[TM] YoY TTM Result on 31-Dec-2007 [#4]

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
TTM Result
Revenue	8,791,002	8,607,991	8,674,917	10,518,338	16,399,158	13,942,370	13,250,900	-6.60%
YoY %	2.13%	-0.77%	-17.53%	-35.86%	17.62%	5.22%	-	-
Horiz. %	66.34%	64.96%	65.47%	79.38%	123.76%	105.22%	100.00%	-
PBT	1,360,192	921,588	353,803	1,450,809	3,133,231	1,584,303	3,172,839	-13.15%
YoY %	47.59%	160.48%	-75.61%	-53.70%	97.77%	-50.07%	-	-
Horiz. %	42.87%	29.05%	11.15%	45.73%	98.75%	49.93%	100.00%	-
Tax	-115,182	-248,310	547,375	1,180,787	-830,917	-679,612	-559,379	-23.14%
YoY %	53.61%	-145.36%	-53.64%	242.11%	-22.26%	-21.49%	-	-
Horiz. %	20.59%	44.39%	-97.85%	-211.09%	148.54%	121.49%	100.00%	-
NP	1,245,010	673,278	901,178	2,631,596	2,302,314	904,691	2,613,460	-11.62%
YoY %	84.92%	-25.29%	-65.76%	14.30%	154.49%	-65.38%	-	-
Horiz. %	47.64%	25.76%	34.48%	100.69%	88.09%	34.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,206,448	643,026	791,865	2,547,692	2,068,775	875,237	2,613,460	-12.08%
YoY %	87.62%	-18.80%	-68.92%	23.15%	136.37%	-66.51%	-	-
Horiz. %	46.16%	24.60%	30.30%	97.48%	79.16%	33.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.47%	26.94%	-154.71%	-81.39%	26.52%	42.90%	17.63%	-
YoY %	-68.56%	117.41%	-90.08%	-406.90%	-38.18%	143.34%	-	-
Horiz. %	48.04%	152.81%	-877.54%	-461.66%	150.43%	243.34%	100.00%	-
Total Cost	7,545,992	7,934,713	7,773,739	7,886,742	14,096,844	13,037,679	10,637,440	-5.55%
YoY %	-4.90%	2.07%	-1.43%	-44.05%	8.12%	22.56%	-	-
Horiz. %	70.94%	74.59%	73.08%	74.14%	132.52%	122.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,728,620	6,994,082	10,181,233	19,829,565	16,977,768	20,016,149	15,359,846	-10.81%
YoY %	10.50%	-31.30%	-48.66%	16.80%	-15.18%	30.31%	-	-
Horiz. %	50.32%	45.53%	66.28%	129.10%	110.53%	130.31%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Dividend
Div	930,594	811,051	904,209	3,885,832	1,559,545	1,185,152	1,009,661	-1.34%
YoY %	14.74%	-10.30%	-76.73%	149.16%	31.59%	17.38%	-	-
Horiz. %	92.17%	80.33%	89.56%	384.87%	154.46%	117.38%	100.00%	-
Div Payout %	77.14%	126.13%	114.19%	152.52%	75.38%	135.41%	38.63%	-
YoY %	-38.84%	10.46%	-25.13%	102.33%	-44.33%	250.53%	-	-
Horiz. %	199.69%	326.51%	295.60%	394.82%	195.13%	350.53%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Equity
Net Worth	7,728,620	6,994,082	10,181,233	19,829,565	16,977,768	20,016,149	15,359,846	-10.81%
YoY %	10.50%	-31.30%	-48.66%	16.80%	-15.18%	30.31%	-	-
Horiz. %	50.32%	45.53%	66.28%	129.10%	110.53%	130.31%	100.00%	-
NOSH	3,577,071	3,546,874	3,433,458	3,444,546	3,395,553	3,387,801	3,377,868	0.95%
YoY %	0.85%	3.30%	-0.32%	1.44%	0.23%	0.29%	-	-
Horiz. %	105.90%	105.00%	101.65%	101.97%	100.52%	100.29%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Ratio Analysis
NP Margin	14.16%	7.82%	10.39%	25.02%	14.04%	6.49%	19.72%	-
YoY %	81.07%	-24.74%	-58.47%	78.21%	116.33%	-67.09%	-	-
Horiz. %	71.81%	39.66%	52.69%	126.88%	71.20%	32.91%	100.00%	-
ROE	15.61%	9.19%	7.78%	12.85%	12.19%	4.37%	17.01%	-
YoY %	69.86%	18.12%	-39.46%	5.41%	178.95%	-74.31%	-	-
Horiz. %	91.77%	54.03%	45.74%	75.54%	71.66%	25.69%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Per Share
RPS	245.76	242.69	252.66	305.36	482.96	411.55	392.29	-7.49%
YoY %	1.26%	-3.95%	-17.26%	-36.77%	17.35%	4.91%	-	-
Horiz. %	62.65%	61.86%	64.41%	77.84%	123.11%	104.91%	100.00%	-
EPS	33.73	18.13	23.06	73.96	60.93	25.83	77.37	-12.91%
