[MSNIAGA] YoY TTM Result on 30-Sep-2007 [#3]

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
TTM Result
Revenue	290,495	262,403	306,236	324,445	332,339	312,552	301,250	-0.60%
YoY %	10.71%	-14.31%	-5.61%	-2.38%	6.33%	3.75%	-	-
Horiz. %	96.43%	87.10%	101.66%	107.70%	110.32%	103.75%	100.00%	-
PBT	19,437	13,956	15,201	14,700	24,731	22,368	25,144	-4.19%
YoY %	39.27%	-8.19%	3.41%	-40.56%	10.56%	-11.04%	-	-
Horiz. %	77.30%	55.50%	60.46%	58.46%	98.36%	88.96%	100.00%	-
Tax	-5,776	-4,684	-4,304	-4,691	-7,303	-6,915	-7,577	-4.42%
YoY %	-23.31%	-8.83%	8.25%	35.77%	-5.61%	8.74%	-	-
Horiz. %	76.23%	61.82%	56.80%	61.91%	96.38%	91.26%	100.00%	-
NP	13,661	9,272	10,897	10,009	17,428	15,453	17,567	-4.10%
YoY %	47.34%	-14.91%	8.87%	-42.57%	12.78%	-12.03%	-	-
Horiz. %	77.77%	52.78%	62.03%	56.98%	99.21%	87.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,000	7,535	9,084	9,007	16,498	15,076	17,567	-6.15%
YoY %	59.26%	-17.05%	0.85%	-45.41%	9.43%	-14.18%	-	-
Horiz. %	68.31%	42.89%	51.71%	51.27%	93.91%	85.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.72%	33.56%	28.31%	31.91%	29.53%	30.91%	30.13%	-
YoY %	-11.44%	18.54%	-11.28%	8.06%	-4.46%	2.59%	-	-
Horiz. %	98.64%	111.38%	93.96%	105.91%	98.01%	102.59%	100.00%	-
Total Cost	276,834	253,131	295,339	314,436	314,911	297,099	283,683	-0.40%
YoY %	9.36%	-14.29%	-6.07%	-0.15%	6.00%	4.73%	-	-
Horiz. %	97.59%	89.23%	104.11%	110.84%	111.01%	104.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	174,139	176,699	169,608	169,223	170,791	161,748	148,572	2.68%
YoY %	-1.45%	4.18%	0.23%	-0.92%	5.59%	8.87%	-	-
Horiz. %	117.21%	118.93%	114.16%	113.90%	114.96%	108.87%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	174,139	176,699	169,608	169,223	170,791	161,748	148,572	2.68%
YoY %	-1.45%	4.18%	0.23%	-0.92%	5.59%	8.87%	-	-
Horiz. %	117.21%	118.93%	114.16%	113.90%	114.96%	108.87%	100.00%	-
NOSH	60,465	61,999	60,000	60,437	60,350	60,353	60,395	0.01%
YoY %	-2.47%	3.33%	-0.72%	0.14%	-0.00%	-0.07%	-	-
Horiz. %	100.12%	102.66%	99.35%	100.07%	99.93%	99.93%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	4.70%	3.53%	3.56%	3.08%	5.24%	4.94%	5.83%	-
YoY %	33.14%	-0.84%	15.58%	-41.22%	6.07%	-15.27%	-	-
Horiz. %	80.62%	60.55%	61.06%	52.83%	89.88%	84.73%	100.00%	-
ROE	6.89%	4.26%	5.36%	5.32%	9.66%	9.32%	11.82%	-
YoY %	61.74%	-20.52%	0.75%	-44.93%	3.65%	-21.15%	-	-
Horiz. %	58.29%	36.04%	45.35%	45.01%	81.73%	78.85%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	480.43	423.23	510.39	536.83	550.68	517.86	498.80	-0.62%
YoY %	13.52%	-17.08%	-4.93%	-2.52%	6.34%	3.82%	-	-
Horiz. %	96.32%	84.85%	102.32%	107.62%	110.40%	103.82%	100.00%	-
EPS	19.85	12.15	15.14	14.90	27.34	24.98	29.09	-6.16%
YoY %	63.37%	-19.75%	1.61%	-45.50%	9.45%	-14.13%	-	-
Horiz. %	68.24%	41.77%	52.05%	51.22%	93.98%	85.87%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.88	2.85	2.8268	2.80	2.83	2.68	2.46	2.66%
YoY %	1.05%	0.82%	0.96%	-1.06%	5.60%	8.94%	-	-
Horiz. %	117.07%	115.85%	114.91%	113.82%	115.04%	108.94%	100.00%	-

