[POS] YoY TTM Result on 30-Jun-2008 [#2]

	30/09/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
TTM Result
Revenue	1,161,319	904,565	912,327	893,006	836,423	811,561	751,789	7.19%
YoY %	28.38%	-0.85%	2.16%	6.76%	3.06%	7.95%	-	-
Horiz. %	154.47%	120.32%	121.35%	118.78%	111.26%	107.95%	100.00%	-
PBT	138,591	99,922	-21,887	-17,687	213,432	93,991	199,595	-5.66%
YoY %	38.70%	556.54%	-23.75%	-108.29%	127.08%	-52.91%	-	-
Horiz. %	69.44%	50.06%	-10.97%	-8.86%	106.93%	47.09%	100.00%	-
Tax	-45,571	-31,956	-28,458	-38,853	-62,787	-9,717	-41,117	1.65%
YoY %	-42.61%	-12.29%	26.75%	38.12%	-546.16%	76.37%	-	-
Horiz. %	110.83%	77.72%	69.21%	94.49%	152.70%	23.63%	100.00%	-
NP	93,020	67,966	-50,345	-56,540	150,645	84,274	158,478	-8.16%
YoY %	36.86%	235.00%	10.96%	-137.53%	78.76%	-46.82%	-	-
Horiz. %	58.70%	42.89%	-31.77%	-35.68%	95.06%	53.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	93,020	66,285	-48,841	-60,460	150,645	84,274	158,478	-8.16%
YoY %	40.33%	235.72%	19.22%	-140.13%	78.76%	-46.82%	-	-
Horiz. %	58.70%	41.83%	-30.82%	-38.15%	95.06%	53.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.88%	31.98%	-	-	29.42%	10.34%	20.60%	-
YoY %	2.81%	0.00%	-	-	184.53%	-49.81%	-	-
Horiz. %	159.61%	155.24%	-	-	142.82%	50.19%	100.00%	-
Total Cost	1,068,299	836,599	962,672	949,546	685,778	727,287	593,311	9.85%
YoY %	27.70%	-13.10%	1.38%	38.46%	-5.71%	22.58%	-	-
Horiz. %	180.06%	141.01%	162.25%	160.04%	115.58%	122.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	842,577	789,836	762,646	852,293	1,558,990	1,586,015	1,573,971	-9.50%
YoY %	6.68%	3.57%	-10.52%	-45.33%	-1.70%	0.77%	-	-
Horiz. %	53.53%	50.18%	48.45%	54.15%	99.05%	100.77%	100.00%	-

	30/09/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	-	-	54,512	53,644	-	-	-	-
YoY %	-	-	1.62%	0.00%	-	-	-	-
Horiz. %	-	-	101.62%	100.00%	-	-	-	-
Div Payout %	-	-	0.00%	0.00%	-	-	-	-
YoY %	-	-	0.00%	0.00%	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	842,577	789,836	762,646	852,293	1,558,990	1,586,015	1,573,971	-9.50%
YoY %	6.68%	3.57%	-10.52%	-45.33%	-1.70%	0.77%	-	-
Horiz. %	53.53%	50.18%	48.45%	54.15%	99.05%	100.77%	100.00%	-
NOSH	536,673	537,304	537,074	536,033	519,663	514,940	506,588	0.92%
YoY %	-0.12%	0.04%	0.19%	3.15%	0.92%	1.65%	-	-
Horiz. %	105.94%	106.06%	106.02%	105.81%	102.58%	101.65%	100.00%	-

	30/09/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	8.01%	7.51%	-5.52%	-6.33%	18.01%	10.38%	21.08%	-
YoY %	6.66%	236.05%	12.80%	-135.15%	73.51%	-50.76%	-	-
Horiz. %	38.00%	35.63%	-26.19%	-30.03%	85.44%	49.24%	100.00%	-
ROE	11.04%	8.39%	-6.40%	-7.09%	9.66%	5.31%	10.07%	-
YoY %	31.59%	231.09%	9.73%	-173.40%	81.92%	-47.27%	-	-
Horiz. %	109.63%	83.32%	-63.56%	-70.41%	95.93%	52.73%	100.00%	-

	30/09/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	216.39	168.35	169.87	166.60	160.95	157.60	148.40	6.21%
YoY %	28.54%	-0.89%	1.96%	3.51%	2.13%	6.20%	-	-
Horiz. %	145.82%	113.44%	114.47%	112.26%	108.46%	106.20%	100.00%	-
EPS	17.33	12.34	-9.09	-11.28	28.99	16.37	31.28	-9.00%
YoY %	40.44%	235.75%	19.41%	-138.91%	77.09%	-47.67%	-	-
Horiz. %	55.40%	39.45%	-29.06%	-36.06%	92.68%	52.33%	100.00%	-
DPS	0.00	0.00	10.15	10.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	1.50%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	101.50%	100.00%	-	-	-	-
NAPS	1.57	1.47	1.42	1.59	3.00	3.08	3.107	-10.33%
YoY %	6.80%	3.52%	-10.69%	-47.00%	-2.60%	-0.87%	-	-
Horiz. %	50.53%	47.31%	45.70%	51.17%	96.56%	99.13%	100.00%	-