YoY %	86.05%	-21.38%	-68.82%	21.39%	135.89%	-66.61%	-	-
Horiz. %	43.60%	23.43%	29.80%	95.59%	78.75%	33.39%	100.00%	-
DPS	26.10	22.87	26.25	113.00	46.00	35.00	29.89	-2.23%
YoY %	14.12%	-12.88%	-76.77%	145.65%	31.43%	17.10%	-	-
Horiz. %	87.32%	76.51%	87.82%	378.05%	153.90%	117.10%	100.00%	-
NAPS	2.1606	1.9719	2.9653	5.7568	5.00	5.9083	4.5472	-11.65%
YoY %	9.57%	-33.50%	-48.49%	15.14%	-15.37%	29.93%	-	-
Horiz. %	47.51%	43.37%	65.21%	126.60%	109.96%	129.93%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Adjusted Per Share Value based on latest NOSH - 3,444,546
RPS	229.11	224.34	226.09	274.13	427.40	363.37	345.35	-6.60%
YoY %	2.13%	-0.77%	-17.52%	-35.86%	17.62%	5.22%	-	-
Horiz. %	66.34%	64.96%	65.47%	79.38%	123.76%	105.22%	100.00%	-
EPS	31.44	16.76	20.64	66.40	53.92	22.81	68.11	-12.08%
YoY %	87.59%	-18.80%	-68.92%	23.15%	136.39%	-66.51%	-	-
Horiz. %	46.16%	24.61%	30.30%	97.49%	79.17%	33.49%	100.00%	-
DPS	24.25	21.14	23.57	101.27	40.65	30.89	26.31	-1.34%
YoY %	14.71%	-10.31%	-76.73%	149.13%	31.60%	17.41%	-	-
Horiz. %	92.17%	80.35%	89.59%	384.91%	154.50%	117.41%	100.00%	-
NAPS	2.0143	1.8228	2.6535	5.168	4.4248	5.2167	4.0031	-10.81%
YoY %	10.51%	-31.31%	-48.66%	16.80%	-15.18%	30.32%	-	-
Horiz. %	50.32%	45.53%	66.29%	129.10%	110.53%	130.32%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	31/12/09	31/12/08	31/12/07	29/12/06	30/12/05	31/12/04	-
Price	3.51	3.06	1.54	5.60	4.88	4.78	5.80	-
P/RPS	1.43	1.26	0.61	1.83	1.01	1.16	1.48	-0.57%
YoY %	13.49%	106.56%	-66.67%	81.19%	-12.93%	-21.62%	-	-
Horiz. %	96.62%	85.14%	41.22%	123.65%	68.24%	78.38%	100.00%	-
P/EPS	10.41	16.88	6.68	7.57	8.01	18.50	7.50	5.61%
YoY %	-38.33%	152.69%	-11.76%	-5.49%	-56.70%	146.67%	-	-
Horiz. %	138.80%	225.07%	89.07%	100.93%	106.80%	246.67%	100.00%	-
EY	9.61	5.92	14.98	13.21	12.48	5.40	13.34	-5.31%
YoY %	62.33%	-60.48%	13.40%	5.85%	131.11%	-59.52%	-	-
Horiz. %	72.04%	44.38%	112.29%	99.03%	93.55%	40.48%	100.00%	-
DY	7.44	7.47	17.05	20.18	9.43	7.32	5.15	6.32%
YoY %	-0.40%	-56.19%	-15.51%	114.00%	28.83%	42.14%	-	-
Horiz. %	144.47%	145.05%	331.07%	391.84%	183.11%	142.14%	100.00%	-
P/NAPS	1.62	1.55	0.52	0.97	0.98	0.81	1.28	4.00%
YoY %	4.52%	198.08%	-46.39%	-1.02%	20.99%	-36.72%	-	-
Horiz. %	126.56%	121.09%	40.62%	75.78%	76.56%	63.28%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Price Multiplier on Announcement Date
Date	25/02/11	22/02/10	24/02/09	26/02/08	23/02/07	28/02/06	24/02/05	-
Price	3.85	3.35	1.67	5.70	5.45	4.95	5.30	-
P/RPS	1.57	1.38	0.66	1.87	1.13	1.20	1.35	2.54%
YoY %	13.77%	109.09%	-64.71%	65.49%	-5.83%	-11.11%	-	-
Horiz. %	116.30%	102.22%	48.89%	138.52%	83.70%	88.89%	100.00%	-
P/EPS	11.42	18.48	7.24	7.71	8.95	19.16	6.85	8.88%
YoY %	-38.20%	155.25%	-6.10%	-13.85%	-53.29%	179.71%	-	-
Horiz. %	166.72%	269.78%	105.69%	112.55%	130.66%	279.71%	100.00%	-
EY	8.76	5.41	13.81	12.98	11.18	5.22	14.60	-8.15%
YoY %	61.92%	-60.83%	6.39%	16.10%	114.18%	-64.25%	-	-
Horiz. %	60.00%	37.05%	94.59%	88.90%	76.58%	35.75%	100.00%	-
DY	6.78	6.83	15.72	19.82	8.44	7.07	5.64	3.11%
YoY %	-0.73%	-56.55%	-20.69%	134.83%	19.38%	25.35%	-	-
Horiz. %	120.21%	121.10%	278.72%	351.42%	149.65%	125.35%	100.00%	-
P/NAPS	1.78	1.70	0.56	0.99	1.09	0.84	1.17	7.24%
YoY %	4.71%	203.57%	-43.43%	-9.17%	29.76%	-28.21%	-	-
Horiz. %	152.14%	145.30%	47.86%	84.62%	93.16%	71.79%	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