475	3,408	13.53%
YoY %	12.52%	6.72%	0.00%	11.02%	0.07%	60.65%	-	-
Horiz. %	214.35%	190.49%	178.49%	178.49%	160.77%	160.65%	100.00%	-
Div Payout %	32.37%	31.10%	30.86%	37.01%	40.39%	45.00%	35.18%	-
YoY %	4.08%	0.78%	-16.62%	-8.37%	-10.24%	27.91%	-	-
Horiz. %	92.01%	88.40%	87.72%	105.20%	114.81%	127.91%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	144,487	128,218	110,727	94,904	84,014	74,218	65,609	14.04%
YoY %	12.69%	15.80%	16.67%	12.96%	13.20%	13.12%	-	-
Horiz. %	220.22%	195.43%	168.77%	144.65%	128.05%	113.12%	100.00%	-
NOSH	162,345	162,301	121,784	121,672	121,759	121,670	85,206	11.33%
YoY %	0.03%	33.27%	0.09%	-0.07%	0.07%	42.80%	-	-
Horiz. %	190.53%	190.48%	142.93%	142.80%	142.90%	142.80%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	6.79%	6.71%	6.69%	6.43%	6.56%	6.03%	5.70%	-
YoY %	1.19%	0.30%	4.04%	-1.98%	8.79%	5.79%	-	-
Horiz. %	119.12%	117.72%	117.37%	112.81%	115.09%	105.79%	100.00%	-
ROE	15.62%	16.28%	17.80%	17.32%	16.14%	16.39%	14.77%	-
YoY %	-4.05%	-8.54%	2.77%	7.31%	-1.53%	10.97%	-	-
Horiz. %	105.75%	110.22%	120.51%	117.26%	109.28%	110.97%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	224.71	201.54	242.84	218.21	188.42	182.46	220.73	0.29%
YoY %	11.50%	-17.01%	11.29%	15.81%	3.27%	-17.34%	-	-
Horiz. %	101.80%	91.31%	110.02%	98.86%	85.36%	82.66%	100.00%	-
EPS	13.90	12.86	16.20	13.51	11.14	10.00	11.37	3.40%
YoY %	8.09%	-20.62%	19.91%	21.27%	11.40%	-12.05%	-	-
Horiz. %	122.25%	113.10%	142.48%	118.82%	97.98%	87.95%	100.00%	-
DPS	4.50	4.00	5.00	5.00	4.50	4.50	4.00	1.98%
YoY %	12.50%	-20.00%	0.00%	11.11%	0.00%	12.50%	-	-
Horiz. %	112.50%	100.00%	125.00%	125.00%	112.50%	112.50%	100.00%	-
NAPS	0.89	0.79	0.91	0.78	0.69	0.61	0.77	2.44%
YoY %	12.66%	-13.19%	16.67%	13.04%	13.11%	-20.78%	-	-
Horiz. %	115.58%	102.60%	118.18%	101.30%	89.61%	79.22%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 121,744
RPS	65.35	58.60	52.93	47.56	41.10	39.77	33.69	11.66%
YoY %	11.52%	10.71%	11.29%	15.72%	3.34%	18.05%	-	-
Horiz. %	193.97%	173.94%	157.11%	141.17%	121.99%	118.05%	100.00%	-
EPS	4.04	3.74	3.53	2.94	2.43	2.18	1.74	15.05%
YoY %	8.02%	5.95%	20.07%	20.99%	11.47%	25.29%	-	-
Horiz. %	232.18%	214.94%	202.87%	168.97%	139.66%	125.29%	100.00%	-
DPS	1.31	1.16	1.09	1.09	0.98	0.98	0.61	13.57%
YoY %	12.93%	6.42%	0.00%	11.22%	0.00%	60.66%	-	-
Horiz. %	214.75%	190.16%	178.69%	178.69%	160.66%	160.66%	100.00%	-
NAPS	0.2588	0.2297	0.1984	0.17	0.1505	0.133	0.1175	14.05%
YoY %	12.67%	15.78%	16.71%	12.96%	13.16%	13.19%	-	-
Horiz. %	220.26%	195.49%	168.85%	144.68%	128.09%	113.19%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	1.41	0.93	0.92	0.67	0.52	0.63	1.17	-
P/RPS	0.63	0.46	0.38	0.31	0.28	0.35	0.53	2.91%
YoY %	36.96%	21.05%	22.58%	10.71%	-20.00%	-33.96%	-	-
Horiz. %	118.87%	86.79%	71.70%	58.49%	52.83%	66.04%	100.00%	-
P/EPS	10.14	7.23	5.68	4.96	4.67	6.30	10.29	-0.24%
YoY %	40.25%	27.29%	14.52%	6.21%	-25.87%	-38.78%	-	-
Horiz. %	98.54%	70.26%	55.20%	48.20%	45.38%	61.22%	100.00%	-
EY	9.86	13.83	17.61	20.16	21.42	15.87	9.72	0.23%
YoY %	-28.71%	-21.47%	-12.65%	-5.88%	34.97%	63.27%	-	-
Horiz. %	101.44%	142.28%	181.17%	207.41%	220.37%	163.27%	100.00%	-
DY	3.19	4.30	5.43	7.46	8.65	7.14	3.42	-1.15%
YoY %	-25.81%	-20.81%	-27.21%	-13.76%	21.15%	108.77%	-	-
Horiz. %	93.27%	125.73%	158.77%	218.13%	252.92%	208.77%	100.00%	-
P/NAPS	1.58	1.18	1.01	0.86	0.75	1.03	1.52	0.64%
YoY %	33.90%	16.83%	17.44%	14.67%	-27.18%	-32.24%	-	-
Horiz. %	103.95%	77.63%	66.45%	56.58%	49.34%	67.76%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	28/08/13	28/08/12	24/08/11	25/08/10	28/08/09	26/08/08	29/08/07	-
Price	1.46	0.91	0.86	0.77	0.49	0.61	0.88	-
P/RPS	0.65	0.45	0.35	0.35	0.26	0.33	0.40	8.42%
YoY %	44.44%	28.57%	0.00%	34.62%	-21.21%	-17.50%	-	-
Horiz. %	162.50%	112.50%	87.50%	87.50%	65.00%	82.50%	100.00%	-
P/EPS	10.50	7.08	5.31	5.70	4.40	6.10	7.74	5.20%
YoY %	48.31%	33.33%	-6.84%	29.55%	-27.87%	-21.19%	-	-
Horiz. %	135.66%	91.47%	68.60%	73.64%	56.85%	78.81%	100.00%	-
EY	9.52	14.13	18.84	17.55	22.73	16.39	12.92	-4.95%
YoY %	-32.63%	-25.00%	7.35%	-22.79%	38.68%	26.86%	-	-
Horiz. %	73.68%	109.37%	145.82%	135.84%	175.93%	126.86%	100.00%	-
DY	3.08	4.40	5.81	6.49	9.18	7.38	4.55	-6.29%
YoY %	-30.00%	-24.27%	-10.48%	-29.30%	24.39%	62.20%	-	-
Horiz. %	67.69%	96.70%	127.69%	142.64%	201.76%	162.20%	100.00%	-
P/NAPS	1.64	1.15	0.95	0.99	0.71	1.00	1.14	6.24%
YoY %	42.61%	21.05%	-4.04%	39.44%	-29.00%	-12.28%	-	-
Horiz. %	143.86%	100.88%	83.33%	86.84%	62.28%	87.72%	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