[MISC] YoY Cumulative Quarter Result on 30-Sep-2007 [#2]

	30/06/11	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Cumulative Result
Revenue	5,102,754	7,420,537	8,105,229	6,096,213	5,506,703	5,133,185	4,875,331	0.67%
YoY %	-31.23%	-8.45%	32.96%	10.71%	7.28%	5.29%	-	-
Horiz. %	104.66%	152.21%	166.25%	125.04%	112.95%	105.29%	100.00%	-
PBT	393,778	434,136	1,057,226	1,265,397	1,220,151	1,378,700	1,524,167	-18.16%
YoY %	-9.30%	-58.94%	-16.45%	3.71%	-11.50%	-9.54%	-	-
Horiz. %	25.84%	28.48%	69.36%	83.02%	80.05%	90.46%	100.00%	-
Tax	-413,919	-33,959	-23,852	-25,103	-2,547	-4,102	17,516	-
YoY %	-1,118.88%	-42.37%	4.98%	-885.59%	37.91%	-123.42%	-	-
Horiz. %	-2,363.09%	-193.87%	-136.17%	-143.31%	-14.54%	-23.42%	100.00%	-
NP	-20,141	400,177	1,033,374	1,240,294	1,217,604	1,374,598	1,541,683	-
YoY %	-105.03%	-61.27%	-16.68%	1.86%	-11.42%	-10.84%	-	-
Horiz. %	-1.31%	25.96%	67.03%	80.45%	78.98%	89.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-184,750	315,511	973,055	1,214,878	1,204,954	1,352,278	1,541,683	-
YoY %	-158.56%	-67.58%	-19.91%	0.82%	-10.89%	-12.29%	-	-
Horiz. %	-11.98%	20.47%	63.12%	78.80%	78.16%	87.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	105.11%	7.82%	2.26%	1.98%	0.21%	0.30%	-1.15%	-
YoY %	1,244.12%	246.02%	14.14%	842.86%	-30.00%	126.09%	-	-
Horiz. %	-9,140.00%	-680.00%	-196.52%	-172.17%	-18.26%	-26.09%	100.00%	-
Total Cost	5,122,895	7,020,360	7,071,855	4,855,919	4,289,099	3,758,587	3,333,648	6.57%
YoY %	-27.03%	-0.73%	45.63%	13.22%	14.11%	12.75%	-	-
Horiz. %	153.67%	210.59%	212.14%	145.66%	128.66%	112.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	23,363,376	20,017,090	20,346,371	19,268,425	18,451,904	14,893,931	11,474,287	11.10%
YoY %	16.72%	-1.62%	5.59%	4.43%	23.89%	29.80%	-	-
Horiz. %	203.62%	174.45%	177.32%	167.93%	160.81%	129.80%	100.00%	-

	30/06/11	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	-	558,097	557,944	557,966	372,014	186,174	371,937	-
YoY %	-	0.03%	-0.00%	49.99%	99.82%	-49.94%	-	-
Horiz. %	-	150.05%	150.01%	150.02%	100.02%	50.06%	100.00%	-
Div Payout %	-	176.89%	57.34%	45.93%	30.87%	13.77%	24.13%	-
YoY %	-	208.49%	24.84%	48.79%	124.18%	-42.93%	-	-
Horiz. %	-	733.07%	237.63%	190.34%	127.93%	57.07%	100.00%	-

	30/06/11	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	23,363,376	20,017,090	20,346,371	19,268,425	18,451,904	14,893,931	11,474,287	11.10%
YoY %	16.72%	-1.62%	5.59%	4.43%	23.89%	29.80%	-	-
Horiz. %	203.62%	174.45%	177.32%	167.93%	160.81%	129.80%	100.00%	-
NOSH	4,484,333	3,720,648	3,719,629	3,719,773	3,720,142	1,861,741	1,859,689	13.92%
YoY %	20.53%	0.03%	-0.00%	-0.01%	99.82%	0.11%	-	-
Horiz. %	241.13%	200.07%	200.01%	200.02%	200.04%	100.11%	100.00%	-

	30/06/11	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	-0.39%	5.39%	12.75%	20.35%	22.11%	26.78%	31.62%	-
YoY %	-107.24%	-57.73%	-37.35%	-7.96%	-17.44%	-15.31%	-	-
Horiz. %	-1.23%	17.05%	40.32%	64.36%	69.92%	84.69%	100.00%	-
ROE	-0.79%	1.58%	4.78%	6.31%	6.53%	9.08%	13.44%	-
YoY %	-150.00%	-66.95%	-24.25%	-3.37%	-28.08%	-32.44%	-	-
Horiz. %	-5.88%	11.76%	35.57%	46.95%	48.59%	67.56%	100.00%	-

