[RVIEW] YoY TTM Result on 31-Mar-2010 [#1]

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
TTM Result
Revenue	25,000	26,437	26,503	22,130	22,535	25,939	13,059	11.41%
YoY %	-5.44%	-0.25%	19.76%	-1.80%	-13.12%	98.63%	-	-
Horiz. %	191.44%	202.44%	202.95%	169.46%	172.56%	198.63%	100.00%	-
PBT	20,701	20,814	22,744	16,386	14,196	23,220	10,910	11.25%
YoY %	-0.54%	-8.49%	38.80%	15.43%	-38.86%	112.83%	-	-
Horiz. %	189.74%	190.78%	208.47%	150.19%	130.12%	212.83%	100.00%	-
Tax	-3,718	-4,242	-4,573	-3,387	-4,450	-3,942	-2,853	4.50%
YoY %	12.35%	7.24%	-35.02%	23.89%	-12.89%	-38.17%	-	-
Horiz. %	130.32%	148.69%	160.29%	118.72%	155.98%	138.17%	100.00%	-
NP	16,983	16,572	18,171	12,999	9,746	19,278	8,057	13.22%
YoY %	2.48%	-8.80%	39.79%	33.38%	-49.44%	139.27%	-	-
Horiz. %	210.79%	205.68%	225.53%	161.34%	120.96%	239.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,899	16,572	18,171	12,999	9,746	19,278	8,057	13.12%
YoY %	1.97%	-8.80%	39.79%	33.38%	-49.44%	139.27%	-	-
Horiz. %	209.74%	205.68%	225.53%	161.34%	120.96%	239.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.96%	20.38%	20.11%	20.67%	31.35%	16.98%	26.15%	-
YoY %	-11.87%	1.34%	-2.71%	-34.07%	84.63%	-35.07%	-	-
Horiz. %	68.68%	77.93%	76.90%	79.04%	119.89%	64.93%	100.00%	-
Total Cost	8,017	9,865	8,332	9,131	12,789	6,661	5,002	8.17%
YoY %	-18.73%	18.40%	-8.75%	-28.60%	92.00%	33.17%	-	-
Horiz. %	160.28%	197.22%	166.57%	182.55%	255.68%	133.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	307,391	178,338	172,520	164,117	161,573	158,929	113,445	18.05%
YoY %	72.36%	3.37%	5.12%	1.57%	1.66%	40.09%	-	-
Horiz. %	270.96%	157.20%	152.07%	144.67%	142.42%	140.09%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Dividend
Div	16,212	10,371	9,723	9,725	683,003	8,484	2,331	38.11%
YoY %	56.32%	6.66%	-0.02%	-98.58%	7,950.48%	263.96%	-	-
Horiz. %	695.50%	444.92%	417.12%	417.20%	29,300.86%	363.96%	100.00%	-
Div Payout %	95.94%	62.59%	53.51%	74.82%	7,008.04%	44.01%	28.94%	-
YoY %	53.28%	16.97%	-28.48%	-98.93%	15,823.74%	52.07%	-	-
Horiz. %	331.51%	216.28%	184.90%	258.53%	24,215.76%	152.07%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Equity
Net Worth	307,391	178,338	172,520	164,117	161,573	158,929	113,445	18.05%
YoY %	72.36%	3.37%	5.12%	1.57%	1.66%	40.09%	-	-
Horiz. %	270.96%	157.20%	152.07%	144.67%	142.42%	140.09%	100.00%	-
NOSH	64,850	64,850	64,857	64,868	64,888	64,869	64,826	0.00%
YoY %	0.00%	-0.01%	-0.02%	-0.03%	0.03%	0.07%	-	-
Horiz. %	100.04%	100.04%	100.05%	100.06%	100.10%	100.07%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Ratio Analysis
NP Margin	67.93%	62.68%	68.56%	58.74%	43.25%	74.32%	61.70%	-
YoY %	8.38%	-8.58%	16.72%	35.82%	-41.81%	20.45%	-	-
Horiz. %	110.10%	101.59%	111.12%	95.20%	70.10%	120.45%	100.00%	-
ROE	5.50%	9.29%	10.53%	7.92%	6.03%	12.13%	7.10%	-
YoY %	-40.80%	-11.78%	32.95%	31.34%	-50.29%	70.85%	-	-
Horiz. %	77.46%	130.85%	148.31%	111.55%	84.93%	170.85%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Per Share
RPS	38.55	40.77	40.86	34.12	34.73	39.99	20.14	11.41%
YoY %	-5.45%	-0.22%	19.75%	-1.76%	-13.15%	98.56%	-	-
Horiz. %	191.41%	202.43%	202.88%	169.41%	172.44%	198.56%	100.00%	-
EPS	26.06	25.55	28.02	20.04	15.02	29.72	12.43	13.11%
