[TM] YoY TTM Result on 31-Mar-2006 [#1]

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
TTM Result
Revenue	8,774,374	8,343,094	16,792,800	14,315,043	13,408,743	12,715,408	9,856,131	-1.91%
YoY %	5.17%	-50.32%	17.31%	6.76%	5.45%	29.01%	-	-
Horiz. %	89.02%	84.65%	170.38%	145.24%	136.04%	129.01%	100.00%	-
PBT	335,877	713,354	3,137,836	1,893,473	2,999,696	2,085,363	1,511,502	-22.15%
YoY %	-52.92%	-77.27%	65.72%	-36.88%	43.85%	37.97%	-	-
Horiz. %	22.22%	47.20%	207.60%	125.27%	198.46%	137.97%	100.00%	-
Tax	28,281	1,847,886	-824,888	-730,274	-518,892	-467,416	-653,259	-
YoY %	-98.47%	324.02%	-12.96%	-40.74%	-11.01%	28.45%	-	-
Horiz. %	-4.33%	-282.87%	126.27%	111.79%	79.43%	71.55%	100.00%	-
NP	364,158	2,561,240	2,312,948	1,163,199	2,480,804	1,617,947	858,243	-13.30%
YoY %	-85.78%	10.73%	98.84%	-53.11%	53.33%	88.52%	-	-
Horiz. %	42.43%	298.43%	269.50%	135.53%	289.06%	188.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	299,897	2,471,685	2,118,792	1,046,457	2,480,804	1,617,947	858,243	-16.06%
YoY %	-87.87%	16.66%	102.47%	-57.82%	53.33%	88.52%	-	-
Horiz. %	34.94%	287.99%	246.88%	121.93%	289.06%	188.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-8.42%	-259.04%	26.29%	38.57%	17.30%	22.41%	43.22%	-
YoY %	96.75%	-1,085.32%	-31.84%	122.95%	-22.80%	-48.15%	-	-
Horiz. %	-19.48%	-599.35%	60.83%	89.24%	40.03%	51.85%	100.00%	-
Total Cost	8,410,216	5,781,854	14,479,852	13,151,844	10,927,939	11,097,461	8,997,888	-1.11%
YoY %	45.46%	-60.07%	10.10%	20.35%	-1.53%	23.33%	-	-
Horiz. %	93.47%	64.26%	160.93%	146.17%	121.45%	123.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	10,123,657	19,519,224	20,657,512	20,351,019	14,804,919	13,660,595	14,075,216	-5.33%
YoY %	-48.13%	-5.51%	1.51%	37.46%	8.38%	-2.95%	-	-
Horiz. %	71.93%	138.68%	146.77%	144.59%	105.18%	97.05%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Dividend
Div	904,209	3,885,832	1,559,545	1,185,152	1,009,661	644,851	314,869	19.20%
YoY %	-76.73%	149.16%	31.59%	17.38%	56.57%	104.80%	-	-
Horiz. %	287.17%	1,234.11%	495.30%	376.40%	320.66%	204.80%	100.00%	-
Div Payout %	301.51%	157.21%	73.61%	113.25%	40.70%	39.86%	36.69%	-
YoY %	91.79%	113.57%	-35.00%	178.26%	2.11%	8.64%	-	-
Horiz. %	821.78%	428.48%	200.63%	308.67%	110.93%	108.64%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Equity
Net Worth	10,123,657	19,519,224	20,657,512	20,351,019	14,804,919	13,660,595	14,075,216	-5.33%
YoY %	-48.13%	-5.51%	1.51%	37.46%	8.38%	-2.95%	-	-
Horiz. %	71.93%	138.68%	146.77%	144.59%	105.18%	97.05%	100.00%	-
NOSH	3,467,124	3,441,754	3,423,632	3,391,836	3,373,648	3,293,058	3,177,249	1.46%
YoY %	0.74%	0.53%	0.94%	0.54%	2.45%	3.64%	-	-
Horiz. %	109.12%	108.32%	107.75%	106.75%	106.18%	103.64%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Ratio Analysis
NP Margin	4.15%	30.70%	13.77%	8.13%	18.50%	12.72%	8.71%	-
YoY %	-86.48%	122.95%	69.37%	-56.05%	45.44%	46.04%	-	-
Horiz. %	47.65%	352.47%	158.09%	93.34%	212.40%	146.04%	100.00%	-
ROE	2.96%	12.66%	10.26%	5.14%	16.76%	11.84%	6.10%	-
YoY %	-76.62%	23.39%	99.61%	-69.33%	41.55%	94.10%	-	-
Horiz. %	48.52%	207.54%	168.20%	84.26%	274.75%	194.10%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Per Share
RPS	253.07	242.41	490.50	422.04	397.46	386.13	310.21	-3.33%
YoY %	4.40%	-50.58%	16.22%	6.18%	2.93%	24.47%	-	-
Horiz. %	81.58%	78.14%	158.12%	136.05%	128.13%	124.47%	100.00%	-
