[JTINTER] YoY Quarter Result on 30-Jun-2007 [#2]

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Quarter Result
Revenue	298,505	288,889	262,701	204,956	199,748	198,714	183,053	8.48%
YoY %	3.33%	9.97%	28.17%	2.61%	0.52%	8.56%	-	-
Horiz. %	163.07%	157.82%	143.51%	111.97%	109.12%	108.56%	100.00%	-
PBT	45,051	40,781	39,619	29,482	27,481	28,209	38,876	2.48%
YoY %	10.47%	2.93%	34.38%	7.28%	-2.58%	-27.44%	-	-
Horiz. %	115.88%	104.90%	101.91%	75.84%	70.69%	72.56%	100.00%	-
Tax	-11,486	-10,807	-10,698	-8,176	-7,879	-8,267	-10,853	0.94%
YoY %	-6.28%	-1.02%	-30.85%	-3.77%	4.69%	23.83%	-	-
Horiz. %	105.83%	99.58%	98.57%	75.33%	72.60%	76.17%	100.00%	-
NP	33,565	29,974	28,921	21,306	19,602	19,942	28,023	3.05%
YoY %	11.98%	3.64%	35.74%	8.69%	-1.70%	-28.84%	-	-
Horiz. %	119.78%	106.96%	103.20%	76.03%	69.95%	71.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	33,565	29,974	28,921	21,306	19,602	19,942	28,023	3.05%
YoY %	11.98%	3.64%	35.74%	8.69%	-1.70%	-28.84%	-	-
Horiz. %	119.78%	106.96%	103.20%	76.03%	69.95%	71.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.50%	26.50%	27.00%	27.73%	28.67%	29.31%	27.92%	-
YoY %	-3.77%	-1.85%	-2.63%	-3.28%	-2.18%	4.98%	-	-
Horiz. %	91.33%	94.91%	96.70%	99.32%	102.69%	104.98%	100.00%	-
Total Cost	264,940	258,915	233,780	183,650	180,146	178,772	155,030	9.33%
YoY %	2.33%	10.75%	27.30%	1.95%	0.77%	15.31%	-	-
Horiz. %	170.90%	167.01%	150.80%	118.46%	116.20%	115.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	387,030	328,410	422,090	533,965	522,720	490,678	468,795	-3.14%
YoY %	17.85%	-22.19%	-20.95%	2.15%	6.53%	4.67%	-	-
Horiz. %	82.56%	70.05%	90.04%	113.90%	111.50%	104.67%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	39,242	39,096	-	78,911	39,204	-	-	-
YoY %	0.37%	0.00%	-	101.28%	0.00%	-	-	-
Horiz. %	100.10%	99.72%	-	201.28%	100.00%	-	-	-
Div Payout %	116.91%	130.43%	-	370.37%	200.00%	-	-	-
YoY %	-10.37%	0.00%	-	85.19%	0.00%	-	-	-
Horiz. %	58.45%	65.22%	-	185.19%	100.00%	-	-	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	387,030	328,410	422,090	533,965	522,720	490,678	468,795	-3.14%
YoY %	17.85%	-22.19%	-20.95%	2.15%	6.53%	4.67%	-	-
Horiz. %	82.56%	70.05%	90.04%	113.90%	111.50%	104.67%	100.00%	-
NOSH	261,613	260,643	260,549	263,037	261,360	262,394	261,897	-0.01%
YoY %	0.37%	0.04%	-0.95%	0.64%	-0.39%	0.19%	-	-
Horiz. %	99.89%	99.52%	99.49%	100.44%	99.79%	100.19%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	11.24%	10.38%	11.01%	10.40%	9.81%	10.04%	15.31%	-
YoY %	8.29%	-5.72%	5.87%	6.01%	-2.29%	-34.42%	-	-
Horiz. %	73.42%	67.80%	71.91%	67.93%	64.08%	65.58%	100.00%	-
ROE	8.67%	9.13%	6.85%	3.99%	3.75%	4.06%	5.98%	-
YoY %	-5.04%	33.28%	71.68%	6.40%	-7.64%	-32.11%	-	-
Horiz. %	144.98%	152.68%	114.55%	66.72%	62.71%	67.89%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	114.10	110.84	100.83	77.92	76.43	75.73	69.89	8.50%
YoY %	2.94%	9.93%	29.40%	1.95%	0.92%	8.36%	-	-
Horiz. %	163.26%	158.59%	144.27%	111.49%	109.36%	108.36%	100.00%	-
EPS	12.83	11.50	11.10	8.10	7.50	7.60	10.70	3.07%
