[RVIEW] YoY Quarter Result on 30-Jun-2010 [#2]

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Quarter Result
Revenue	5,545	6,849	7,255	5,646	6,341	7,468	3,974	5.70%
YoY %	-19.04%	-5.60%	28.50%	-10.96%	-15.09%	87.92%	-	-
Horiz. %	139.53%	172.35%	182.56%	142.07%	159.56%	187.92%	100.00%	-
PBT	1,174	5,522	6,679	3,663	6,876	6,455	5,413	-22.46%
YoY %	-78.74%	-17.32%	82.34%	-46.73%	6.52%	19.25%	-	-
Horiz. %	21.69%	102.01%	123.39%	67.67%	127.03%	119.25%	100.00%	-
Tax	-440	-1,307	-1,162	-1,005	-1,170	-1,579	-463	-0.84%
YoY %	66.34%	-12.48%	-15.62%	14.10%	25.90%	-241.04%	-	-
Horiz. %	95.03%	282.29%	250.97%	217.06%	252.70%	341.04%	100.00%	-
NP	734	4,215	5,517	2,658	5,706	4,876	4,950	-27.22%
YoY %	-82.59%	-23.60%	107.56%	-53.42%	17.02%	-1.49%	-	-
Horiz. %	14.83%	85.15%	111.45%	53.70%	115.27%	98.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	739	4,215	5,517	2,658	5,706	4,876	4,950	-27.14%
YoY %	-82.47%	-23.60%	107.56%	-53.42%	17.02%	-1.49%	-	-
Horiz. %	14.93%	85.15%	111.45%	53.70%	115.27%	98.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	37.48%	23.67%	17.40%	27.44%	17.02%	24.46%	8.55%	-
YoY %	58.34%	36.03%	-36.59%	61.22%	-30.42%	186.08%	-	-
Horiz. %	438.36%	276.84%	203.51%	320.94%	199.06%	286.08%	100.00%	-
Total Cost	4,811	2,634	1,738	2,988	635	2,592	-976	-
YoY %	82.65%	51.55%	-41.83%	370.55%	-75.50%	365.57%	-	-
Horiz. %	-492.93%	-269.88%	-178.07%	-306.15%	-65.06%	-265.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	302,203	175,744	173,743	162,721	129,737	159,507	118,722	16.83%
YoY %	71.96%	1.15%	6.77%	25.42%	-18.66%	34.35%	-	-
Horiz. %	254.55%	148.03%	146.34%	137.06%	109.28%	134.35%	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	6,485	6,485	3,889	3,889	3,892	3,838	-	-
YoY %	0.00%	66.75%	0.00%	-0.08%	1.41%	0.00%	-	-
Horiz. %	168.97%	168.97%	101.33%	101.33%	101.41%	100.00%	-	-
Div Payout %	877.54%	153.86%	70.51%	146.34%	68.21%	78.72%	-	-
YoY %	470.35%	118.21%	-51.82%	114.54%	-13.35%	0.00%	-	-
Horiz. %	1,114.76%	195.45%	89.57%	185.90%	86.65%	100.00%	-	-

	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	302,203	175,744	173,743	162,721	129,737	159,507	118,722	16.83%
YoY %	71.96%	1.15%	6.77%	25.42%	-18.66%	34.35%	-	-
Horiz. %	254.55%	148.03%	146.34%	137.06%	109.28%	134.35%	100.00%	-
NOSH	64,850	64,850	64,829	64,829	64,868	64,840	64,875	-0.00%
YoY %	0.00%	0.03%	0.00%	-0.06%	0.04%	-0.05%	-	-
Horiz. %	99.96%	99.96%	99.93%	99.93%	99.99%	99.95%	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	13.24%	61.54%	76.04%	47.08%	89.99%	65.29%	124.56%	-
YoY %	-78.49%	-19.07%	61.51%	-47.68%	37.83%	-47.58%	-	-
Horiz. %	10.63%	49.41%	61.05%	37.80%	72.25%	52.42%	100.00%	-
ROE	0.24%	2.40%	3.18%	1.63%	4.40%	3.06%	4.17%	-
YoY %	-90.00%	-24.53%	95.09%	-62.95%	43.79%	-26.62%	-	-
Horiz. %	5.76%	57.55%	76.26%	39.09%	105.52%	73.38%	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	8.55	10.56	11.19	8.71	9.78	11.52	6.13	5.69%
YoY %	-19.03%	-5.63%	28.47%	-10.94%	-15.10%	87.93%	-	-
Horiz. %	139.48%	172.27%	182.54%	142.09%	159.54%	187.93%	100.00%	-
EPS	1.14	6.50	8.51	4.10	8.80	7.52	7.63	-27.13%