	30/06/11	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	113.79	199.44	217.90	163.89	148.02	275.72	262.16	-11.62%
YoY %	-42.95%	-8.47%	32.96%	10.72%	-46.32%	5.17%	-	-
Horiz. %	43.40%	76.08%	83.12%	62.52%	56.46%	105.17%	100.00%	-
EPS	-4.10	8.48	26.16	32.66	32.39	36.35	82.90	-
YoY %	-148.35%	-67.58%	-19.90%	0.83%	-10.89%	-56.15%	-	-
Horiz. %	-4.95%	10.23%	31.56%	39.40%	39.07%	43.85%	100.00%	-
DPS	0.00	15.00	15.00	15.00	10.00	10.00	20.00	-
YoY %	0.00%	0.00%	0.00%	50.00%	0.00%	-50.00%	-	-
Horiz. %	0.00%	75.00%	75.00%	75.00%	50.00%	50.00%	100.00%	-
NAPS	5.21	5.38	5.47	5.18	4.96	8.00	6.17	-2.47%
YoY %	-3.16%	-1.65%	5.60%	4.44%	-38.00%	29.66%	-	-
Horiz. %	84.44%	87.20%	88.65%	83.95%	80.39%	129.66%	100.00%	-

	30/06/11	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 3,718,801
RPS	114.31	166.24	181.58	136.57	123.36	115.00	109.22	0.67%
YoY %	-31.24%	-8.45%	32.96%	10.71%	7.27%	5.29%	-	-
Horiz. %	104.66%	152.21%	166.25%	125.04%	112.95%	105.29%	100.00%	-
EPS	-4.14	7.07	21.80	27.22	26.99	30.29	34.54	-
YoY %	-158.56%	-67.57%	-19.91%	0.85%	-10.89%	-12.30%	-	-
Horiz. %	-11.99%	20.47%	63.12%	78.81%	78.14%	87.70%	100.00%	-
DPS	0.00	12.50	12.50	12.50	8.33	4.17	8.33	-
YoY %	0.00%	0.00%	0.00%	50.06%	99.76%	-49.94%	-	-
Horiz. %	0.00%	150.06%	150.06%	150.06%	100.00%	50.06%	100.00%	-
NAPS	5.234	4.4843	4.5581	4.3166	4.1337	3.3366	2.5705	11.10%
YoY %	16.72%	-1.62%	5.59%	4.42%	23.89%	29.80%	-	-
Horiz. %	203.62%	174.45%	177.32%	167.93%	160.81%	129.80%	100.00%	-

	30/06/11	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	7.35	8.90	8.65	10.00	8.60	18.50	12.70	-
P/RPS	6.46	4.46	3.97	6.10	5.81	6.71	4.84	4.36%
YoY %	44.84%	12.34%	-34.92%	4.99%	-13.41%	38.64%	-	-
Horiz. %	133.47%	92.15%	82.02%	126.03%	120.04%	138.64%	100.00%	-
P/EPS	-178.40	104.95	33.07	30.62	26.55	25.47	15.32	-
YoY %	-269.99%	217.36%	8.00%	15.33%	4.24%	66.25%	-	-
Horiz. %	-1,164.49%	685.05%	215.86%	199.87%	173.30%	166.25%	100.00%	-
EY	-0.56	0.95	3.02	3.27	3.77	3.93	6.53	-
YoY %	-158.95%	-68.54%	-7.65%	-13.26%	-4.07%	-39.82%	-	-
Horiz. %	-8.58%	14.55%	46.25%	50.08%	57.73%	60.18%	100.00%	-
DY	0.00	1.69	1.73	1.50	1.16	0.54	1.57	-
YoY %	0.00%	-2.31%	15.33%	29.31%	114.81%	-65.61%	-	-
Horiz. %	0.00%	107.64%	110.19%	95.54%	73.89%	34.39%	100.00%	-
P/NAPS	1.41	1.65	1.58	1.93	1.73	2.31	2.06	-5.46%
YoY %	-14.55%	4.43%	-18.13%	11.56%	-25.11%	12.14%	-	-
Horiz. %	68.45%	80.10%	76.70%	93.69%	83.98%	112.14%	100.00%	-

	30/06/11	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	18/08/11	23/11/09	20/11/08	22/11/07	23/11/06	22/11/05	10/11/04	-
Price	7.30	8.80	8.35	9.70	9.10	9.70	14.60	-
P/RPS	6.42	4.41	3.83	5.92	6.15	3.52	5.57	2.12%
YoY %	45.58%	15.14%	-35.30%	-3.74%	74.72%	-36.80%	-	-
Horiz. %	115.26%	79.17%	68.76%	106.28%	110.41%	63.20%	100.00%	-
P/EPS	-177.19	103.77	31.92	29.70	28.10	13.35	17.61	-
YoY %	-270.75%	225.09%	7.47%	5.69%	110.49%	-24.19%	-	-
Horiz. %	-1,006.19%	589.27%	181.26%	168.65%	159.57%	75.81%	100.00%	-
EY	-0.56	0.96	3.13	3.37	3.56	7.49	5.68	-
YoY %	-158.33%	-69.33%	-7.12%	-5.34%	-52.47%	31.87%	-	-
Horiz. %	-9.86%	16.90%	55.11%	59.33%	62.68%	131.87%	100.00%	-
DY	0.00	1.70	1.80	1.55	1.10	1.03	1.37	-
YoY %	0.00%	-5.56%	16.13%	40.91%	6.80%	-24.82%	-	-
Horiz. %	0.00%	124.09%	131.39%	113.14%	80.29%	75.18%	100.00%	-
P/NAPS	1.40	1.64	1.53	1.87	1.83	1.21	2.37	-7.50%
YoY %	-14.63%	7.19%	-18.18%	2.19%	51.24%	-48.95%	-	-
Horiz. %	59.07%	69.20%	64.56%	78.90%	77.22%	51.05%	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