[RVIEW] YoY TTM 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
TTM Result
Revenue	34,035	23,696	26,031	28,112	21,435	21,408	29,433	2.44%
YoY %	43.63%	-8.97%	-7.40%	31.15%	0.13%	-27.27%	-	-
Horiz. %	115.64%	80.51%	88.44%	95.51%	72.83%	72.73%	100.00%	-
PBT	21,656	16,353	19,657	25,760	13,173	14,617	24,262	-1.87%
YoY %	32.43%	-16.81%	-23.69%	95.55%	-9.88%	-39.75%	-	-
Horiz. %	89.26%	67.40%	81.02%	106.17%	54.29%	60.25%	100.00%	-
Tax	-4,781	-2,851	-4,387	-4,730	-3,222	-4,041	-5,058	-0.93%
YoY %	-67.70%	35.01%	7.25%	-46.80%	20.27%	20.11%	-	-
Horiz. %	94.52%	56.37%	86.73%	93.52%	63.70%	79.89%	100.00%	-
NP	16,875	13,502	15,270	21,030	9,951	10,576	19,204	-2.13%
YoY %	24.98%	-11.58%	-27.39%	111.34%	-5.91%	-44.93%	-	-
Horiz. %	87.87%	70.31%	79.51%	109.51%	51.82%	55.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,805	13,423	15,270	21,030	9,951	10,576	19,204	-5.35%
YoY %	2.85%	-12.10%	-27.39%	111.34%	-5.91%	-44.93%	-	-
Horiz. %	71.89%	69.90%	79.51%	109.51%	51.82%	55.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.08%	17.43%	22.32%	18.36%	24.46%	27.65%	20.85%	-
YoY %	26.68%	-21.91%	21.57%	-24.94%	-11.54%	32.61%	-	-
Horiz. %	105.90%	83.60%	107.05%	88.06%	117.31%	132.61%	100.00%	-
Total Cost	17,160	10,194	10,761	7,082	11,484	10,832	10,229	9.00%
YoY %	68.33%	-5.27%	51.95%	-38.33%	6.02%	5.90%	-	-
Horiz. %	167.76%	99.66%	105.20%	69.23%	112.27%	105.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	293,124	302,203	175,733	173,743	162,721	129,737	159,507	10.66%
YoY %	-3.00%	71.97%	1.15%	6.77%	25.42%	-18.66%	-	-
Horiz. %	183.77%	189.46%	110.17%	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	12,970	12,970	12,966	9,723	9,723	683,056	12,322	0.85%
YoY %	0.00%	0.03%	33.35%	0.00%	-98.58%	5,443.39%	-	-
Horiz. %	105.26%	105.26%	105.23%	78.91%	78.91%	5,543.39%	100.00%	-
Div Payout %	93.95%	96.63%	84.92%	46.23%	97.71%	6,458.56%	64.17%	-
YoY %	-2.77%	13.79%	83.69%	-52.69%	-98.49%	9,964.77%	-	-
Horiz. %	146.41%	150.58%	132.34%	72.04%	152.27%	10,064.77%	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	175,733	173,743	162,721	129,737	159,507	10.66%
YoY %	-3.00%	71.97%	1.15%	6.77%	25.42%	-18.66%	-	-
Horiz. %	183.77%	189.46%	110.17%	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	49.58%	56.98%	58.66%	74.81%	46.42%	49.40%	65.25%	-
YoY %	-12.99%	-2.86%	-21.59%	61.16%	-6.03%	-24.29%	-	-
Horiz. %	75.98%	87.33%	89.90%	114.65%	71.14%	75.71%	100.00%	-
ROE	4.71%	4.44%	8.69%	12.10%	6.12%	8.15%	12.04%	-
YoY %	6.08%	-48.91%	-28.18%	97.71%	-24.91%	-32.31%	-	-
Horiz. %	39.12%	36.88%	72.18%	100.50%	50.83%	67.69%	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	52.48	36.54	40.14	43.36	33.06	33.00	45.39	2.44%
