[EIG] YoY Cumulative Quarter Result on 31-Dec-2006 [#3]

	31/12/09	31/12/08	31/12/07	31/12/06	31/10/05	31/12/05	31/10/04	CAGR
Cumulative Result
Revenue	127,707	137,129	121,664	82,306	67,728	85,474	56,353	17.14%
YoY %	-6.87%	12.71%	47.82%	21.52%	-20.76%	51.68%	-	-
Horiz. %	226.62%	243.34%	215.90%	146.05%	120.19%	151.68%	100.00%	-
PBT	8,959	11,163	15,299	13,164	11,017	14,635	11,616	-4.89%
YoY %	-19.74%	-27.03%	16.22%	19.49%	-24.72%	25.99%	-	-
Horiz. %	77.13%	96.10%	131.71%	113.33%	94.84%	125.99%	100.00%	-
Tax	-3,849	-2,613	-4,136	-3,173	-3,289	-4,472	-3,936	-0.43%
YoY %	-47.30%	36.82%	-30.35%	3.53%	26.45%	-13.62%	-	-
Horiz. %	97.79%	66.39%	105.08%	80.61%	83.56%	113.62%	100.00%	-
NP	5,110	8,550	11,163	9,991	7,728	10,163	7,680	-7.57%
YoY %	-40.23%	-23.41%	11.73%	29.28%	-23.96%	32.33%	-	-
Horiz. %	66.54%	111.33%	145.35%	130.09%	100.63%	132.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,349	8,550	11,163	9,991	7,728	10,163	7,680	-6.75%
YoY %	-37.44%	-23.41%	11.73%	29.28%	-23.96%	32.33%	-	-
Horiz. %	69.65%	111.33%	145.35%	130.09%	100.63%	132.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	42.96%	23.41%	27.03%	24.10%	29.85%	30.56%	33.88%	-
YoY %	83.51%	-13.39%	12.16%	-19.26%	-2.32%	-9.80%	-	-
Horiz. %	126.80%	69.10%	79.78%	71.13%	88.11%	90.20%	100.00%	-
Total Cost	122,597	128,579	110,501	72,315	60,000	75,311	48,673	19.56%
YoY %	-4.65%	16.36%	52.81%	20.52%	-20.33%	54.73%	-	-
Horiz. %	251.88%	264.17%	227.03%	148.57%	123.27%	154.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	140,981	130,625	117,909	103,148	91,199	93,590	84,292	10.46%
YoY %	7.93%	10.78%	14.31%	13.10%	-2.55%	11.03%	-	-
Horiz. %	167.25%	154.97%	139.88%	122.37%	108.19%	111.03%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/10/05	31/12/05	31/10/04	CAGR
Dividend
Div	1,382	1,979	3,204	2,998	2,999	2,999	1,756	-4.52%
YoY %	-30.17%	-38.23%	6.87%	-0.03%	0.00%	70.79%	-	-
Horiz. %	78.70%	112.70%	182.46%	170.73%	170.79%	170.79%	100.00%	-
Div Payout %	25.84%	23.15%	28.70%	30.01%	38.82%	29.52%	22.87%	-
YoY %	11.62%	-19.34%	-4.37%	-22.69%	31.50%	29.08%	-	-
Horiz. %	112.99%	101.22%	125.49%	131.22%	169.74%	129.08%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/10/05	31/12/05	31/10/04	CAGR
Equity
Net Worth	140,981	130,625	117,909	103,148	91,199	93,590	84,292	10.46%
YoY %	7.93%	10.78%	14.31%	13.10%	-2.55%	11.03%	-	-
Horiz. %	167.25%	154.97%	139.88%	122.37%	108.19%	111.03%	100.00%	-
NOSH	138,217	131,944	128,163	119,939	119,999	119,988	117,073	3.26%
YoY %	4.75%	2.95%	6.86%	-0.05%	0.01%	2.49%	-	-
Horiz. %	118.06%	112.70%	109.47%	102.45%	102.50%	102.49%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/10/05	31/12/05	31/10/04	CAGR
Ratio Analysis
NP Margin	4.00%	6.24%	9.18%	12.14%	11.41%	11.89%	13.63%	-
YoY %	-35.90%	-32.03%	-24.38%	6.40%	-4.04%	-12.77%	-	-
Horiz. %	29.35%	45.78%	67.35%	89.07%	83.71%	87.23%	100.00%	-
ROE	3.79%	6.55%	9.47%	9.69%	8.47%	10.86%	9.11%	-
YoY %	-42.14%	-30.83%	-2.27%	14.40%	-22.01%	19.21%	-	-
Horiz. %	41.60%	71.90%	103.95%	106.37%	92.97%	119.21%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/10/05	31/12/05	31/10/04	CAGR
Per Share
RPS	92.40	103.93	94.93	68.62	56.44	71.24	48.13	13.44%
YoY %	-11.09%	9.48%	38.34%	21.58%	-20.77%	48.02%	-	-
Horiz. %	191.98%	215.94%	197.24%	142.57%	117.27%	148.02%	100.00%	-
EPS	3.87	6.48	8.71	8.33	6.44	8.47	6.56	-9.70%
YoY %	-40.28%	-25.60%	4.56%	29.35%	-23.97%	29.12%	-	-
