[RVIEW] YoY TTM 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
TTM Result
Revenue	21,435	21,408	29,433	14,356	9,864	12,568	11,441	11.02%
YoY %	0.13%	-27.27%	105.02%	45.54%	-21.51%	9.85%	-	-
Horiz. %	187.35%	187.12%	257.26%	125.48%	86.22%	109.85%	100.00%	-
PBT	13,173	14,617	24,262	14,828	4,396	10,591	7,925	8.83%
YoY %	-9.88%	-39.75%	63.62%	237.31%	-58.49%	33.64%	-	-
Horiz. %	166.22%	184.44%	306.15%	187.10%	55.47%	133.64%	100.00%	-
Tax	-3,222	-4,041	-5,058	-2,845	-1,909	-3,349	-1,905	9.14%
YoY %	20.27%	20.11%	-77.79%	-49.03%	43.00%	-75.80%	-	-
Horiz. %	169.13%	212.13%	265.51%	149.34%	100.21%	175.80%	100.00%	-
NP	9,951	10,576	19,204	11,983	2,487	7,242	6,020	8.73%
YoY %	-5.91%	-44.93%	60.26%	381.83%	-65.66%	20.30%	-	-
Horiz. %	165.30%	175.68%	319.00%	199.05%	41.31%	120.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,951	10,576	19,204	11,983	2,487	7,242	6,020	8.73%
YoY %	-5.91%	-44.93%	60.26%	381.83%	-65.66%	20.30%	-	-
Horiz. %	165.30%	175.68%	319.00%	199.05%	41.31%	120.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.46%	27.65%	20.85%	19.19%	43.43%	31.62%	24.04%	-
YoY %	-11.54%	32.61%	8.65%	-55.81%	37.35%	31.53%	-	-
Horiz. %	101.75%	115.02%	86.73%	79.83%	180.66%	131.53%	100.00%	-
Total Cost	11,484	10,832	10,229	2,373	7,377	5,326	5,421	13.32%
YoY %	6.02%	5.90%	331.06%	-67.83%	38.51%	-1.75%	-	-
Horiz. %	211.84%	199.82%	188.69%	43.77%	136.08%	98.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	162,721	129,737	159,507	118,722	113,417	104,751	91,326	10.10%
YoY %	25.42%	-18.66%	34.35%	4.68%	8.27%	14.70%	-	-
Horiz. %	178.18%	142.06%	174.66%	130.00%	124.19%	114.70%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	9,723	683,056	12,322	2,331	1,401	1,399	5,569	9.72%
YoY %	-98.58%	5,443.39%	428.61%	66.38%	0.14%	-74.88%	-	-
Horiz. %	174.59%	12,265.33%	221.26%	41.86%	25.16%	25.12%	100.00%	-
Div Payout %	97.71%	6,458.56%	64.17%	19.46%	56.33%	19.33%	92.52%	-
YoY %	-98.49%	9,964.77%	229.75%	-65.45%	191.41%	-79.11%	-	-
Horiz. %	105.61%	6,980.72%	69.36%	21.03%	60.88%	20.89%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	162,721	129,737	159,507	118,722	113,417	104,751	91,326	10.10%
YoY %	25.42%	-18.66%	34.35%	4.68%	8.27%	14.70%	-	-
Horiz. %	178.18%	142.06%	174.66%	130.00%	124.19%	114.70%	100.00%	-
NOSH	64,829	64,868	64,840	64,875	64,810	64,661	64,770	0.01%
YoY %	-0.06%	0.04%	-0.05%	0.10%	0.23%	-0.17%	-	-
Horiz. %	100.09%	100.15%	100.11%	100.16%	100.06%	99.83%	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	46.42%	49.40%	65.25%	83.47%	25.21%	57.62%	52.62%	-
YoY %	-6.03%	-24.29%	-21.83%	231.10%	-56.25%	9.50%	-	-
Horiz. %	88.22%	93.88%	124.00%	158.63%	47.91%	109.50%	100.00%	-
ROE	6.12%	8.15%	12.04%	10.09%	2.19%	6.91%	6.59%	-
YoY %	-24.91%	-32.31%	19.33%	360.73%	-68.31%	4.86%	-	-
Horiz. %	92.87%	123.67%	182.70%	153.11%	33.23%	104.86%	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	33.06	33.00	45.39	22.13	15.22	19.44	17.66	11.01%
YoY %	0.18%	-27.30%	105.11%	45.40%	-21.71%	10.08%	-	-
Horiz. %	187.20%	186.86%	257.02%	125.31%	86.18%	110.08%	100.00%	-
EPS	15.35	16.30	29.62	18.47	3.84	11.20	9.29	8.72%
YoY %	-5.83%	-44.97%	60.37%	380.99%	-65.71%	20.56%	-	-
