[GADANG] YoY Annualized Quarter Result on 30-Nov-2009 [#2]

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Annualized Quarter Result
Revenue	342,562	217,604	406,388	241,568	239,880	146,804	242,484	5.92%
YoY %	57.42%	-46.45%	68.23%	0.70%	63.40%	-39.46%	-	-
Horiz. %	141.27%	89.74%	167.59%	99.62%	98.93%	60.54%	100.00%	-
PBT	42,812	14,358	6,948	17,968	12,052	16,000	22,606	11.21%
YoY %	198.18%	106.65%	-61.33%	49.09%	-24.68%	-29.22%	-	-
Horiz. %	189.38%	63.51%	30.74%	79.48%	53.31%	70.78%	100.00%	-
Tax	-12,154	-5,194	-1,814	-5,004	-3,376	-4,180	-6,296	11.57%
YoY %	-134.00%	-186.33%	63.75%	-48.22%	19.23%	33.61%	-	-
Horiz. %	193.04%	82.50%	28.81%	79.48%	53.62%	66.39%	100.00%	-
NP	30,658	9,164	5,134	12,964	8,676	11,820	16,310	11.08%
YoY %	234.55%	78.50%	-60.40%	49.42%	-26.60%	-27.53%	-	-
Horiz. %	187.97%	56.19%	31.48%	79.48%	53.19%	72.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	29,542	8,606	5,022	13,940	8,844	11,380	16,106	10.62%
YoY %	243.27%	71.37%	-63.97%	57.62%	-22.28%	-29.34%	-	-
Horiz. %	183.42%	53.43%	31.18%	86.55%	54.91%	70.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.39%	36.17%	26.11%	27.85%	28.01%	26.12%	27.85%	-
YoY %	-21.51%	38.53%	-6.25%	-0.57%	7.24%	-6.21%	-	-
Horiz. %	101.94%	129.87%	93.75%	100.00%	100.57%	93.79%	100.00%	-
Total Cost	311,904	208,440	401,254	228,604	231,204	134,984	226,174	5.49%
YoY %	49.64%	-48.05%	75.52%	-1.12%	71.28%	-40.32%	-	-
Horiz. %	137.90%	92.16%	177.41%	101.07%	102.22%	59.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	261,590	239,821	195,620	177,139	173,342	169,289	149,601	9.75%
YoY %	9.08%	22.60%	10.43%	2.19%	2.39%	13.16%	-	-
Horiz. %	174.86%	160.31%	130.76%	118.41%	115.87%	113.16%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Equity
Net Worth	261,590	239,821	195,620	177,139	173,342	169,289	149,601	9.75%
YoY %	9.08%	22.60%	10.43%	2.19%	2.39%	13.16%	-	-
Horiz. %	174.86%	160.31%	130.76%	118.41%	115.87%	113.16%	100.00%	-
NOSH	196,684	196,575	160,344	118,092	117,920	117,561	106,100	10.82%
YoY %	0.06%	22.60%	35.78%	0.15%	0.31%	10.80%	-	-
Horiz. %	185.38%	185.27%	151.13%	111.30%	111.14%	110.80%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Ratio Analysis
NP Margin	8.95%	4.21%	1.26%	5.37%	3.62%	8.05%	6.73%	-
YoY %	112.59%	234.13%	-76.54%	48.34%	-55.03%	19.61%	-	-
Horiz. %	132.99%	62.56%	18.72%	79.79%	53.79%	119.61%	100.00%	-
ROE	11.29%	3.59%	2.57%	7.87%	5.10%	6.72%	10.77%	-
YoY %	214.48%	39.69%	-67.34%	54.31%	-24.11%	-37.60%	-	-
Horiz. %	104.83%	33.33%	23.86%	73.07%	47.35%	62.40%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Per Share
RPS	174.17	110.70	253.45	204.56	203.43	124.87	228.54	-4.42%
YoY %	57.34%	-56.32%	23.90%	0.56%	62.91%	-45.36%	-	-
Horiz. %	76.21%	48.44%	110.90%	89.51%	89.01%	54.64%	100.00%	-
EPS	15.02	4.38	3.48	12.48	7.50	9.68	15.18	-0.17%
