[RVIEW] YoY Quarter Result on 30-Jun-2011 [#2]

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Quarter Result
Revenue	7,895	5,545	6,849	7,255	5,646	6,341	7,468	0.93%
YoY %	42.38%	-19.04%	-5.60%	28.50%	-10.96%	-15.09%	-	-
Horiz. %	105.72%	74.25%	91.71%	97.15%	75.60%	84.91%	100.00%	-
PBT	3,784	1,174	5,522	6,679	3,663	6,876	6,455	-8.51%
YoY %	222.32%	-78.74%	-17.32%	82.34%	-46.73%	6.52%	-	-
Horiz. %	58.62%	18.19%	85.55%	103.47%	56.75%	106.52%	100.00%	-
Tax	-1,055	-440	-1,307	-1,162	-1,005	-1,170	-1,579	-6.49%
YoY %	-139.77%	66.34%	-12.48%	-15.62%	14.10%	25.90%	-	-
Horiz. %	66.81%	27.87%	82.77%	73.59%	63.65%	74.10%	100.00%	-
NP	2,729	734	4,215	5,517	2,658	5,706	4,876	-9.21%
YoY %	271.80%	-82.59%	-23.60%	107.56%	-53.42%	17.02%	-	-
Horiz. %	55.97%	15.05%	86.44%	113.15%	54.51%	117.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,159	739	4,215	5,517	2,658	5,706	4,876	-12.69%
YoY %	192.15%	-82.47%	-23.60%	107.56%	-53.42%	17.02%	-	-
Horiz. %	44.28%	15.16%	86.44%	113.15%	54.51%	117.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.88%	37.48%	23.67%	17.40%	27.44%	17.02%	24.46%	-
YoY %	-25.61%	58.34%	36.03%	-36.59%	61.22%	-30.42%	-	-
Horiz. %	113.98%	153.23%	96.77%	71.14%	112.18%	69.58%	100.00%	-
Total Cost	5,166	4,811	2,634	1,738	2,988	635	2,592	12.17%
YoY %	7.38%	82.65%	51.55%	-41.83%	370.55%	-75.50%	-	-
Horiz. %	199.31%	185.61%	101.62%	67.05%	115.28%	24.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	293,124	302,203	175,744	173,743	162,721	129,737	159,507	10.66%
YoY %	-3.00%	71.96%	1.15%	6.77%	25.42%	-18.66%	-	-
Horiz. %	183.77%	189.46%	110.18%	108.93%	102.01%	81.34%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	6,485	6,485	6,485	3,889	3,889	3,892	3,838	9.13%
YoY %	0.00%	0.00%	66.75%	0.00%	-0.08%	1.41%	-	-
Horiz. %	168.97%	168.97%	168.97%	101.33%	101.33%	101.41%	100.00%	-
Div Payout %	300.37%	877.54%	153.86%	70.51%	146.34%	68.21%	78.72%	-
YoY %	-65.77%	470.35%	118.21%	-51.82%	114.54%	-13.35%	-	-
Horiz. %	381.57%	1,114.76%	195.45%	89.57%	185.90%	86.65%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	293,124	302,203	175,744	173,743	162,721	129,737	159,507	10.66%
YoY %	-3.00%	71.96%	1.15%	6.77%	25.42%	-18.66%	-	-
Horiz. %	183.77%	189.46%	110.18%	108.93%	102.01%	81.34%	100.00%	-
NOSH	64,850	64,850	64,850	64,829	64,829	64,868	64,840	0.00%
YoY %	0.00%	0.00%	0.03%	0.00%	-0.06%	0.04%	-	-
Horiz. %	100.02%	100.02%	100.02%	99.98%	99.98%	100.04%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	34.57%	13.24%	61.54%	76.04%	47.08%	89.99%	65.29%	-
YoY %	161.10%	-78.49%	-19.07%	61.51%	-47.68%	37.83%	-	-
Horiz. %	52.95%	20.28%	94.26%	116.47%	72.11%	137.83%	100.00%	-
ROE	0.74%	0.24%	2.40%	3.18%	1.63%	4.40%	3.06%	-
YoY %	208.33%	-90.00%	-24.53%	95.09%	-62.95%	43.79%	-	-
Horiz. %	24.18%	7.84%	78.43%	103.92%	53.27%	143.79%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	12.17	8.55	10.56	11.19	8.71	9.78	11.52	0.91%
YoY %	42.34%	-19.03%	-5.63%	28.47%	-10.94%	-15.10%	-	-
Horiz. %	105.64%	74.22%	91.67%	97.14%	75.61%	84.90%	100.00%	-
EPS	3.33	1.14	6.50	8.51	4.10	8.80	7.52	-12.68%
YoY %	192.11%	-82.46%	-23.62%	107.56%	-53.41%	17.02%	-	-
