[YB] YoY Quarter Result on 31-Dec-2006 [#4]

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Quarter Result
Revenue	30,152	26,613	25,895	32,067	32,047	32,669	29,761	0.21%
YoY %	13.30%	2.77%	-19.25%	0.06%	-1.90%	9.77%	-	-
Horiz. %	101.31%	89.42%	87.01%	107.75%	107.68%	109.77%	100.00%	-
PBT	5,947	2,887	3,200	7,375	7,622	9,594	8,256	-5.31%
YoY %	105.99%	-9.78%	-56.61%	-3.24%	-20.55%	16.21%	-	-
Horiz. %	72.03%	34.97%	38.76%	89.33%	92.32%	116.21%	100.00%	-
Tax	-1,180	-501	-434	-1,523	-1,122	-2,704	-955	3.58%
YoY %	-135.53%	-15.44%	71.50%	-35.74%	58.51%	-183.14%	-	-
Horiz. %	123.56%	52.46%	45.45%	159.48%	117.49%	283.14%	100.00%	-
NP	4,767	2,386	2,766	5,852	6,500	6,890	7,301	-6.85%
YoY %	99.79%	-13.74%	-52.73%	-9.97%	-5.66%	-5.63%	-	-
Horiz. %	65.29%	32.68%	37.89%	80.15%	89.03%	94.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,767	2,386	2,766	5,852	6,500	6,890	7,301	-6.85%
YoY %	99.79%	-13.74%	-52.73%	-9.97%	-5.66%	-5.63%	-	-
Horiz. %	65.29%	32.68%	37.89%	80.15%	89.03%	94.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.84%	17.35%	13.56%	20.65%	14.72%	28.18%	11.57%	-
YoY %	14.35%	27.95%	-34.33%	40.29%	-47.76%	143.56%	-	-
Horiz. %	171.48%	149.96%	117.20%	178.48%	127.23%	243.56%	100.00%	-
Total Cost	25,385	24,227	23,129	26,215	25,547	25,779	22,460	2.05%
YoY %	4.78%	4.75%	-11.77%	2.61%	-0.90%	14.78%	-	-
Horiz. %	113.02%	107.87%	102.98%	116.72%	113.74%	114.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	196,658	189,615	188,663	187,072	177,709	164,656	156,907	3.83%
YoY %	3.71%	0.50%	0.85%	5.27%	7.93%	4.94%	-	-
Horiz. %	125.33%	120.85%	120.24%	119.22%	113.26%	104.94%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Dividend
Div	9,439	4,740	6,395	12,791	12,807	22,380	16,010	-8.42%
YoY %	99.14%	-25.88%	-50.00%	-0.12%	-42.77%	39.79%	-	-
Horiz. %	58.96%	29.61%	39.94%	79.89%	79.99%	139.79%	100.00%	-
Div Payout %	198.02%	198.68%	231.21%	218.58%	197.04%	324.83%	219.30%	-
YoY %	-0.33%	-14.07%	5.78%	10.93%	-39.34%	48.12%	-	-
Horiz. %	90.30%	90.60%	105.43%	99.67%	89.85%	148.12%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Equity
Net Worth	196,658	189,615	188,663	187,072	177,709	164,656	156,907	3.83%
YoY %	3.71%	0.50%	0.85%	5.27%	7.93%	4.94%	-	-
Horiz. %	125.33%	120.85%	120.24%	119.22%	113.26%	104.94%	100.00%	-
NOSH	157,326	158,013	159,884	159,890	160,098	159,860	160,109	-0.29%
YoY %	-0.43%	-1.17%	-0.00%	-0.13%	0.15%	-0.16%	-	-
Horiz. %	98.26%	98.69%	99.86%	99.86%	99.99%	99.84%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Ratio Analysis
NP Margin	15.81%	8.97%	10.68%	18.25%	20.28%	21.09%	24.53%	-
YoY %	76.25%	-16.01%	-41.48%	-10.01%	-3.84%	-14.02%	-	-
Horiz. %	64.45%	36.57%	43.54%	74.40%	82.67%	85.98%	100.00%	-
ROE	2.42%	1.26%	1.47%	3.13%	3.66%	4.18%	4.65%	-
YoY %	92.06%	-14.29%	-53.04%	-14.48%	-12.44%	-10.11%	-	-
Horiz. %	52.04%	27.10%	31.61%	67.31%	78.71%	89.89%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Per Share
RPS	19.17	16.84	16.20	20.06	20.02	20.44	18.59	0.51%
YoY %	13.84%	3.95%	-19.24%	0.20%	-2.05%	9.95%	-	-
Horiz. %	103.12%	90.59%	87.14%	107.91%	107.69%	109.95%	100.00%	-
EPS	3.03	1.51	1.73	3.66	4.06	4.31	4.56	-6.57%
YoY %	100.66%	-12.72%	-52.73%	-9.85%	-5.80%	-5.48%	-	-