YoY %	242.92%	25.86%	-72.12%	66.40%	-22.52%	-36.23%	-	-
Horiz. %	98.95%	28.85%	22.92%	82.21%	49.41%	63.77%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.33	1.22	1.22	1.50	1.47	1.44	1.41	-0.96%
YoY %	9.02%	0.00%	-18.67%	2.04%	2.08%	2.13%	-	-
Horiz. %	94.33%	86.52%	86.52%	106.38%	104.26%	102.13%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Adjusted Per Share Value based on latest NOSH - 118,020
RPS	42.77	27.17	50.74	30.16	29.95	18.33	30.28	5.91%
YoY %	57.42%	-46.45%	68.24%	0.70%	63.39%	-39.46%	-	-
Horiz. %	141.25%	89.73%	167.57%	99.60%	98.91%	60.54%	100.00%	-
EPS	3.69	1.07	0.63	1.74	1.10	1.42	2.01	10.64%
YoY %	244.86%	69.84%	-63.79%	58.18%	-22.54%	-29.35%	-	-
Horiz. %	183.58%	53.23%	31.34%	86.57%	54.73%	70.65%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.3266	0.2995	0.2443	0.2212	0.2164	0.2114	0.1868	9.74%
YoY %	9.05%	22.60%	10.44%	2.22%	2.37%	13.17%	-	-
Horiz. %	174.84%	160.33%	130.78%	118.42%	115.85%	113.17%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/12	30/11/11	30/11/10	30/11/09	28/11/08	30/11/07	30/11/06	-
Price	0.61	0.62	0.69	0.80	0.52	1.00	1.07	-
P/RPS	0.35	0.56	0.27	0.39	0.26	0.80	0.47	-4.79%
YoY %	-37.50%	107.41%	-30.77%	50.00%	-67.50%	70.21%	-	-
Horiz. %	74.47%	119.15%	57.45%	82.98%	55.32%	170.21%	100.00%	-
P/EPS	4.06	14.16	22.03	6.78	6.93	10.33	7.05	-8.77%
YoY %	-71.33%	-35.72%	224.93%	-2.16%	-32.91%	46.52%	-	-
Horiz. %	57.59%	200.85%	312.48%	96.17%	98.30%	146.52%	100.00%	-
EY	24.62	7.06	4.54	14.76	14.42	9.68	14.19	9.60%
YoY %	248.73%	55.51%	-69.24%	2.36%	48.97%	-31.78%	-	-
Horiz. %	173.50%	49.75%	31.99%	104.02%	101.62%	68.22%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.46	0.51	0.57	0.53	0.35	0.69	0.76	-8.02%
YoY %	-9.80%	-10.53%	7.55%	51.43%	-49.28%	-9.21%	-	-
Horiz. %	60.53%	67.11%	75.00%	69.74%	46.05%	90.79%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Price Multiplier on Announcement Date
Date	29/01/13	19/01/12	27/01/11	28/01/10	21/01/09	29/01/08	25/01/07	-
Price	0.59	0.60	0.80	1.10	0.49	0.90	1.09	-
P/RPS	0.34	0.54	0.32	0.54	0.24	0.72	0.48	-5.58%
YoY %	-37.04%	68.75%	-40.74%	125.00%	-66.67%	50.00%	-	-
Horiz. %	70.83%	112.50%	66.67%	112.50%	50.00%	150.00%	100.00%	-
P/EPS	3.93	13.70	25.54	9.32	6.53	9.30	7.18	-9.54%
YoY %	-71.31%	-46.36%	174.03%	42.73%	-29.78%	29.53%	-	-
Horiz. %	54.74%	190.81%	355.71%	129.81%	90.95%	129.53%	100.00%	-
EY	25.46	7.30	3.92	10.73	15.31	10.76	13.93	10.56%
YoY %	248.77%	86.22%	-63.47%	-29.92%	42.29%	-22.76%	-	-
Horiz. %	182.77%	52.40%	28.14%	77.03%	109.91%	77.24%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.44	0.49	0.66	0.73	0.33	0.62	0.77	-8.89%
YoY %	-10.20%	-25.76%	-9.59%	121.21%	-46.77%	-19.48%	-	-
Horiz. %	57.14%	63.64%	85.71%	94.81%	42.86%	80.52%	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