Horiz. %	165.23%	175.46%	318.84%	198.82%	41.33%	120.56%	100.00%	-
DPS	15.00	1,052.99	19.00	3.60	2.16	2.16	8.60	9.71%
YoY %	-98.58%	5,442.05%	427.78%	66.67%	0.00%	-74.88%	-	-
Horiz. %	174.42%	12,244.07%	220.93%	41.86%	25.12%	25.12%	100.00%	-
NAPS	2.51	2.00	2.46	1.83	1.75	1.62	1.41	10.08%
YoY %	25.50%	-18.70%	34.43%	4.57%	8.02%	14.89%	-	-
Horiz. %	178.01%	141.84%	174.47%	129.79%	124.11%	114.89%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 64,875
RPS	33.05	33.01	45.39	22.14	15.21	19.38	17.64	11.02%
YoY %	0.12%	-27.27%	105.01%	45.56%	-21.52%	9.86%	-	-
Horiz. %	187.36%	187.13%	257.31%	125.51%	86.22%	109.86%	100.00%	-
EPS	15.34	16.31	29.61	18.48	3.83	11.17	9.28	8.73%
YoY %	-5.95%	-44.92%	60.23%	382.51%	-65.71%	20.37%	-	-
Horiz. %	165.30%	175.75%	319.07%	199.14%	41.27%	120.37%	100.00%	-
DPS	14.99	1,053.28	19.00	3.60	2.16	2.16	8.59	9.71%
YoY %	-98.58%	5,443.58%	427.78%	66.67%	0.00%	-74.85%	-	-
Horiz. %	174.51%	12,261.70%	221.19%	41.91%	25.15%	25.15%	100.00%	-
NAPS	2.5092	2.0006	2.4596	1.8307	1.7489	1.6153	1.4083	10.10%
YoY %	25.42%	-18.66%	34.35%	4.68%	8.27%	14.70%	-	-
Horiz. %	178.17%	142.06%	174.65%	129.99%	124.19%	114.70%	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 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	2.56	2.09	2.46	1.95	1.62	1.75	2.22	-
P/RPS	7.74	6.33	5.42	8.81	10.64	9.00	12.57	-7.76%
YoY %	22.27%	16.79%	-38.48%	-17.20%	18.22%	-28.40%	-	-
Horiz. %	61.58%	50.36%	43.12%	70.09%	84.65%	71.60%	100.00%	-
P/EPS	16.68	12.82	8.31	10.56	42.22	15.63	23.89	-5.80%
YoY %	30.11%	54.27%	-21.31%	-74.99%	170.12%	-34.58%	-	-
Horiz. %	69.82%	53.66%	34.78%	44.20%	176.73%	65.42%	100.00%	-
EY	6.00	7.80	12.04	9.47	2.37	6.40	4.19	6.16%
YoY %	-23.08%	-35.22%	27.14%	299.58%	-62.97%	52.74%	-	-
Horiz. %	143.20%	186.16%	287.35%	226.01%	56.56%	152.74%	100.00%	-
DY	5.86	503.82	7.72	1.85	1.33	1.23	3.87	7.15%
YoY %	-98.84%	6,426.17%	317.30%	39.10%	8.13%	-68.22%	-	-
Horiz. %	151.42%	13,018.60%	199.48%	47.80%	34.37%	31.78%	100.00%	-
P/NAPS	1.02	1.05	1.00	1.07	0.93	1.08	1.57	-6.93%
YoY %	-2.86%	5.00%	-6.54%	15.05%	-13.89%	-31.21%	-	-
Horiz. %	64.97%	66.88%	63.69%	68.15%	59.24%	68.79%	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	30/07/10	24/07/09	28/07/08	23/08/07	28/08/06	17/08/05	27/08/04	-
Price	2.65	2.05	2.30	1.88	1.76	1.72	2.13	-
P/RPS	8.01	6.21	5.07	8.50	11.56	8.85	12.06	-6.58%
YoY %	28.99%	22.49%	-40.35%	-26.47%	30.62%	-26.62%	-	-
Horiz. %	66.42%	51.49%	42.04%	70.48%	95.85%	73.38%	100.00%	-
P/EPS	17.26	12.57	7.77	10.18	45.86	15.36	22.92	-4.61%
YoY %	37.31%	61.78%	-23.67%	-77.80%	198.57%	-32.98%	-	-
Horiz. %	75.31%	54.84%	33.90%	44.42%	200.09%	67.02%	100.00%	-
EY	5.79	7.95	12.88	9.82	2.18	6.51	4.36	4.83%
YoY %	-27.17%	-38.28%	31.16%	350.46%	-66.51%	49.31%	-	-
Horiz. %	132.80%	182.34%	295.41%	225.23%	50.00%	149.31%	100.00%	-
DY	5.66	513.65	8.26	1.91	1.23	1.26	4.04	5.77%
YoY %	-98.90%	6,118.52%	332.46%	55.28%	-2.38%	-68.81%	-	-
Horiz. %	140.10%	12,714.11%	204.46%	47.28%	30.45%	31.19%	100.00%	-
P/NAPS	1.06	1.03	0.93	1.03	1.01	1.06	1.51	-5.72%
YoY %	2.91%	10.75%	-9.71%	1.98%	-4.72%	-29.80%	-	-
Horiz. %	70.20%	68.21%	61.59%	68.21%	66.89%	70.20%	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