Horiz. %	58.99%	98.78%	132.77%	126.98%	98.17%	129.12%	100.00%	-
DPS	1.00	1.50	2.50	2.50	2.50	2.50	1.50	-7.54%
YoY %	-33.33%	-40.00%	0.00%	0.00%	0.00%	66.67%	-	-
Horiz. %	66.67%	100.00%	166.67%	166.67%	166.67%	166.67%	100.00%	-
NAPS	1.02	0.99	0.92	0.86	0.76	0.78	0.72	6.96%
YoY %	3.03%	7.61%	6.98%	13.16%	-2.56%	8.33%	-	-
Horiz. %	141.67%	137.50%	127.78%	119.44%	105.56%	108.33%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/10/05	31/12/05	31/10/04	CAGR
Adjusted Per Share Value based on latest NOSH - 120,107
RPS	53.84	57.81	51.29	34.70	28.55	36.04	23.76	17.14%
YoY %	-6.87%	12.71%	47.81%	21.54%	-20.78%	51.68%	-	-
Horiz. %	226.60%	243.31%	215.87%	146.04%	120.16%	151.68%	100.00%	-
EPS	2.26	3.60	4.71	4.21	3.26	4.28	3.24	-6.73%
YoY %	-37.22%	-23.57%	11.88%	29.14%	-23.83%	32.10%	-	-
Horiz. %	69.75%	111.11%	145.37%	129.94%	100.62%	132.10%	100.00%	-
DPS	0.58	0.83	1.35	1.26	1.26	1.26	0.74	-4.60%
YoY %	-30.12%	-38.52%	7.14%	0.00%	0.00%	70.27%	-	-
Horiz. %	78.38%	112.16%	182.43%	170.27%	170.27%	170.27%	100.00%	-
NAPS	0.5944	0.5507	0.4971	0.4349	0.3845	0.3946	0.3554	10.45%
YoY %	7.94%	10.78%	14.30%	13.11%	-2.56%	11.03%	-	-
Horiz. %	167.25%	154.95%	139.87%	122.37%	108.19%	111.03%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/10/05	31/12/05	31/10/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	31/12/08	31/12/07	29/12/06	31/10/05	30/12/05	29/10/04	-
Price	0.60	0.63	0.76	0.77	0.85	0.87	0.98	-
P/RPS	0.65	0.61	0.80	1.12	1.51	1.22	2.04	-19.84%
YoY %	6.56%	-23.75%	-28.57%	-25.83%	23.77%	-40.20%	-	-
Horiz. %	31.86%	29.90%	39.22%	54.90%	74.02%	59.80%	100.00%	-
P/EPS	15.50	9.72	8.73	9.24	13.20	10.27	14.94	0.71%
YoY %	59.47%	11.34%	-5.52%	-30.00%	28.53%	-31.26%	-	-
Horiz. %	103.75%	65.06%	58.43%	61.85%	88.35%	68.74%	100.00%	-
EY	6.45	10.29	11.46	10.82	7.58	9.74	6.69	-0.70%
YoY %	-37.32%	-10.21%	5.91%	42.74%	-22.18%	45.59%	-	-
Horiz. %	96.41%	153.81%	171.30%	161.73%	113.30%	145.59%	100.00%	-
DY	1.67	2.38	3.29	3.25	2.94	2.87	1.53	1.70%
YoY %	-29.83%	-27.66%	1.23%	10.54%	2.44%	87.58%	-	-
Horiz. %	109.15%	155.56%	215.03%	212.42%	192.16%	187.58%	100.00%	-
P/NAPS	0.59	0.64	0.83	0.90	1.12	1.12	1.36	-14.91%
YoY %	-7.81%	-22.89%	-7.78%	-19.64%	0.00%	-17.65%	-	-
Horiz. %	43.38%	47.06%	61.03%	66.18%	82.35%	82.35%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/10/05	31/12/05	31/10/04	CAGR
Price Multiplier on Announcement Date
Date	25/02/10	13/02/09	20/02/08	09/02/07	27/12/05	23/02/06	08/12/04	-
Price	0.63	0.82	0.75	0.80	0.91	0.90	1.04	-
P/RPS	0.68	0.79	0.79	1.17	1.61	1.26	2.16	-20.03%
YoY %	-13.92%	0.00%	-32.48%	-27.33%	27.78%	-41.67%	-	-
Horiz. %	31.48%	36.57%	36.57%	54.17%	74.54%	58.33%	100.00%	-
P/EPS	16.28	12.65	8.61	9.60	14.13	10.63	15.85	0.51%
YoY %	28.70%	46.92%	-10.31%	-32.06%	32.93%	-32.93%	-	-
Horiz. %	102.71%	79.81%	54.32%	60.57%	89.15%	67.07%	100.00%	-
EY	6.14	7.90	11.61	10.41	7.08	9.41	6.31	-0.52%
YoY %	-22.28%	-31.96%	11.53%	47.03%	-24.76%	49.13%	-	-
Horiz. %	97.31%	125.20%	183.99%	164.98%	112.20%	149.13%	100.00%	-
DY	1.59	1.83	3.33	3.13	2.75	2.78	1.44	1.93%
YoY %	-13.11%	-45.05%	6.39%	13.82%	-1.08%	93.06%	-	-
Horiz. %	110.42%	127.08%	231.25%	217.36%	190.97%	193.06%	100.00%	-
P/NAPS	0.62	0.83	0.82	0.93	1.20	1.15	1.44	-15.04%
YoY %	-25.30%	1.22%	-11.83%	-22.50%	4.35%	-20.14%	-	-
Horiz. %	43.06%	57.64%	56.94%	64.58%	83.33%	79.86%	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