[ASIAFLE] YoY Cumulative Quarter Result on 30-Jun-2010 [#1]

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Cumulative Result
Revenue	83,132	86,204	59,860	66,630	62,200	84,776	43,574	11.35%
YoY %	-3.56%	44.01%	-10.16%	7.12%	-26.63%	94.56%	-	-
Horiz. %	190.78%	197.83%	137.38%	152.91%	142.75%	194.56%	100.00%	-
PBT	20,545	19,412	15,643	18,813	18,886	17,118	11,812	9.65%
YoY %	5.84%	24.09%	-16.85%	-0.39%	10.33%	44.92%	-	-
Horiz. %	173.93%	164.34%	132.43%	159.27%	159.89%	144.92%	100.00%	-
Tax	-3,831	-4,598	-2,373	-3,069	-3,202	4,389	-1,549	16.27%
YoY %	16.68%	-93.76%	22.68%	4.15%	-172.96%	383.34%	-	-
Horiz. %	247.32%	296.84%	153.20%	198.13%	206.71%	-283.34%	100.00%	-
NP	16,714	14,814	13,270	15,744	15,684	21,507	10,263	8.45%
YoY %	12.83%	11.64%	-15.71%	0.38%	-27.07%	109.56%	-	-
Horiz. %	162.86%	144.34%	129.30%	153.41%	152.82%	209.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,590	14,814	13,270	15,744	15,684	21,507	10,263	8.32%
YoY %	11.99%	11.64%	-15.71%	0.38%	-27.07%	109.56%	-	-
Horiz. %	161.65%	144.34%	129.30%	153.41%	152.82%	209.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.65%	23.69%	15.17%	16.31%	16.95%	-25.64%	13.11%	-
YoY %	-21.27%	56.16%	-6.99%	-3.78%	166.11%	-295.58%	-	-
Horiz. %	142.26%	180.70%	115.71%	124.41%	129.29%	-195.58%	100.00%	-
Total Cost	66,418	71,390	46,590	50,886	46,516	63,269	33,311	12.17%
YoY %	-6.96%	53.23%	-8.44%	9.39%	-26.48%	89.93%	-	-
Horiz. %	199.39%	214.31%	139.86%	152.76%	139.64%	189.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	405,226	384,701	361,077	329,982	297,745	247,330	193,915	13.05%
YoY %	5.34%	6.54%	9.42%	10.83%	20.38%	27.55%	-	-
Horiz. %	208.97%	198.39%	186.20%	170.17%	153.54%	127.55%	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	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	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	405,226	384,701	361,077	329,982	297,745	247,330	193,915	13.05%
YoY %	5.34%	6.54%	9.42%	10.83%	20.38%	27.55%	-	-
Horiz. %	208.97%	198.39%	186.20%	170.17%	153.54%	127.55%	100.00%	-
NOSH	115,851	115,644	115,356	114,585	113,982	113,433	69,344	8.92%
YoY %	0.18%	0.25%	0.67%	0.53%	0.48%	63.58%	-	-
Horiz. %	167.07%	166.77%	166.35%	165.24%	164.37%	163.58%	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	20.11%	17.18%	22.17%	23.63%	25.22%	25.37%	23.55%	-
YoY %	17.05%	-22.51%	-6.18%	-6.30%	-0.59%	7.73%	-	-
Horiz. %	85.39%	72.95%	94.14%	100.34%	107.09%	107.73%	100.00%	-
ROE	4.09%	3.85%	3.68%	4.77%	5.27%	8.70%	5.29%	-
YoY %	6.23%	4.62%	-22.85%	-9.49%	-39.43%	64.46%	-	-
Horiz. %	77.32%	72.78%	69.57%	90.17%	99.62%	164.46%	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	71.76	74.54	51.89	58.15	54.57	74.74	62.84	2.23%
YoY %	-3.73%	43.65%	-10.77%	6.56%	-26.99%	18.94%	-	-
