[RVIEW] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Cumulative Result
Revenue	19,996	19,995	21,045	17,150	16,700	22,255	13,513	6.74%
YoY %	0.01%	-4.99%	22.71%	2.69%	-24.96%	64.69%	-	-
Horiz. %	147.98%	147.97%	155.74%	126.91%	123.58%	164.69%	100.00%	-
PBT	8,198	15,456	18,905	12,131	15,142	17,922	14,489	-9.04%
YoY %	-46.96%	-18.24%	55.84%	-19.89%	-15.51%	23.69%	-	-
Horiz. %	56.58%	106.67%	130.48%	83.73%	104.51%	123.69%	100.00%	-
Tax	-1,652	-3,489	-3,660	-3,134	-3,004	-4,354	-2,082	-3.77%
YoY %	52.65%	4.67%	-16.78%	-4.33%	31.01%	-109.13%	-	-
Horiz. %	79.35%	167.58%	175.79%	150.53%	144.28%	209.13%	100.00%	-
NP	6,546	11,967	15,245	8,997	12,138	13,568	12,407	-10.09%
YoY %	-45.30%	-21.50%	69.45%	-25.88%	-10.54%	9.36%	-	-
Horiz. %	52.76%	96.45%	122.87%	72.52%	97.83%	109.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,010	11,967	15,245	8,997	12,138	13,568	12,407	-11.36%
YoY %	-49.78%	-21.50%	69.45%	-25.88%	-10.54%	9.36%	-	-
Horiz. %	48.44%	96.45%	122.87%	72.52%	97.83%	109.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.15%	22.57%	19.36%	25.83%	19.84%	24.29%	14.37%	-
YoY %	-10.72%	16.58%	-25.05%	30.19%	-18.32%	69.03%	-	-
Horiz. %	140.22%	157.06%	134.73%	179.75%	138.07%	169.03%	100.00%	-
Total Cost	13,450	8,028	5,800	8,153	4,562	8,687	1,106	51.58%
YoY %	67.54%	38.41%	-28.86%	78.72%	-47.48%	685.44%	-	-
Horiz. %	1,216.09%	725.86%	524.41%	737.16%	412.48%	785.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	306,094	180,284	178,323	168,004	166,673	162,790	121,281	16.66%
YoY %	69.78%	1.10%	6.14%	0.80%	2.39%	34.23%	-	-
Horiz. %	252.38%	148.65%	147.03%	138.52%	137.43%	134.23%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	6,485	6,485	3,890	5,189	5,188	3,839	2,801	15.00%
YoY %	0.00%	66.71%	-25.03%	0.02%	35.14%	37.06%	-	-
Horiz. %	231.52%	231.52%	138.88%	185.26%	185.22%	137.06%	100.00%	-
Div Payout %	107.90%	54.19%	25.52%	57.68%	42.74%	28.30%	22.58%	-
YoY %	99.11%	112.34%	-55.76%	34.96%	51.02%	25.33%	-	-
Horiz. %	477.86%	239.99%	113.02%	255.45%	189.28%	125.33%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	306,094	180,284	178,323	168,004	166,673	162,790	121,281	16.66%
YoY %	69.78%	1.10%	6.14%	0.80%	2.39%	34.23%	-	-
Horiz. %	252.38%	148.65%	147.03%	138.52%	137.43%	134.23%	100.00%	-
NOSH	64,850	64,850	64,844	64,866	64,853	64,856	64,856	-0.00%
YoY %	0.00%	0.01%	-0.03%	0.02%	-0.00%	0.00%	-	-
Horiz. %	99.99%	99.99%	99.98%	100.02%	100.00%	100.00%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	32.74%	59.85%	72.44%	52.46%	72.68%	60.97%	91.82%	-
YoY %	-45.30%	-17.38%	38.09%	-27.82%	19.21%	-33.60%	-	-
Horiz. %	35.66%	65.18%	78.89%	57.13%	79.15%	66.40%	100.00%	-
ROE	1.96%	6.64%	8.55%	5.36%	7.28%	8.33%	10.23%	-
YoY %	-70.48%	-22.34%	59.51%	-26.37%	-12.61%	-18.57%	-	-
Horiz. %	19.16%	64.91%	83.58%	52.39%	71.16%	81.43%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	30.83	30.83	32.45	26.44	25.75	34.31	20.84	6.73%
YoY %	0.00%	-4.99%	22.73%	2.68%	-24.95%	64.64%	-	-
Horiz. %	147.94%	147.94%	155.71%	126.87%	123.56%	164.64%	100.00%	-
EPS	10.09	18.45	23.51	13.87	18.72	20.92	19.13	-10.10%
YoY %	-45.31%	-21.52%	69.50%	-25.91%	-10.52%	9.36%	-	-