YoY %	2.00%	-8.82%	39.82%	33.42%	-49.46%	139.10%	-	-
Horiz. %	209.65%	205.55%	225.42%	161.22%	120.84%	239.10%	100.00%	-
DPS	25.00	16.00	15.00	15.00	1,052.57	13.08	3.60	38.08%
YoY %	56.25%	6.67%	0.00%	-98.57%	7,947.17%	263.33%	-	-
Horiz. %	694.44%	444.44%	416.67%	416.67%	29,238.06%	363.33%	100.00%	-
NAPS	4.74	2.75	2.66	2.53	2.49	2.45	1.75	18.04%
YoY %	72.36%	3.38%	5.14%	1.61%	1.63%	40.00%	-	-
Horiz. %	270.86%	157.14%	152.00%	144.57%	142.29%	140.00%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 64,868
RPS	38.54	40.76	40.86	34.12	34.74	39.99	20.13	11.42%
YoY %	-5.45%	-0.24%	19.75%	-1.78%	-13.13%	98.66%	-	-
Horiz. %	191.46%	202.48%	202.98%	169.50%	172.58%	198.66%	100.00%	-
EPS	26.05	25.55	28.02	20.04	15.03	29.72	12.42	13.12%
YoY %	1.96%	-8.82%	39.82%	33.33%	-49.43%	139.29%	-	-
Horiz. %	209.74%	205.72%	225.60%	161.35%	121.01%	239.29%	100.00%	-
DPS	25.00	15.99	14.99	14.99	1,053.02	13.08	3.59	38.14%
YoY %	56.35%	6.67%	0.00%	-98.58%	7,950.61%	264.35%	-	-
Horiz. %	696.38%	445.40%	417.55%	417.55%	29,332.03%	364.35%	100.00%	-
NAPS	4.7392	2.7495	2.6599	2.5303	2.4911	2.4503	1.7491	18.05%
YoY %	72.37%	3.37%	5.12%	1.57%	1.67%	40.09%	-	-
Horiz. %	270.95%	157.20%	152.07%	144.66%	142.42%	140.09%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	-
Price	3.33	3.15	3.00	2.52	1.79	2.40	1.90	-
P/RPS	8.64	7.73	7.34	7.39	5.15	6.00	9.43	-1.44%
YoY %	11.77%	5.31%	-0.68%	43.50%	-14.17%	-36.37%	-	-
Horiz. %	91.62%	81.97%	77.84%	78.37%	54.61%	63.63%	100.00%	-
P/EPS	12.78	12.33	10.71	12.58	11.92	8.08	15.29	-2.94%
YoY %	3.65%	15.13%	-14.86%	5.54%	47.52%	-47.16%	-	-
Horiz. %	83.58%	80.64%	70.05%	82.28%	77.96%	52.84%	100.00%	-
EY	7.83	8.11	9.34	7.95	8.39	12.38	6.54	3.04%
YoY %	-3.45%	-13.17%	17.48%	-5.24%	-32.23%	89.30%	-	-
Horiz. %	119.72%	124.01%	142.81%	121.56%	128.29%	189.30%	100.00%	-
DY	7.51	5.08	5.00	5.95	588.03	5.45	1.89	25.82%
YoY %	47.83%	1.60%	-15.97%	-98.99%	10,689.54%	188.36%	-	-
Horiz. %	397.35%	268.78%	264.55%	314.81%	31,112.70%	288.36%	100.00%	-
P/NAPS	0.70	1.15	1.13	1.00	0.72	0.98	1.09	-7.10%
YoY %	-39.13%	1.77%	13.00%	38.89%	-26.53%	-10.09%	-	-
Horiz. %	64.22%	105.50%	103.67%	91.74%	66.06%	89.91%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	26/04/13	27/04/12	22/04/11	28/04/10	27/04/09	25/04/08	11/06/07	-
Price	3.94	3.19	2.88	2.60	1.90	2.45	1.91	-
P/RPS	10.22	7.83	7.05	7.62	5.47	6.13	9.48	1.25%
YoY %	30.52%	11.06%	-7.48%	39.31%	-10.77%	-35.34%	-	-
Horiz. %	107.81%	82.59%	74.37%	80.38%	57.70%	64.66%	100.00%	-
P/EPS	15.12	12.48	10.28	12.97	12.65	8.24	15.37	-0.27%
YoY %	21.15%	21.40%	-20.74%	2.53%	53.52%	-46.39%	-	-
Horiz. %	98.37%	81.20%	66.88%	84.39%	82.30%	53.61%	100.00%	-
EY	6.61	8.01	9.73	7.71	7.91	12.13	6.51	0.25%
YoY %	-17.48%	-17.68%	26.20%	-2.53%	-34.79%	86.33%	-	-
Horiz. %	101.54%	123.04%	149.46%	118.43%	121.51%	186.33%	100.00%	-
DY	6.35	5.02	5.21	5.77	553.99	5.34	1.88	22.46%
YoY %	26.49%	-3.65%	-9.71%	-98.96%	10,274.34%	184.04%	-	-
Horiz. %	337.77%	267.02%	277.13%	306.91%	29,467.55%	284.04%	100.00%	-
P/NAPS	0.83	1.16	1.08	1.03	0.76	1.00	1.09	-4.43%
YoY %	-28.45%	7.41%	4.85%	35.53%	-24.00%	-8.26%	-	-
Horiz. %	76.15%	106.42%	99.08%	94.50%	69.72%	91.74%	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