	30/09/10	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 - 60,437
RPS	480.94	434.43	507.00	537.14	550.21	517.45	498.74	-0.60%
YoY %	10.71%	-14.31%	-5.61%	-2.38%	6.33%	3.75%	-	-
Horiz. %	96.43%	87.11%	101.66%	107.70%	110.32%	103.75%	100.00%	-
EPS	19.87	12.47	15.04	14.91	27.31	24.96	29.08	-6.14%
YoY %	59.34%	-17.09%	0.87%	-45.40%	9.42%	-14.17%	-	-
Horiz. %	68.33%	42.88%	51.72%	51.27%	93.91%	85.83%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.883	2.9254	2.808	2.8016	2.8276	2.6779	2.4597	2.68%
YoY %	-1.45%	4.18%	0.23%	-0.92%	5.59%	8.87%	-	-
Horiz. %	117.21%	118.93%	114.16%	113.90%	114.96%	108.87%	100.00%	-

	30/09/10	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	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	1.85	1.63	1.55	1.88	2.52	2.53	3.92	-
P/RPS	0.39	0.39	0.30	0.35	0.46	0.49	0.79	-11.09%
YoY %	0.00%	30.00%	-14.29%	-23.91%	-6.12%	-37.97%	-	-
Horiz. %	49.37%	49.37%	37.97%	44.30%	58.23%	62.03%	100.00%	-
P/EPS	9.32	13.41	10.24	12.61	9.22	10.13	13.48	-5.96%
YoY %	-30.50%	30.96%	-18.79%	36.77%	-8.98%	-24.85%	-	-
Horiz. %	69.14%	99.48%	75.96%	93.55%	68.40%	75.15%	100.00%	-
EY	10.73	7.46	9.77	7.93	10.85	9.87	7.42	6.33%
YoY %	43.83%	-23.64%	23.20%	-26.91%	9.93%	33.02%	-	-
Horiz. %	144.61%	100.54%	131.67%	106.87%	146.23%	133.02%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.64	0.57	0.55	0.67	0.89	0.94	1.59	-14.06%
YoY %	12.28%	3.64%	-17.91%	-24.72%	-5.32%	-40.88%	-	-
Horiz. %	40.25%	35.85%	34.59%	42.14%	55.97%	59.12%	100.00%	-

	30/09/10	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	23/11/10	24/11/09	18/11/08	26/11/07	17/11/06	25/10/05	02/11/04	-
Price	1.86	1.66	1.30	1.72	2.59	2.58	3.66	-
P/RPS	0.39	0.39	0.25	0.32	0.47	0.50	0.73	-9.91%
YoY %	0.00%	56.00%	-21.88%	-31.91%	-6.00%	-31.51%	-	-
Horiz. %	53.42%	53.42%	34.25%	43.84%	64.38%	68.49%	100.00%	-
P/EPS	9.37	13.66	8.59	11.54	9.47	10.33	12.58	-4.78%
YoY %	-31.41%	59.02%	-25.56%	21.86%	-8.33%	-17.89%	-	-
Horiz. %	74.48%	108.59%	68.28%	91.73%	75.28%	82.11%	100.00%	-
EY	10.67	7.32	11.65	8.66	10.55	9.68	7.95	5.02%
YoY %	45.77%	-37.17%	34.53%	-17.91%	8.99%	21.76%	-	-
Horiz. %	134.21%	92.08%	146.54%	108.93%	132.70%	121.76%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.65	0.58	0.46	0.61	0.92	0.96	1.49	-12.90%
YoY %	12.07%	26.09%	-24.59%	-33.70%	-4.17%	-35.57%	-	-
Horiz. %	43.62%	38.93%	30.87%	40.94%	61.74%	64.43%	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