Horiz. %	52.74%	96.45%	122.90%	72.50%	97.86%	109.36%	100.00%	-
DPS	10.00	10.00	6.00	8.00	8.00	5.92	4.32	14.99%
YoY %	0.00%	66.67%	-25.00%	0.00%	35.14%	37.04%	-	-
Horiz. %	231.48%	231.48%	138.89%	185.19%	185.19%	137.04%	100.00%	-
NAPS	4.72	2.78	2.75	2.59	2.57	2.51	1.87	16.66%
YoY %	69.78%	1.09%	6.18%	0.78%	2.39%	34.22%	-	-
Horiz. %	252.41%	148.66%	147.06%	138.50%	137.43%	134.22%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 64,884
RPS	30.83	30.83	32.45	26.44	25.75	34.31	20.83	6.74%
YoY %	0.00%	-4.99%	22.73%	2.68%	-24.95%	64.71%	-	-
Horiz. %	148.01%	148.01%	155.78%	126.93%	123.62%	164.71%	100.00%	-
EPS	9.27	18.45	23.50	13.87	18.71	20.92	19.13	-11.36%
YoY %	-49.76%	-21.49%	69.43%	-25.87%	-10.56%	9.36%	-	-
Horiz. %	48.46%	96.45%	122.84%	72.50%	97.80%	109.36%	100.00%	-
DPS	10.00	10.00	6.00	8.00	8.00	5.92	4.32	14.99%
YoY %	0.00%	66.67%	-25.00%	0.00%	35.14%	37.04%	-	-
Horiz. %	231.48%	231.48%	138.89%	185.19%	185.19%	137.04%	100.00%	-
NAPS	4.7192	2.7795	2.7493	2.5902	2.5697	2.5098	1.8699	16.66%
YoY %	69.79%	1.10%	6.14%	0.80%	2.39%	34.22%	-	-
Horiz. %	252.38%	148.64%	147.03%	138.52%	137.42%	134.22%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	4.10	3.12	2.80	2.88	2.12	2.10	1.85	-
P/RPS	13.30	10.12	8.63	10.89	8.23	6.12	8.88	6.95%
YoY %	31.42%	17.27%	-20.75%	32.32%	34.48%	-31.08%	-	-
Horiz. %	149.77%	113.96%	97.18%	122.64%	92.68%	68.92%	100.00%	-
P/EPS	44.24	16.91	11.91	20.76	11.33	10.04	9.67	28.81%
YoY %	161.62%	41.98%	-42.63%	83.23%	12.85%	3.83%	-	-
Horiz. %	457.50%	174.87%	123.16%	214.68%	117.17%	103.83%	100.00%	-
EY	2.26	5.91	8.40	4.82	8.83	9.96	10.34	-22.36%
YoY %	-61.76%	-29.64%	74.27%	-45.41%	-11.35%	-3.68%	-	-
Horiz. %	21.86%	57.16%	81.24%	46.62%	85.40%	96.32%	100.00%	-
DY	2.44	3.21	2.14	2.78	3.77	2.82	2.34	0.69%
YoY %	-23.99%	50.00%	-23.02%	-26.26%	33.69%	20.51%	-	-
Horiz. %	104.27%	137.18%	91.45%	118.80%	161.11%	120.51%	100.00%	-
P/NAPS	0.87	1.12	1.02	1.11	0.82	0.84	0.99	-2.12%
YoY %	-22.32%	9.80%	-8.11%	35.37%	-2.38%	-15.15%	-	-
Horiz. %	87.88%	113.13%	103.03%	112.12%	82.83%	84.85%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	24/10/13	25/10/12	28/10/11	29/10/10	23/10/09	29/10/08	23/11/07	-
Price	4.06	3.02	2.87	3.20	2.18	1.48	2.00	-
P/RPS	13.17	9.79	8.84	12.10	8.47	4.31	9.60	5.40%
YoY %	34.53%	10.75%	-26.94%	42.86%	96.52%	-55.10%	-	-
Horiz. %	137.19%	101.98%	92.08%	126.04%	88.23%	44.90%	100.00%	-
P/EPS	43.81	16.37	12.21	23.07	11.65	7.07	10.45	26.95%
YoY %	167.62%	34.07%	-47.07%	98.03%	64.78%	-32.34%	-	-
Horiz. %	419.23%	156.65%	116.84%	220.77%	111.48%	67.66%	100.00%	-
EY	2.28	6.11	8.19	4.33	8.59	14.14	9.57	-21.24%
YoY %	-62.68%	-25.40%	89.15%	-49.59%	-39.25%	47.75%	-	-
Horiz. %	23.82%	63.85%	85.58%	45.25%	89.76%	147.75%	100.00%	-
DY	2.46	3.31	2.09	2.50	3.67	4.00	2.16	2.18%
YoY %	-25.68%	58.37%	-16.40%	-31.88%	-8.25%	85.19%	-	-
Horiz. %	113.89%	153.24%	96.76%	115.74%	169.91%	185.19%	100.00%	-
P/NAPS	0.86	1.09	1.04	1.24	0.85	0.59	1.07	-3.57%
YoY %	-21.10%	4.81%	-16.13%	45.88%	44.07%	-44.86%	-	-
Horiz. %	80.37%	101.87%	97.20%	115.89%	79.44%	55.14%	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