[HTPADU] YoY Quarter Result on 30-Jun-2008 [#2]

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Quarter Result
Revenue	97,564	81,632	83,880	112,544	82,592	77,637	69,465	5.82%
YoY %	19.52%	-2.68%	-25.47%	36.27%	6.38%	11.76%	-	-
Horiz. %	140.45%	117.52%	120.75%	162.02%	118.90%	111.76%	100.00%	-
PBT	110	1,300	5,523	4,488	3,293	3,588	4,115	-45.30%
YoY %	-91.54%	-76.46%	23.06%	36.29%	-8.22%	-12.81%	-	-
Horiz. %	2.67%	31.59%	134.22%	109.06%	80.02%	87.19%	100.00%	-
Tax	-244	-212	-1,430	-1,089	-1,267	-1,342	-1,262	-23.94%
YoY %	-15.09%	85.17%	-31.31%	14.05%	5.59%	-6.34%	-	-
Horiz. %	19.33%	16.80%	113.31%	86.29%	100.40%	106.34%	100.00%	-
NP	-134	1,088	4,093	3,399	2,026	2,246	2,853	-
YoY %	-112.32%	-73.42%	20.42%	67.77%	-9.80%	-21.28%	-	-
Horiz. %	-4.70%	38.14%	143.46%	119.14%	71.01%	78.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-1,368	1,037	3,540	2,879	2,355	2,187	2,779	-
YoY %	-231.92%	-70.71%	22.96%	22.25%	7.68%	-21.30%	-	-
Horiz. %	-49.23%	37.32%	127.38%	103.60%	84.74%	78.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	221.82%	16.31%	25.89%	24.26%	38.48%	37.40%	30.67%	-
YoY %	1,260.02%	-37.00%	6.72%	-36.95%	2.89%	21.94%	-	-
Horiz. %	723.25%	53.18%	84.41%	79.10%	125.46%	121.94%	100.00%	-
Total Cost	97,698	80,544	79,787	109,145	80,566	75,391	66,612	6.58%
YoY %	21.30%	0.95%	-26.90%	35.47%	6.86%	13.18%	-	-
Horiz. %	146.67%	120.92%	119.78%	163.85%	120.95%	113.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	182,064	195,318	176,000	173,939	190,595	188,741	171,938	0.95%
YoY %	-6.79%	10.98%	1.18%	-8.74%	0.98%	9.77%	-	-
Horiz. %	105.89%	113.60%	102.36%	101.16%	110.85%	109.77%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	182,064	195,318	176,000	173,939	190,595	188,741	171,938	0.95%
YoY %	-6.79%	10.98%	1.18%	-8.74%	0.98%	9.77%	-	-
Horiz. %	105.89%	113.60%	102.36%	101.16%	110.85%	109.77%	100.00%	-
NOSH	100,588	100,679	100,000	99,965	99,788	99,863	99,964	0.10%
YoY %	-0.09%	0.68%	0.04%	0.18%	-0.08%	-0.10%	-	-
Horiz. %	100.62%	100.72%	100.04%	100.00%	99.82%	99.90%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	-0.14%	1.33%	4.88%	3.02%	2.45%	2.89%	4.11%	-
YoY %	-110.53%	-72.75%	61.59%	23.27%	-15.22%	-29.68%	-	-
Horiz. %	-3.41%	32.36%	118.73%	73.48%	59.61%	70.32%	100.00%	-
ROE	-0.75%	0.53%	2.01%	1.66%	1.24%	1.16%	1.62%	-
YoY %	-241.51%	-73.63%	21.08%	33.87%	6.90%	-28.40%	-	-
Horiz. %	-46.30%	32.72%	124.07%	102.47%	76.54%	71.60%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	96.99	81.08	83.88	112.58	82.77	77.74	69.49	5.71%
YoY %	19.62%	-3.34%	-25.49%	36.02%	6.47%	11.87%	-	-
Horiz. %	139.57%	116.68%	120.71%	162.01%	119.11%	111.87%	100.00%	-