YoY %	11.57%	3.60%	37.04%	8.00%	-1.32%	-28.97%	-	-
Horiz. %	119.91%	107.48%	103.74%	75.70%	70.09%	71.03%	100.00%	-
DPS	15.00	15.00	0.00	30.00	15.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	100.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	0.00%	200.00%	100.00%	-	-	-
NAPS	1.4794	1.26	1.62	2.03	2.00	1.87	1.79	-3.12%
YoY %	17.41%	-22.22%	-20.20%	1.50%	6.95%	4.47%	-	-
Horiz. %	82.65%	70.39%	90.50%	113.41%	111.73%	104.47%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 263,037
RPS	114.16	110.49	100.47	78.39	76.39	76.00	70.01	8.48%
YoY %	3.32%	9.97%	28.17%	2.62%	0.51%	8.56%	-	-
Horiz. %	163.06%	157.82%	143.51%	111.97%	109.11%	108.56%	100.00%	-
EPS	12.84	11.46	11.06	8.15	7.50	7.63	10.72	3.05%
YoY %	12.04%	3.62%	35.71%	8.67%	-1.70%	-28.82%	-	-
Horiz. %	119.78%	106.90%	103.17%	76.03%	69.96%	71.18%	100.00%	-
DPS	15.01	14.95	0.00	30.18	14.99	0.00	0.00	-
YoY %	0.40%	0.00%	0.00%	101.33%	0.00%	0.00%	-	-
Horiz. %	100.13%	99.73%	0.00%	201.33%	100.00%	-	-	-
NAPS	1.4802	1.256	1.6143	2.0421	1.9991	1.8766	1.7929	-3.14%
YoY %	17.85%	-22.20%	-20.95%	2.15%	6.53%	4.67%	-	-
Horiz. %	82.56%	70.05%	90.04%	113.90%	111.50%	104.67%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	5.25	4.48	4.00	4.26	4.10	4.24	4.12	-
P/RPS	4.60	4.04	3.97	5.47	5.36	5.60	5.89	-4.03%
YoY %	13.86%	1.76%	-27.42%	2.05%	-4.29%	-4.92%	-	-
Horiz. %	78.10%	68.59%	67.40%	92.87%	91.00%	95.08%	100.00%	-
P/EPS	40.92	38.96	36.04	52.59	54.67	55.79	38.50	1.02%
YoY %	5.03%	8.10%	-31.47%	-3.80%	-2.01%	44.91%	-	-
Horiz. %	106.29%	101.19%	93.61%	136.60%	142.00%	144.91%	100.00%	-
EY	2.44	2.57	2.78	1.90	1.83	1.79	2.60	-1.05%
YoY %	-5.06%	-7.55%	46.32%	3.83%	2.23%	-31.15%	-	-
Horiz. %	93.85%	98.85%	106.92%	73.08%	70.38%	68.85%	100.00%	-
DY	2.86	3.35	0.00	7.04	3.66	0.00	0.00	-
YoY %	-14.63%	0.00%	0.00%	92.35%	0.00%	0.00%	-	-
Horiz. %	78.14%	91.53%	0.00%	192.35%	100.00%	-	-	-
P/NAPS	3.55	3.56	2.47	2.10	2.05	2.27	2.30	7.49%
YoY %	-0.28%	44.13%	17.62%	2.44%	-9.69%	-1.30%	-	-
Horiz. %	154.35%	154.78%	107.39%	91.30%	89.13%	98.70%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	12/08/10	19/08/09	06/08/08	08/08/07	09/08/06	09/08/05	23/08/04	-
Price	5.60	4.69	4.46	3.94	4.04	4.30	4.38	-
P/RPS	4.91	4.23	4.42	5.06	5.29	5.68	6.27	-3.99%
YoY %	16.08%	-4.30%	-12.65%	-4.35%	-6.87%	-9.41%	-	-
Horiz. %	78.31%	67.46%	70.49%	80.70%	84.37%	90.59%	100.00%	-
P/EPS	43.65	40.78	40.18	48.64	53.87	56.58	40.93	1.07%
YoY %	7.04%	1.49%	-17.39%	-9.71%	-4.79%	38.24%	-	-
Horiz. %	106.65%	99.63%	98.17%	118.84%	131.61%	138.24%	100.00%	-
EY	2.29	2.45	2.49	2.06	1.86	1.77	2.44	-1.05%
YoY %	-6.53%	-1.61%	20.87%	10.75%	5.08%	-27.46%	-	-
Horiz. %	93.85%	100.41%	102.05%	84.43%	76.23%	72.54%	100.00%	-
DY	2.68	3.20	0.00	7.61	3.71	0.00	0.00	-
YoY %	-16.25%	0.00%	0.00%	105.12%	0.00%	0.00%	-	-
Horiz. %	72.24%	86.25%	0.00%	205.12%	100.00%	-	-	-
P/NAPS	3.79	3.72	2.75	1.94	2.02	2.30	2.45	7.53%
YoY %	1.88%	35.27%	41.75%	-3.96%	-12.17%	-6.12%	-	-
Horiz. %	154.69%	151.84%	112.24%	79.18%	82.45%	93.88%	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