Horiz. %	44.28%	15.16%	86.44%	113.16%	54.52%	117.02%	100.00%	-
DPS	10.00	10.00	10.00	6.00	6.00	6.00	5.92	9.12%
YoY %	0.00%	0.00%	66.67%	0.00%	0.00%	1.35%	-	-
Horiz. %	168.92%	168.92%	168.92%	101.35%	101.35%	101.35%	100.00%	-
NAPS	4.52	4.66	2.71	2.68	2.51	2.00	2.46	10.66%
YoY %	-3.00%	71.96%	1.12%	6.77%	25.50%	-18.70%	-	-
Horiz. %	183.74%	189.43%	110.16%	108.94%	102.03%	81.30%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 64,829
RPS	12.17	8.55	10.56	11.19	8.71	9.78	11.52	0.91%
YoY %	42.34%	-19.03%	-5.63%	28.47%	-10.94%	-15.10%	-	-
Horiz. %	105.64%	74.22%	91.67%	97.14%	75.61%	84.90%	100.00%	-
EPS	3.33	1.14	6.50	8.51	4.10	8.80	7.52	-12.68%
YoY %	192.11%	-82.46%	-23.62%	107.56%	-53.41%	17.02%	-	-
Horiz. %	44.28%	15.16%	86.44%	113.16%	54.52%	117.02%	100.00%	-
DPS	10.00	10.00	10.00	6.00	6.00	6.00	5.92	9.12%
YoY %	0.00%	0.00%	66.67%	0.00%	0.00%	1.35%	-	-
Horiz. %	168.92%	168.92%	168.92%	101.35%	101.35%	101.35%	100.00%	-
NAPS	4.52	4.66	2.71	2.6791	2.5092	2.0006	2.4596	10.66%
YoY %	-3.00%	71.96%	1.15%	6.77%	25.42%	-18.66%	-	-
Horiz. %	183.77%	189.46%	110.18%	108.92%	102.02%	81.34%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	4.40	4.06	3.16	3.00	2.56	2.09	2.46	-
P/RPS	36.14	47.48	29.92	26.81	29.39	21.38	21.36	9.15%
YoY %	-23.88%	58.69%	11.60%	-8.78%	37.46%	0.09%	-	-
Horiz. %	169.19%	222.28%	140.07%	125.51%	137.59%	100.09%	100.00%	-
P/EPS	132.16	356.28	48.62	35.25	62.44	23.76	32.71	26.18%
YoY %	-62.91%	632.78%	37.93%	-43.55%	162.79%	-27.36%	-	-
Horiz. %	404.04%	1,089.21%	148.64%	107.77%	190.89%	72.64%	100.00%	-
EY	0.76	0.28	2.06	2.84	1.60	4.21	3.06	-20.70%
YoY %	171.43%	-86.41%	-27.46%	77.50%	-62.00%	37.58%	-	-
Horiz. %	24.84%	9.15%	67.32%	92.81%	52.29%	137.58%	100.00%	-
DY	2.27	2.46	3.16	2.00	2.34	2.87	2.41	-0.99%
YoY %	-7.72%	-22.15%	58.00%	-14.53%	-18.47%	19.09%	-	-
Horiz. %	94.19%	102.07%	131.12%	82.99%	97.10%	119.09%	100.00%	-
P/NAPS	0.97	0.87	1.17	1.12	1.02	1.05	1.00	-0.50%
YoY %	11.49%	-25.64%	4.46%	9.80%	-2.86%	5.00%	-	-
Horiz. %	97.00%	87.00%	117.00%	112.00%	102.00%	105.00%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	11/08/14	25/07/13	27/07/12	29/07/11	30/07/10	24/07/09	28/07/08	-
Price	4.38	4.16	3.17	2.96	2.65	2.05	2.30	-
P/RPS	35.98	48.65	30.02	26.45	30.43	20.97	19.97	10.30%
YoY %	-26.04%	62.06%	13.50%	-13.08%	45.11%	5.01%	-	-
Horiz. %	180.17%	243.62%	150.33%	132.45%	152.38%	105.01%	100.00%	-
P/EPS	131.56	365.06	48.77	34.78	64.63	23.31	30.59	27.50%
YoY %	-63.96%	648.53%	40.22%	-46.19%	177.26%	-23.80%	-	-
Horiz. %	430.08%	1,193.40%	159.43%	113.70%	211.28%	76.20%	100.00%	-
EY	0.76	0.27	2.05	2.88	1.55	4.29	3.27	-21.58%
YoY %	181.48%	-86.83%	-28.82%	85.81%	-63.87%	31.19%	-	-
Horiz. %	23.24%	8.26%	62.69%	88.07%	47.40%	131.19%	100.00%	-
DY	2.28	2.40	3.15	2.03	2.26	2.93	2.57	-1.97%
YoY %	-5.00%	-23.81%	55.17%	-10.18%	-22.87%	14.01%	-	-
Horiz. %	88.72%	93.39%	122.57%	78.99%	87.94%	114.01%	100.00%	-
P/NAPS	0.97	0.89	1.17	1.10	1.06	1.03	0.93	0.70%
YoY %	8.99%	-23.93%	6.36%	3.77%	2.91%	10.75%	-	-
Horiz. %	104.30%	95.70%	125.81%	118.28%	113.98%	110.75%	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