[RVIEW] YoY TTM Result on 30-Sep-2007 [#3]

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
TTM Result
Revenue	22,392	20,778	29,628	16,208	11,425	12,143	12,550	10.12%
YoY %	7.77%	-29.87%	82.80%	41.86%	-5.91%	-3.24%	-	-
Horiz. %	178.42%	165.56%	236.08%	129.15%	91.04%	96.76%	100.00%	-
PBT	15,581	14,565	21,716	17,016	8,101	8,945	9,196	9.18%
YoY %	6.98%	-32.93%	27.62%	110.05%	-9.44%	-2.73%	-	-
Horiz. %	169.43%	158.38%	236.15%	185.04%	88.09%	97.27%	100.00%	-
Tax	-3,497	-3,948	-5,111	-3,508	-2,032	-2,996	-2,206	7.97%
YoY %	11.42%	22.75%	-45.70%	-72.64%	32.18%	-35.81%	-	-
Horiz. %	158.52%	178.97%	231.69%	159.02%	92.11%	135.81%	100.00%	-
NP	12,084	10,617	16,605	13,508	6,069	5,949	6,990	9.54%
YoY %	13.82%	-36.06%	22.93%	122.57%	2.02%	-14.89%	-	-
Horiz. %	172.88%	151.89%	237.55%	193.25%	86.82%	85.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,084	10,617	16,605	13,508	6,069	5,949	6,990	9.54%
YoY %	13.82%	-36.06%	22.93%	122.57%	2.02%	-14.89%	-	-
Horiz. %	172.88%	151.89%	237.55%	193.25%	86.82%	85.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.44%	27.11%	23.54%	20.62%	25.08%	33.49%	23.99%	-
YoY %	-17.23%	15.17%	14.16%	-17.78%	-25.11%	39.60%	-	-
Horiz. %	93.54%	113.01%	98.12%	85.95%	104.54%	139.60%	100.00%	-
Total Cost	10,308	10,161	13,023	2,700	5,356	6,194	5,560	10.83%
YoY %	1.45%	-21.98%	382.33%	-49.59%	-13.53%	11.40%	-	-
Horiz. %	185.40%	182.75%	234.23%	48.56%	96.33%	111.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	168,051	166,507	162,842	121,266	124,478	64,973	93,338	10.29%
YoY %	0.93%	2.25%	34.28%	-2.58%	91.58%	-30.39%	-	-
Horiz. %	180.05%	178.39%	174.46%	129.92%	133.36%	69.61%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	9,723	679,216	13,361	5,132	1,401	1,399	5,569	9.72%
YoY %	-98.57%	4,983.57%	160.35%	266.31%	0.14%	-74.88%	-	-
Horiz. %	174.59%	12,196.37%	239.92%	92.15%	25.16%	25.12%	100.00%	-
Div Payout %	80.47%	6,397.44%	80.47%	38.00%	23.09%	23.53%	79.68%	-
YoY %	-98.74%	7,850.09%	111.76%	64.57%	-1.87%	-70.47%	-	-
Horiz. %	100.99%	8,028.92%	100.99%	47.69%	28.98%	29.53%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	168,051	166,507	162,842	121,266	124,478	64,973	93,338	10.29%
YoY %	0.93%	2.25%	34.28%	-2.58%	91.58%	-30.39%	-	-
Horiz. %	180.05%	178.39%	174.46%	129.92%	133.36%	69.61%	100.00%	-
NOSH	64,884	64,788	64,877	64,848	64,832	64,973	64,818	0.01%
YoY %	0.15%	-0.14%	0.04%	0.02%	-0.22%	0.24%	-	-
Horiz. %	100.10%	99.95%	100.09%	100.05%	100.02%	100.24%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	53.97%	51.10%	56.04%	83.34%	53.12%	48.99%	55.70%	-
YoY %	5.62%	-8.82%	-32.76%	56.89%	8.43%	-12.05%	-	-
Horiz. %	96.89%	91.74%	100.61%	149.62%	95.37%	87.95%	100.00%	-
ROE	7.19%	6.38%	10.20%	11.14%	4.88%	9.16%	7.49%	-
YoY %	12.70%	-37.45%	-8.44%	128.28%	-46.72%	22.30%	-	-
Horiz. %	95.99%	85.18%	136.18%	148.73%	65.15%	122.30%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	34.51	32.07	45.67	24.99	17.62	18.69	19.36	10.10%
YoY %	7.61%	-29.78%	82.75%	41.83%	-5.72%	-3.46%	-	-
Horiz. %	178.25%	165.65%	235.90%	129.08%	91.01%	96.54%	100.00%	-
EPS	18.62	16.39	25.59	20.83	9.36	9.16	10.78	9.53%
YoY %	13.61%	-35.95%	22.85%	122.54%	2.18%	-15.03%	-	-
