[MISC] YoY TTM Result on 30-Sep-2007 [#2]

	30/06/11	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
TTM Result
Revenue	11,645,810	15,098,774	14,956,508	11,788,455	11,120,598	10,898,584	9,172,488	3.59%
YoY %	-22.87%	0.95%	26.87%	6.01%	2.04%	18.82%	-	-
Horiz. %	126.96%	164.61%	163.06%	128.52%	121.24%	118.82%	100.00%	-
PBT	2,152,518	933,166	2,391,256	2,975,555	2,742,244	4,593,428	2,886,277	-4.25%
YoY %	130.67%	-60.98%	-19.64%	8.51%	-40.30%	59.15%	-	-
Horiz. %	74.58%	32.33%	82.85%	103.09%	95.01%	159.15%	100.00%	-
Tax	-196,325	-77,673	-69,781	-55,937	-28,635	3,033	3,538	-
YoY %	-152.76%	-11.31%	-24.75%	-95.34%	-1,044.11%	-14.27%	-	-
Horiz. %	-5,549.04%	-2,195.39%	-1,972.33%	-1,581.03%	-809.36%	85.73%	100.00%	-
NP	1,956,193	855,493	2,321,475	2,919,618	2,713,609	4,596,461	2,889,815	-5.61%
YoY %	128.66%	-63.15%	-20.49%	7.59%	-40.96%	59.06%	-	-
Horiz. %	67.69%	29.60%	80.33%	101.03%	93.90%	159.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,565,901	709,048	2,178,536	2,861,947	2,675,249	4,574,141	2,889,815	-8.67%
YoY %	120.85%	-67.45%	-23.88%	6.98%	-41.51%	58.28%	-	-
Horiz. %	54.19%	24.54%	75.39%	99.04%	92.58%	158.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.12%	8.32%	2.92%	1.88%	1.04%	-0.07%	-0.12%	-
YoY %	9.62%	184.93%	55.32%	80.77%	1,585.71%	41.67%	-	-
Horiz. %	-7,600.00%	-6,933.33%	-2,433.33%	-1,566.67%	-866.67%	58.33%	100.00%	-
Total Cost	9,689,617	14,243,281	12,635,033	8,868,837	8,406,989	6,302,123	6,282,673	6.62%
YoY %	-31.97%	12.73%	42.47%	5.49%	33.40%	0.31%	-	-
Horiz. %	154.23%	226.71%	201.11%	141.16%	133.81%	100.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	23,363,376	18,566,063	20,351,879	19,263,391	18,454,281	14,893,931	11,480,836	11.09%
YoY %	25.84%	-8.77%	5.65%	4.38%	23.90%	29.73%	-	-
Horiz. %	203.50%	161.71%	177.27%	167.79%	160.74%	129.73%	100.00%	-

	30/06/11	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	1,783,246	1,300,777	1,302,011	1,301,695	1,115,890	930,162	372,150	26.12%
YoY %	37.09%	-0.09%	0.02%	16.65%	19.97%	149.94%	-	-
Horiz. %	479.17%	349.53%	349.86%	349.78%	299.85%	249.94%	100.00%	-
Div Payout %	113.88%	183.45%	59.77%	45.48%	41.71%	20.34%	12.88%	-
YoY %	-37.92%	206.93%	31.42%	9.04%	105.06%	57.92%	-	-
Horiz. %	884.16%	1,424.30%	464.05%	353.11%	323.84%	157.92%	100.00%	-

	30/06/11	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	23,363,376	18,566,063	20,351,879	19,263,391	18,454,281	14,893,931	11,480,836	11.09%
YoY %	25.84%	-8.77%	5.65%	4.38%	23.90%	29.73%	-	-
Horiz. %	203.50%	161.71%	177.27%	167.79%	160.74%	129.73%	100.00%	-
NOSH	4,484,333	3,713,212	3,720,636	3,718,801	3,720,621	1,861,741	1,860,751	13.91%
YoY %	20.77%	-0.20%	0.05%	-0.05%	99.85%	0.05%	-	-
Horiz. %	241.00%	199.55%	199.95%	199.85%	199.95%	100.05%	100.00%	-

	30/06/11	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	16.80%	5.67%	15.52%	24.77%	24.40%	42.17%	31.51%	-
YoY %	196.30%	-63.47%	-37.34%	1.52%	-42.14%	33.83%	-	-
Horiz. %	53.32%	17.99%	49.25%	78.61%	77.44%	133.83%	100.00%	-
ROE	6.70%	3.82%	10.70%	14.86%	14.50%	30.71%	25.17%	-
YoY %	75.39%	-64.30%	-27.99%	2.48%	-52.78%	22.01%	-	-
Horiz. %	26.62%	15.18%	42.51%	59.04%	57.61%	122.01%	100.00%	-