Horiz. %	66.45%	33.11%	37.94%	80.26%	89.04%	94.52%	100.00%	-
DPS	6.00	3.00	4.00	8.00	8.00	14.00	10.00	-8.15%
YoY %	100.00%	-25.00%	-50.00%	0.00%	-42.86%	40.00%	-	-
Horiz. %	60.00%	30.00%	40.00%	80.00%	80.00%	140.00%	100.00%	-
NAPS	1.25	1.20	1.18	1.17	1.11	1.03	0.98	4.13%
YoY %	4.17%	1.69%	0.85%	5.41%	7.77%	5.10%	-	-
Horiz. %	127.55%	122.45%	120.41%	119.39%	113.27%	105.10%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Adjusted Per Share Value based on latest NOSH - 159,890
RPS	10.33	9.12	8.87	10.99	10.98	11.19	10.20	0.21%
YoY %	13.27%	2.82%	-19.29%	0.09%	-1.88%	9.71%	-	-
Horiz. %	101.27%	89.41%	86.96%	107.75%	107.65%	109.71%	100.00%	-
EPS	1.63	0.82	0.95	2.00	2.23	2.36	2.50	-6.87%
YoY %	98.78%	-13.68%	-52.50%	-10.31%	-5.51%	-5.60%	-	-
Horiz. %	65.20%	32.80%	38.00%	80.00%	89.20%	94.40%	100.00%	-
DPS	3.23	1.62	2.19	4.38	4.39	7.67	5.49	-8.45%
YoY %	99.38%	-26.03%	-50.00%	-0.23%	-42.76%	39.71%	-	-
Horiz. %	58.83%	29.51%	39.89%	79.78%	79.96%	139.71%	100.00%	-
NAPS	0.6738	0.6496	0.6464	0.6409	0.6088	0.5641	0.5376	3.83%
YoY %	3.73%	0.50%	0.86%	5.27%	7.92%	4.93%	-	-
Horiz. %	125.33%	120.83%	120.24%	119.22%	113.24%	104.93%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	31/12/08	31/12/07	29/12/06	30/12/05	31/12/04	31/12/03	-
Price	0.71	0.54	1.05	1.17	1.17	1.82	1.31	-
P/RPS	3.70	3.21	6.48	5.83	5.85	8.91	7.05	-10.17%
YoY %	15.26%	-50.46%	11.15%	-0.34%	-34.34%	26.38%	-	-
Horiz. %	52.48%	45.53%	91.91%	82.70%	82.98%	126.38%	100.00%	-
P/EPS	23.43	35.76	60.69	31.97	28.82	42.23	28.73	-3.33%
YoY %	-34.48%	-41.08%	89.83%	10.93%	-31.75%	46.99%	-	-
Horiz. %	81.55%	124.47%	211.24%	111.28%	100.31%	146.99%	100.00%	-
EY	4.27	2.80	1.65	3.13	3.47	2.37	3.48	3.46%
YoY %	52.50%	69.70%	-47.28%	-9.80%	46.41%	-31.90%	-	-
Horiz. %	122.70%	80.46%	47.41%	89.94%	99.71%	68.10%	100.00%	-
DY	8.45	5.56	3.81	6.84	6.84	7.69	7.63	1.71%
YoY %	51.98%	45.93%	-44.30%	0.00%	-11.05%	0.79%	-	-
Horiz. %	110.75%	72.87%	49.93%	89.65%	89.65%	100.79%	100.00%	-
P/NAPS	0.57	0.45	0.89	1.00	1.05	1.77	1.34	-13.26%
YoY %	26.67%	-49.44%	-11.00%	-4.76%	-40.68%	32.09%	-	-
Horiz. %	42.54%	33.58%	66.42%	74.63%	78.36%	132.09%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Price Multiplier on Announcement Date
Date	23/02/10	23/02/09	27/02/08	16/02/07	21/02/06	22/02/05	26/02/04	-
Price	0.74	0.55	1.04	1.23	1.20	1.78	1.67	-
P/RPS	3.86	3.27	6.42	6.13	5.99	8.71	8.98	-13.11%
YoY %	18.04%	-49.07%	4.73%	2.34%	-31.23%	-3.01%	-	-
Horiz. %	42.98%	36.41%	71.49%	68.26%	66.70%	96.99%	100.00%	-
P/EPS	24.42	36.42	60.12	33.61	29.56	41.30	36.62	-6.52%
YoY %	-32.95%	-39.42%	78.88%	13.70%	-28.43%	12.78%	-	-
Horiz. %	66.68%	99.45%	164.17%	91.78%	80.72%	112.78%	100.00%	-
EY	4.09	2.75	1.66	2.98	3.38	2.42	2.73	6.96%
YoY %	48.73%	65.66%	-44.30%	-11.83%	39.67%	-11.36%	-	-
Horiz. %	149.82%	100.73%	60.81%	109.16%	123.81%	88.64%	100.00%	-
DY	8.11	5.45	3.85	6.50	6.67	7.87	5.99	5.17%
YoY %	48.81%	41.56%	-40.77%	-2.55%	-15.25%	31.39%	-	-
Horiz. %	135.39%	90.98%	64.27%	108.51%	111.35%	131.39%	100.00%	-
P/NAPS	0.59	0.46	0.88	1.05	1.08	1.73	1.70	-16.15%
YoY %	28.26%	-47.73%	-16.19%	-2.78%	-37.57%	1.76%	-	-
Horiz. %	34.71%	27.06%	51.76%	61.76%	63.53%	101.76%	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