Horiz. %	172.73%	152.04%	237.38%	193.23%	86.83%	84.97%	100.00%	-
DPS	15.00	1,048.36	20.60	7.92	2.16	2.16	8.60	9.71%
YoY %	-98.57%	4,989.13%	160.10%	266.67%	0.00%	-74.88%	-	-
Horiz. %	174.42%	12,190.23%	239.53%	92.09%	25.12%	25.12%	100.00%	-
NAPS	2.59	2.57	2.51	1.87	1.92	1.00	1.44	10.27%
YoY %	0.78%	2.39%	34.22%	-2.60%	92.00%	-30.56%	-	-
Horiz. %	179.86%	178.47%	174.31%	129.86%	133.33%	69.44%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 64,848
RPS	34.53	32.04	45.69	24.99	17.62	18.72	19.35	10.12%
YoY %	7.77%	-29.88%	82.83%	41.83%	-5.88%	-3.26%	-	-
Horiz. %	178.45%	165.58%	236.12%	129.15%	91.06%	96.74%	100.00%	-
EPS	18.63	16.37	25.61	20.83	9.36	9.17	10.78	9.54%
YoY %	13.81%	-36.08%	22.95%	122.54%	2.07%	-14.94%	-	-
Horiz. %	172.82%	151.86%	237.57%	193.23%	86.83%	85.06%	100.00%	-
DPS	14.99	1,047.36	20.60	7.92	2.16	2.16	8.59	9.71%
YoY %	-98.57%	4,984.27%	160.10%	266.67%	0.00%	-74.85%	-	-
Horiz. %	174.51%	12,192.78%	239.81%	92.20%	25.15%	25.15%	100.00%	-
NAPS	2.5914	2.5676	2.511	1.8699	1.9195	1.0019	1.4393	10.29%
YoY %	0.93%	2.25%	34.29%	-2.58%	91.59%	-30.39%	-	-
Horiz. %	180.05%	178.39%	174.46%	129.92%	133.36%	69.61%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	2.88	2.12	2.10	1.85	1.70	1.74	2.14	-
P/RPS	8.35	6.61	4.60	7.40	9.65	9.31	11.05	-4.56%
YoY %	26.32%	43.70%	-37.84%	-23.32%	3.65%	-15.75%	-	-
Horiz. %	75.57%	59.82%	41.63%	66.97%	87.33%	84.25%	100.00%	-
P/EPS	15.46	12.94	8.20	8.88	18.16	19.00	19.84	-4.07%
YoY %	19.47%	57.80%	-7.66%	-51.10%	-4.42%	-4.23%	-	-
Horiz. %	77.92%	65.22%	41.33%	44.76%	91.53%	95.77%	100.00%	-
EY	6.47	7.73	12.19	11.26	5.51	5.26	5.04	4.24%
YoY %	-16.30%	-36.59%	8.26%	104.36%	4.75%	4.37%	-	-
Horiz. %	128.37%	153.37%	241.87%	223.41%	109.33%	104.37%	100.00%	-
DY	5.21	494.51	9.81	4.28	1.27	1.24	4.02	4.41%
YoY %	-98.95%	4,940.88%	129.21%	237.01%	2.42%	-69.15%	-	-
Horiz. %	129.60%	12,301.24%	244.03%	106.47%	31.59%	30.85%	100.00%	-
P/NAPS	1.11	0.82	0.84	0.99	0.89	1.74	1.49	-4.78%
YoY %	35.37%	-2.38%	-15.15%	11.24%	-48.85%	16.78%	-	-
Horiz. %	74.50%	55.03%	56.38%	66.44%	59.73%	116.78%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	29/10/10	23/10/09	29/10/08	23/11/07	30/11/06	29/11/05	26/11/04	-
Price	3.20	2.18	1.48	2.00	1.84	1.70	2.17	-
P/RPS	9.27	6.80	3.24	8.00	10.44	9.10	11.21	-3.11%
YoY %	36.32%	109.88%	-59.50%	-23.37%	14.73%	-18.82%	-	-
Horiz. %	82.69%	60.66%	28.90%	71.36%	93.13%	81.18%	100.00%	-
P/EPS	17.18	13.30	5.78	9.60	19.66	18.57	20.12	-2.59%
YoY %	29.17%	130.10%	-39.79%	-51.17%	5.87%	-7.70%	-	-
Horiz. %	85.39%	66.10%	28.73%	47.71%	97.71%	92.30%	100.00%	-
EY	5.82	7.52	17.29	10.42	5.09	5.39	4.97	2.66%
YoY %	-22.61%	-56.51%	65.93%	104.72%	-5.57%	8.45%	-	-
Horiz. %	117.10%	151.31%	347.89%	209.66%	102.41%	108.45%	100.00%	-
DY	4.69	480.90	13.92	3.96	1.17	1.27	3.96	2.85%
YoY %	-99.02%	3,354.74%	251.52%	238.46%	-7.87%	-67.93%	-	-
Horiz. %	118.43%	12,143.94%	351.52%	100.00%	29.55%	32.07%	100.00%	-
P/NAPS	1.24	0.85	0.59	1.07	0.96	1.70	1.51	-3.22%
YoY %	45.88%	44.07%	-44.86%	11.46%	-43.53%	12.58%	-	-
Horiz. %	82.12%	56.29%	39.07%	70.86%	63.58%	112.58%	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