EPS	-1.36	1.03	3.54	2.88	2.36	2.19	2.78	-
YoY %	-232.04%	-70.90%	22.92%	22.03%	7.76%	-21.22%	-	-
Horiz. %	-48.92%	37.05%	127.34%	103.60%	84.89%	78.78%	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	1.81	1.94	1.76	1.74	1.91	1.89	1.72	0.85%
YoY %	-6.70%	10.23%	1.15%	-8.90%	1.06%	9.88%	-	-
Horiz. %	105.23%	112.79%	102.33%	101.16%	111.05%	109.88%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 99,965
RPS	87.62	73.31	75.33	101.07	74.17	69.72	62.39	5.82%
YoY %	19.52%	-2.68%	-25.47%	36.27%	6.38%	11.75%	-	-
Horiz. %	140.44%	117.50%	120.74%	162.00%	118.88%	111.75%	100.00%	-
EPS	-1.23	0.93	3.18	2.59	2.11	1.96	2.50	-
YoY %	-232.26%	-70.75%	22.78%	22.75%	7.65%	-21.60%	-	-
Horiz. %	-49.20%	37.20%	127.20%	103.60%	84.40%	78.40%	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	1.6351	1.7541	1.5806	1.5621	1.7117	1.6951	1.5442	0.95%
YoY %	-6.78%	10.98%	1.18%	-8.74%	0.98%	9.77%	-	-
Horiz. %	105.89%	113.59%	102.36%	101.16%	110.85%	109.77%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	1.16	1.23	1.01	1.35	0.92	1.21	2.07	-
P/RPS	1.20	1.52	1.20	1.20	1.11	1.56	2.98	-14.06%
YoY %	-21.05%	26.67%	0.00%	8.11%	-28.85%	-47.65%	-	-
Horiz. %	40.27%	51.01%	40.27%	40.27%	37.25%	52.35%	100.00%	-
P/EPS	-85.29	119.42	28.53	46.88	38.98	55.25	74.46	-
YoY %	-171.42%	318.58%	-39.14%	20.27%	-29.45%	-25.80%	-	-
Horiz. %	-114.54%	160.38%	38.32%	62.96%	52.35%	74.20%	100.00%	-
EY	-1.17	0.84	3.50	2.13	2.57	1.81	1.34	-
YoY %	-239.29%	-76.00%	64.32%	-17.12%	41.99%	35.07%	-	-
Horiz. %	-87.31%	62.69%	261.19%	158.96%	191.79%	135.07%	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	0.64	0.63	0.57	0.78	0.48	0.64	1.20	-9.94%
YoY %	1.59%	10.53%	-26.92%	62.50%	-25.00%	-46.67%	-	-
Horiz. %	53.33%	52.50%	47.50%	65.00%	40.00%	53.33%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	24/08/11	24/08/10	26/08/09	27/08/08	28/08/07	24/08/06	30/08/05	-
Price	1.05	1.15	1.15	1.26	0.86	1.17	1.73	-
P/RPS	1.08	1.42	1.37	1.12	1.04	1.50	2.49	-12.99%
YoY %	-23.94%	3.65%	22.32%	7.69%	-30.67%	-39.76%	-	-
Horiz. %	43.37%	57.03%	55.02%	44.98%	41.77%	60.24%	100.00%	-
P/EPS	-77.21	111.65	32.49	43.75	36.44	53.42	62.23	-
YoY %	-169.15%	243.64%	-25.74%	20.06%	-31.79%	-14.16%	-	-
Horiz. %	-124.07%	179.42%	52.21%	70.30%	58.56%	85.84%	100.00%	-
EY	-1.30	0.90	3.08	2.29	2.74	1.87	1.61	-
YoY %	-244.44%	-70.78%	34.50%	-16.42%	46.52%	16.15%	-	-
Horiz. %	-80.75%	55.90%	191.30%	142.24%	170.19%	116.15%	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	0.58	0.59	0.65	0.72	0.45	0.62	1.01	-8.82%
YoY %	-1.69%	-9.23%	-9.72%	60.00%	-27.42%	-38.61%	-	-
Horiz. %	57.43%	58.42%	64.36%	71.29%	44.55%	61.39%	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