	30/06/11	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	259.70	406.62	401.99	317.00	298.89	585.40	492.95	-9.05%
YoY %	-36.13%	1.15%	26.81%	6.06%	-48.94%	18.75%	-	-
Horiz. %	52.68%	82.49%	81.55%	64.31%	60.63%	118.75%	100.00%	-
EPS	34.92	19.10	58.55	76.96	71.90	245.69	155.30	-19.83%
YoY %	82.83%	-67.38%	-23.92%	7.04%	-70.74%	58.20%	-	-
Horiz. %	22.49%	12.30%	37.70%	49.56%	46.30%	158.20%	100.00%	-
DPS	40.00	35.00	35.00	35.00	30.00	50.00	20.00	10.81%
YoY %	14.29%	0.00%	0.00%	16.67%	-40.00%	150.00%	-	-
Horiz. %	200.00%	175.00%	175.00%	175.00%	150.00%	250.00%	100.00%	-
NAPS	5.21	5.00	5.47	5.18	4.96	8.00	6.17	-2.47%
YoY %	4.20%	-8.59%	5.60%	4.44%	-38.00%	29.66%	-	-
Horiz. %	84.44%	81.04%	88.65%	83.95%	80.39%	129.66%	100.00%	-

	30/06/11	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 - 3,718,801
RPS	260.89	338.25	335.06	264.09	249.13	244.15	205.49	3.59%
YoY %	-22.87%	0.95%	26.87%	6.00%	2.04%	18.81%	-	-
Horiz. %	126.96%	164.61%	163.05%	128.52%	121.24%	118.81%	100.00%	-
EPS	35.08	15.88	48.80	64.11	59.93	102.47	64.74	-8.67%
YoY %	120.91%	-67.46%	-23.88%	6.97%	-41.51%	58.28%	-	-
Horiz. %	54.19%	24.53%	75.38%	99.03%	92.57%	158.28%	100.00%	-
DPS	39.95	29.14	29.17	29.16	25.00	20.84	8.34	26.11%
YoY %	37.10%	-0.10%	0.03%	16.64%	19.96%	149.88%	-	-
Horiz. %	479.02%	349.40%	349.76%	349.64%	299.76%	249.88%	100.00%	-
NAPS	5.234	4.1593	4.5593	4.3155	4.1342	3.3366	2.572	11.09%
YoY %	25.84%	-8.77%	5.65%	4.39%	23.90%	29.73%	-	-
Horiz. %	203.50%	161.71%	177.27%	167.79%	160.74%	129.73%	100.00%	-

	30/06/11	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	30/06/11	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	7.35	8.90	8.65	10.00	8.60	18.50	12.70	-
P/RPS	2.83	2.19	2.15	3.15	2.88	3.16	2.58	1.37%
YoY %	29.22%	1.86%	-31.75%	9.38%	-8.86%	22.48%	-	-
Horiz. %	109.69%	84.88%	83.33%	122.09%	111.63%	122.48%	100.00%	-
P/EPS	21.05	46.61	14.77	12.99	11.96	7.53	8.18	15.02%
YoY %	-54.84%	215.57%	13.70%	8.61%	58.83%	-7.95%	-	-
Horiz. %	257.33%	569.80%	180.56%	158.80%	146.21%	92.05%	100.00%	-
EY	4.75	2.15	6.77	7.70	8.36	13.28	12.23	-13.07%
YoY %	120.93%	-68.24%	-12.08%	-7.89%	-37.05%	8.59%	-	-
Horiz. %	38.84%	17.58%	55.36%	62.96%	68.36%	108.59%	100.00%	-
DY	5.44	3.93	4.05	3.50	3.49	2.70	1.57	20.21%
YoY %	38.42%	-2.96%	15.71%	0.29%	29.26%	71.97%	-	-
Horiz. %	346.50%	250.32%	257.96%	222.93%	222.29%	171.97%	100.00%	-
P/NAPS	1.41	1.78	1.58	1.93	1.73	2.31	2.06	-5.46%
YoY %	-20.79%	12.66%	-18.13%	11.56%	-25.11%	12.14%	-	-
Horiz. %	68.45%	86.41%	76.70%	93.69%	83.98%	112.14%	100.00%	-

	30/06/11	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	18/08/11	23/11/09	20/11/08	22/11/07	23/11/06	22/11/05	10/11/04	-
Price	7.30	8.80	8.35	9.70	9.10	9.70	14.60	-
P/RPS	2.81	2.16	2.08	3.06	3.04	1.66	2.96	-0.76%
YoY %	30.09%	3.85%	-32.03%	0.66%	83.13%	-43.92%	-	-
Horiz. %	94.93%	72.97%	70.27%	103.38%	102.70%	56.08%	100.00%	-
P/EPS	20.91	46.08	14.26	12.60	12.66	3.95	9.40	12.57%
YoY %	-54.62%	223.14%	13.17%	-0.47%	220.51%	-57.98%	-	-
Horiz. %	222.45%	490.21%	151.70%	134.04%	134.68%	42.02%	100.00%	-
EY	4.78	2.17	7.01	7.93	7.90	25.33	10.64	-11.17%
YoY %	120.28%	-69.04%	-11.60%	0.38%	-68.81%	138.06%	-	-
Horiz. %	44.92%	20.39%	65.88%	74.53%	74.25%	238.06%	100.00%	-
DY	5.48	3.98	4.19	3.61	3.30	5.15	1.37	22.79%
YoY %	37.69%	-5.01%	16.07%	9.39%	-35.92%	275.91%	-	-
Horiz. %	400.00%	290.51%	305.84%	263.50%	240.88%	375.91%	100.00%	-
P/NAPS	1.40	1.76	1.53	1.87	1.83	1.21	2.37	-7.50%
YoY %	-20.45%	15.03%	-18.18%	2.19%	51.24%	-48.95%	-	-
Horiz. %	59.07%	74.26%	64.56%	78.90%	77.22%	51.05%	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