	30/09/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 536,033
RPS	148.36	115.56	116.55	114.08	106.85	103.68	96.04	7.20%
YoY %	28.38%	-0.85%	2.17%	6.77%	3.06%	7.96%	-	-
Horiz. %	154.48%	120.32%	121.36%	118.78%	111.26%	107.96%	100.00%	-
EPS	11.88	8.47	-6.24	-7.72	19.24	10.77	20.25	-8.17%
YoY %	40.26%	235.74%	19.17%	-140.12%	78.64%	-46.81%	-	-
Horiz. %	58.67%	41.83%	-30.81%	-38.12%	95.01%	53.19%	100.00%	-
DPS	0.00	0.00	6.96	6.85	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	1.61%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	101.61%	100.00%	-	-	-	-
NAPS	1.0764	1.009	0.9743	1.0888	1.9916	2.0261	2.0108	-9.50%
YoY %	6.68%	3.56%	-10.52%	-45.33%	-1.70%	0.76%	-	-
Horiz. %	53.53%	50.18%	48.45%	54.15%	99.05%	100.76%	100.00%	-

	30/09/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	2.55	3.01	2.20	2.27	4.18	4.48	3.50	-
P/RPS	1.18	1.79	1.30	1.36	2.60	2.84	2.36	-10.48%
YoY %	-34.08%	37.69%	-4.41%	-47.69%	-8.45%	20.34%	-	-
Horiz. %	50.00%	75.85%	55.08%	57.63%	110.17%	120.34%	100.00%	-
P/EPS	14.71	24.40	-24.19	-20.13	14.42	27.37	11.19	4.46%
YoY %	-39.71%	200.87%	-20.17%	-239.60%	-47.31%	144.59%	-	-
Horiz. %	131.46%	218.05%	-216.18%	-179.89%	128.87%	244.59%	100.00%	-
EY	6.80	4.10	-4.13	-4.97	6.94	3.65	8.94	-4.28%
YoY %	65.85%	199.27%	16.90%	-171.61%	90.14%	-59.17%	-	-
Horiz. %	76.06%	45.86%	-46.20%	-55.59%	77.63%	40.83%	100.00%	-
DY	0.00	0.00	4.61	4.41	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	4.54%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	104.54%	100.00%	-	-	-	-
P/NAPS	1.62	2.05	1.55	1.43	1.39	1.45	1.13	5.92%
YoY %	-20.98%	32.26%	8.39%	2.88%	-4.14%	28.32%	-	-
Horiz. %	143.36%	181.42%	137.17%	126.55%	123.01%	128.32%	100.00%	-

	30/09/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	23/11/11	24/08/10	17/08/09	21/08/08	23/08/07	17/08/06	29/08/05	-
Price	2.51	3.16	2.25	1.75	4.50	4.58	3.50	-
P/RPS	1.16	1.88	1.32	1.05	2.80	2.91	2.36	-10.73%
YoY %	-38.30%	42.42%	25.71%	-62.50%	-3.78%	23.31%	-	-
Horiz. %	49.15%	79.66%	55.93%	44.49%	118.64%	123.31%	100.00%	-
P/EPS	14.48	25.61	-24.74	-15.52	15.52	27.99	11.19	4.20%
YoY %	-43.46%	203.52%	-59.41%	-200.00%	-44.55%	150.13%	-	-
Horiz. %	129.40%	228.87%	-221.09%	-138.70%	138.70%	250.13%	100.00%	-
EY	6.91	3.90	-4.04	-6.45	6.44	3.57	8.94	-4.03%
YoY %	77.18%	196.53%	37.36%	-200.16%	80.39%	-60.07%	-	-
Horiz. %	77.29%	43.62%	-45.19%	-72.15%	72.04%	39.93%	100.00%	-
DY	0.00	0.00	4.51	5.71	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	-21.02%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	78.98%	100.00%	-	-	-	-
P/NAPS	1.60	2.15	1.58	1.10	1.50	1.49	1.13	5.71%
YoY %	-25.58%	36.08%	43.64%	-26.67%	0.67%	31.86%	-	-
Horiz. %	141.59%	190.27%	139.82%	97.35%	132.74%	131.86%	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