EPS	8.65	71.81	61.89	30.85	73.53	49.13	27.01	-17.27%
YoY %	-87.95%	16.03%	100.62%	-58.04%	49.66%	81.90%	-	-
Horiz. %	32.03%	265.86%	229.14%	114.22%	272.23%	181.90%	100.00%	-
DPS	26.25	113.00	46.00	35.00	30.00	19.58	10.00	17.43%
YoY %	-76.77%	145.65%	31.43%	16.67%	53.22%	95.80%	-	-
Horiz. %	262.50%	1,130.00%	460.00%	350.00%	300.00%	195.80%	100.00%	-
NAPS	2.9199	5.6713	6.0338	6.00	4.3884	4.1483	4.43	-6.70%
YoY %	-48.51%	-6.01%	0.56%	36.72%	5.79%	-6.36%	-	-
Horiz. %	65.91%	128.02%	136.20%	135.44%	99.06%	93.64%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Adjusted Per Share Value based on latest NOSH - 3,391,836
RPS	228.68	217.44	437.66	373.08	349.46	331.39	256.87	-1.91%
YoY %	5.17%	-50.32%	17.31%	6.76%	5.45%	29.01%	-	-
Horiz. %	89.03%	84.65%	170.38%	145.24%	136.05%	129.01%	100.00%	-
EPS	7.82	64.42	55.22	27.27	64.66	42.17	22.37	-16.05%
YoY %	-87.86%	16.66%	102.49%	-57.83%	53.33%	88.51%	-	-
Horiz. %	34.96%	287.97%	246.85%	121.90%	289.05%	188.51%	100.00%	-
DPS	23.57	101.27	40.65	30.89	26.31	16.81	8.21	19.19%
YoY %	-76.73%	149.13%	31.60%	17.41%	56.51%	104.75%	-	-
Horiz. %	287.09%	1,233.50%	495.13%	376.25%	320.46%	204.75%	100.00%	-
NAPS	2.6385	5.0872	5.3838	5.304	3.8585	3.5603	3.6683	-5.33%
YoY %	-48.13%	-5.51%	1.50%	37.46%	8.38%	-2.94%	-	-
Horiz. %	71.93%	138.68%	146.77%	144.59%	105.18%	97.06%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	-
Price	1.76	5.30	5.00	4.68	4.88	5.15	3.58	-
P/RPS	0.70	2.19	1.02	1.11	1.23	1.33	1.15	-7.93%
YoY %	-68.04%	114.71%	-8.11%	-9.76%	-7.52%	15.65%	-	-
Horiz. %	60.87%	190.43%	88.70%	96.52%	106.96%	115.65%	100.00%	-
P/EPS	20.35	7.38	8.08	15.17	6.64	10.48	13.25	7.40%
YoY %	175.75%	-8.66%	-46.74%	128.46%	-36.64%	-20.91%	-	-
Horiz. %	153.58%	55.70%	60.98%	114.49%	50.11%	79.09%	100.00%	-
EY	4.91	13.55	12.38	6.59	15.07	9.54	7.55	-6.91%
YoY %	-63.76%	9.45%	87.86%	-56.27%	57.97%	26.36%	-	-
Horiz. %	65.03%	179.47%	163.97%	87.28%	199.60%	126.36%	100.00%	-
DY	14.91	21.32	9.20	7.48	6.15	3.80	2.79	32.19%
YoY %	-30.07%	131.74%	22.99%	21.63%	61.84%	36.20%	-	-
Horiz. %	534.41%	764.16%	329.75%	268.10%	220.43%	136.20%	100.00%	-
P/NAPS	0.60	0.93	0.83	0.78	1.11	1.24	0.81	-4.87%
YoY %	-35.48%	12.05%	6.41%	-29.73%	-10.48%	53.09%	-	-
Horiz. %	74.07%	114.81%	102.47%	96.30%	137.04%	153.09%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Announcement Date
Date	21/05/09	22/05/08	07/05/07	15/05/06	31/05/05	26/05/04	27/05/03	-
Price	1.90	1.62	5.35	4.95	4.90	4.75	3.78	-
P/RPS	0.75	0.67	1.09	1.17	1.23	1.23	1.22	-7.78%
YoY %	11.94%	-38.53%	-6.84%	-4.88%	0.00%	0.82%	-	-
Horiz. %	61.48%	54.92%	89.34%	95.90%	100.82%	100.82%	100.00%	-
P/EPS	21.97	2.26	8.64	16.04	6.66	9.67	13.99	7.80%
YoY %	872.12%	-73.84%	-46.13%	140.84%	-31.13%	-30.88%	-	-
Horiz. %	157.04%	16.15%	61.76%	114.65%	47.61%	69.12%	100.00%	-
EY	4.55	44.33	11.57	6.23	15.01	10.34	7.15	-7.24%
YoY %	-89.74%	283.15%	85.71%	-58.49%	45.16%	44.62%	-	-
Horiz. %	63.64%	620.00%	161.82%	87.13%	209.93%	144.62%	100.00%	-
DY	13.82	69.75	8.60	7.07	6.12	4.12	2.65	31.65%
YoY %	-80.19%	711.05%	21.64%	15.52%	48.54%	55.47%	-	-
Horiz. %	521.51%	2,632.08%	324.53%	266.79%	230.94%	155.47%	100.00%	-
P/NAPS	0.65	0.29	0.89	0.83	1.12	1.15	0.85	-4.36%
YoY %	124.14%	-67.42%	7.23%	-25.89%	-2.61%	35.29%	-	-
Horiz. %	76.47%	34.12%	104.71%	97.65%	131.76%	135.29%	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