Horiz. %	114.19%	118.62%	82.57%	92.54%	86.84%	118.94%	100.00%	-
EPS	14.32	12.81	11.50	13.74	13.76	18.96	14.80	-0.54%
YoY %	11.79%	11.39%	-16.30%	-0.15%	-27.43%	28.11%	-	-
Horiz. %	96.76%	86.55%	77.70%	92.84%	92.97%	128.11%	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	3.4978	3.3266	3.1301	2.8798	2.6122	2.1804	2.7964	3.79%
YoY %	5.15%	6.28%	8.69%	10.24%	19.80%	-22.03%	-	-
Horiz. %	125.08%	118.96%	111.93%	102.98%	93.41%	77.97%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 114,585
RPS	42.42	43.99	30.54	34.00	31.74	43.26	22.23	11.35%
YoY %	-3.57%	44.04%	-10.18%	7.12%	-26.63%	94.60%	-	-
Horiz. %	190.82%	197.89%	137.38%	152.95%	142.78%	194.60%	100.00%	-
EPS	8.47	7.56	6.77	8.03	8.00	10.97	5.24	8.32%
YoY %	12.04%	11.67%	-15.69%	0.37%	-27.07%	109.35%	-	-
Horiz. %	161.64%	144.27%	129.20%	153.24%	152.67%	209.35%	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	2.0677	1.963	1.8425	1.6838	1.5193	1.2621	0.9895	13.05%
YoY %	5.33%	6.54%	9.43%	10.83%	20.38%	27.55%	-	-
Horiz. %	208.96%	198.38%	186.21%	170.17%	153.54%	127.55%	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	3.45	3.50	3.97	4.60	5.15	5.10	5.60	-
P/RPS	4.81	4.70	7.65	7.91	9.44	6.82	8.91	-9.75%
YoY %	2.34%	-38.56%	-3.29%	-16.21%	38.42%	-23.46%	-	-
Horiz. %	53.98%	52.75%	85.86%	88.78%	105.95%	76.54%	100.00%	-
P/EPS	24.09	27.32	34.51	33.48	37.43	26.90	37.84	-7.24%
YoY %	-11.82%	-20.83%	3.08%	-10.55%	39.14%	-28.91%	-	-
Horiz. %	63.66%	72.20%	91.20%	88.48%	98.92%	71.09%	100.00%	-
EY	4.15	3.66	2.90	2.99	2.67	3.72	2.64	7.82%
YoY %	13.39%	26.21%	-3.01%	11.99%	-28.23%	40.91%	-	-
Horiz. %	157.20%	138.64%	109.85%	113.26%	101.14%	140.91%	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	0.99	1.05	1.27	1.60	1.97	2.34	2.00	-11.04%
YoY %	-5.71%	-17.32%	-20.63%	-18.78%	-15.81%	17.00%	-	-
Horiz. %	49.50%	52.50%	63.50%	80.00%	98.50%	117.00%	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	30/08/13	30/08/12	25/08/11	30/08/10	28/08/09	29/08/08	30/08/07	-
Price	3.64	3.63	3.70	4.23	5.10	4.78	5.60	-
P/RPS	5.07	4.87	7.13	7.27	9.35	6.40	8.91	-8.96%
YoY %	4.11%	-31.70%	-1.93%	-22.25%	46.09%	-28.17%	-	-
Horiz. %	56.90%	54.66%	80.02%	81.59%	104.94%	71.83%	100.00%	-
P/EPS	25.42	28.34	32.16	30.79	37.06	25.21	37.84	-6.40%
YoY %	-10.30%	-11.88%	4.45%	-16.92%	47.01%	-33.38%	-	-
Horiz. %	67.18%	74.89%	84.99%	81.37%	97.94%	66.62%	100.00%	-
EY	3.93	3.53	3.11	3.25	2.70	3.97	2.64	6.84%
YoY %	11.33%	13.50%	-4.31%	20.37%	-31.99%	50.38%	-	-
Horiz. %	148.86%	133.71%	117.80%	123.11%	102.27%	150.38%	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	1.04	1.09	1.18	1.47	1.95	2.19	2.00	-10.31%
YoY %	-4.59%	-7.63%	-19.73%	-24.62%	-10.96%	9.50%	-	-
Horiz. %	52.00%	54.50%	59.00%	73.50%	97.50%	109.50%	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