YoY %	43.62%	-8.97%	-7.43%	31.16%	0.18%	-27.30%	-	-
Horiz. %	115.62%	80.50%	88.43%	95.53%	72.84%	72.70%	100.00%	-
EPS	21.29	20.70	23.55	32.44	15.35	16.30	29.62	-5.35%
YoY %	2.85%	-12.10%	-27.40%	111.34%	-5.83%	-44.97%	-	-
Horiz. %	71.88%	69.89%	79.51%	109.52%	51.82%	55.03%	100.00%	-
DPS	20.00	20.00	20.00	15.00	15.00	1,052.99	19.00	0.85%
YoY %	0.00%	0.00%	33.33%	0.00%	-98.58%	5,442.05%	-	-
Horiz. %	105.26%	105.26%	105.26%	78.95%	78.95%	5,542.05%	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	52.48	36.54	40.14	43.35	33.05	33.01	45.39	2.44%
YoY %	43.62%	-8.97%	-7.40%	31.16%	0.12%	-27.27%	-	-
Horiz. %	115.62%	80.50%	88.43%	95.51%	72.81%	72.73%	100.00%	-
EPS	21.29	20.70	23.55	32.43	15.34	16.31	29.61	-5.34%
YoY %	2.85%	-12.10%	-27.38%	111.41%	-5.95%	-44.92%	-	-
Horiz. %	71.90%	69.91%	79.53%	109.52%	51.81%	55.08%	100.00%	-
DPS	20.00	20.00	19.99	14.99	14.99	1,053.28	19.00	0.85%
YoY %	0.00%	0.05%	33.36%	0.00%	-98.58%	5,443.58%	-	-
Horiz. %	105.26%	105.26%	105.21%	78.89%	78.89%	5,543.58%	100.00%	-
NAPS	4.52	4.66	2.7098	2.6791	2.5092	2.0006	2.4596	10.66%
YoY %	-3.00%	71.97%	1.15%	6.77%	25.42%	-18.66%	-	-
Horiz. %	183.77%	189.46%	110.17%	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	8.38	11.11	7.87	6.92	7.74	6.33	5.42	7.52%
YoY %	-24.57%	41.17%	13.73%	-10.59%	22.27%	16.79%	-	-
Horiz. %	154.61%	204.98%	145.20%	127.68%	142.80%	116.79%	100.00%	-
P/EPS	20.67	19.62	13.42	9.25	16.68	12.82	8.31	16.39%
YoY %	5.35%	46.20%	45.08%	-44.54%	30.11%	54.27%	-	-
Horiz. %	248.74%	236.10%	161.49%	111.31%	200.72%	154.27%	100.00%	-
EY	4.84	5.10	7.45	10.81	6.00	7.80	12.04	-14.08%
YoY %	-5.10%	-31.54%	-31.08%	80.17%	-23.08%	-35.22%	-	-
Horiz. %	40.20%	42.36%	61.88%	89.78%	49.83%	64.78%	100.00%	-
DY	4.55	4.93	6.33	5.00	5.86	503.82	7.72	-8.43%
YoY %	-7.71%	-22.12%	26.60%	-14.68%	-98.84%	6,426.17%	-	-
Horiz. %	58.94%	63.86%	81.99%	64.77%	75.91%	6,526.17%	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	8.35	11.38	7.90	6.83	8.01	6.21	5.07	8.66%
YoY %	-26.63%	44.05%	15.67%	-14.73%	28.99%	22.49%	-	-
Horiz. %	164.69%	224.46%	155.82%	134.71%	157.99%	122.49%	100.00%	-
P/EPS	20.58	20.10	13.46	9.12	17.26	12.57	7.77	17.61%
YoY %	2.39%	49.33%	47.59%	-47.16%	37.31%	61.78%	-	-
Horiz. %	264.86%	258.69%	173.23%	117.37%	222.14%	161.78%	100.00%	-
EY	4.86	4.98	7.43	10.96	5.79	7.95	12.88	-14.98%
YoY %	-2.41%	-32.97%	-32.21%	89.29%	-27.17%	-38.28%	-	-
Horiz. %	37.73%	38.66%	57.69%	85.09%	44.95%	61.72%	100.00%	-
DY	4.57	4.81	6.31	5.07	5.66	513.65	8.26	-9.39%
YoY %	-4.99%	-23.77%	24.46%	-10.42%	-98.90%	6,118.52%	-	-
Horiz. %	55.33%	58.23%	76.39%	61.38%	68.52%	6,218.52%	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