YoY %	-82.46%	-23.62%	107.56%	-53.41%	17.02%	-1.44%	-	-
Horiz. %	14.94%	85.19%	111.53%	53.74%	115.33%	98.56%	100.00%	-
DPS	10.00	10.00	6.00	6.00	6.00	5.92	0.00	-
YoY %	0.00%	66.67%	0.00%	0.00%	1.35%	0.00%	-	-
Horiz. %	168.92%	168.92%	101.35%	101.35%	101.35%	100.00%	-	-
NAPS	4.66	2.71	2.68	2.51	2.00	2.46	1.83	16.84%
YoY %	71.96%	1.12%	6.77%	25.50%	-18.70%	34.43%	-	-
Horiz. %	254.64%	148.09%	146.45%	137.16%	109.29%	134.43%	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 - 64,829
RPS	8.55	10.56	11.19	8.70	9.78	11.51	6.13	5.69%
YoY %	-19.03%	-5.63%	28.62%	-11.04%	-15.03%	87.77%	-	-
Horiz. %	139.48%	172.27%	182.54%	141.92%	159.54%	187.77%	100.00%	-
EPS	1.14	6.50	8.51	4.10	8.80	7.52	7.63	-27.13%
YoY %	-82.46%	-23.62%	107.56%	-53.41%	17.02%	-1.44%	-	-
Horiz. %	14.94%	85.19%	111.53%	53.74%	115.33%	98.56%	100.00%	-
DPS	10.00	10.00	6.00	6.00	6.00	5.92	0.00	-
YoY %	0.00%	66.67%	0.00%	0.00%	1.35%	0.00%	-	-
Horiz. %	168.92%	168.92%	101.35%	101.35%	101.35%	100.00%	-	-
NAPS	4.6592	2.7096	2.6787	2.5088	2.0002	2.4592	1.8304	16.83%
YoY %	71.95%	1.15%	6.77%	25.43%	-18.66%	34.35%	-	-
Horiz. %	254.55%	148.03%	146.35%	137.06%	109.28%	134.35%	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	4.06	3.16	3.00	2.56	2.09	2.46	1.95	-
P/RPS	47.48	29.92	26.81	29.39	21.38	21.36	31.83	6.88%
YoY %	58.69%	11.60%	-8.78%	37.46%	0.09%	-32.89%	-	-
Horiz. %	149.17%	94.00%	84.23%	92.33%	67.17%	67.11%	100.00%	-
P/EPS	356.28	48.62	35.25	62.44	23.76	32.71	25.56	55.07%
YoY %	632.78%	37.93%	-43.55%	162.79%	-27.36%	27.97%	-	-
Horiz. %	1,393.90%	190.22%	137.91%	244.29%	92.96%	127.97%	100.00%	-
EY	0.28	2.06	2.84	1.60	4.21	3.06	3.91	-35.53%
YoY %	-86.41%	-27.46%	77.50%	-62.00%	37.58%	-21.74%	-	-
Horiz. %	7.16%	52.69%	72.63%	40.92%	107.67%	78.26%	100.00%	-
DY	2.46	3.16	2.00	2.34	2.87	2.41	0.00	-
YoY %	-22.15%	58.00%	-14.53%	-18.47%	19.09%	0.00%	-	-
Horiz. %	102.07%	131.12%	82.99%	97.10%	119.09%	100.00%	-	-
P/NAPS	0.87	1.17	1.12	1.02	1.05	1.00	1.07	-3.38%
YoY %	-25.64%	4.46%	9.80%	-2.86%	5.00%	-6.54%	-	-
Horiz. %	81.31%	109.35%	104.67%	95.33%	98.13%	93.46%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	25/07/13	27/07/12	29/07/11	30/07/10	24/07/09	28/07/08	23/08/07	-
Price	4.16	3.17	2.96	2.65	2.05	2.30	1.88	-
P/RPS	48.65	30.02	26.45	30.43	20.97	19.97	30.69	7.97%
YoY %	62.06%	13.50%	-13.08%	45.11%	5.01%	-34.93%	-	-
Horiz. %	158.52%	97.82%	86.18%	99.15%	68.33%	65.07%	100.00%	-
P/EPS	365.06	48.77	34.78	64.63	23.31	30.59	24.64	56.65%
YoY %	648.53%	40.22%	-46.19%	177.26%	-23.80%	24.15%	-	-
Horiz. %	1,481.57%	197.93%	141.15%	262.30%	94.60%	124.15%	100.00%	-
EY	0.27	2.05	2.88	1.55	4.29	3.27	4.06	-36.32%
YoY %	-86.83%	-28.82%	85.81%	-63.87%	31.19%	-19.46%	-	-
Horiz. %	6.65%	50.49%	70.94%	38.18%	105.67%	80.54%	100.00%	-
DY	2.40	3.15	2.03	2.26	2.93	2.57	0.00	-
YoY %	-23.81%	55.17%	-10.18%	-22.87%	14.01%	0.00%	-	-
Horiz. %	93.39%	122.57%	78.99%	87.94%	114.01%	100.00%	-	-
P/NAPS	0.89	1.17	1.10	1.06	1.03	0.93	1.03	-2.40%
YoY %	-23.93%	6.36%	3.77%	2.91%	10.75%	-9.71%	-	-
Horiz. %	86.41%	113.59%	106.80%	102.91%	100.00%	90.29%	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