[PERSTIM] YoY TTM Result on 30-Jun-2011 [#1]

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
TTM Result
Revenue	647,412	622,846	771,875	865,129	827,944	961,278	775,331	-2.95%
YoY %	3.94%	-19.31%	-10.78%	4.49%	-13.87%	23.98%	-	-
Horiz. %	83.50%	80.33%	99.55%	111.58%	106.79%	123.98%	100.00%	-
PBT	48,612	39,919	25,504	71,140	118,282	38,129	46,559	0.72%
YoY %	21.78%	56.52%	-64.15%	-39.86%	210.22%	-18.11%	-	-
Horiz. %	104.41%	85.74%	54.78%	152.80%	254.05%	81.89%	100.00%	-
Tax	-9,984	-7,661	-3,248	-14,740	-26,333	-6,349	-5,467	10.55%
YoY %	-30.32%	-135.87%	77.96%	44.02%	-314.76%	-16.13%	-	-
Horiz. %	182.62%	140.13%	59.41%	269.62%	481.67%	116.13%	100.00%	-
NP	38,628	32,258	22,256	56,400	91,949	31,780	41,092	-1.02%
YoY %	19.75%	44.94%	-60.54%	-38.66%	189.33%	-22.66%	-	-
Horiz. %	94.00%	78.50%	54.16%	137.25%	223.76%	77.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	38,628	32,258	22,256	49,020	91,949	31,780	41,092	-1.02%
YoY %	19.75%	44.94%	-54.60%	-46.69%	189.33%	-22.66%	-	-
Horiz. %	94.00%	78.50%	54.16%	119.29%	223.76%	77.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.54%	19.19%	12.74%	20.72%	22.26%	16.65%	11.74%	-
YoY %	7.03%	50.63%	-38.51%	-6.92%	33.69%	41.82%	-	-
Horiz. %	174.96%	163.46%	108.52%	176.49%	189.61%	141.82%	100.00%	-
Total Cost	608,784	590,588	749,619	808,729	735,995	929,498	734,239	-3.07%
YoY %	3.08%	-21.21%	-7.31%	9.88%	-20.82%	26.59%	-	-
Horiz. %	82.91%	80.44%	102.09%	110.15%	100.24%	126.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	332,670	328,698	322,740	329,695	319,811	259,219	245,203	5.21%
YoY %	1.21%	1.85%	-2.11%	3.09%	23.37%	5.72%	-	-
Horiz. %	135.67%	134.05%	131.62%	134.46%	130.43%	105.72%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	39,721	39,721	49,667	39,719	40,220	19,859	19,852	12.24%
YoY %	0.00%	-20.03%	25.05%	-1.25%	102.53%	0.04%	-	-
Horiz. %	200.09%	200.09%	250.19%	200.08%	202.60%	100.04%	100.00%	-
Div Payout %	102.83%	123.14%	223.17%	81.03%	43.74%	62.49%	48.31%	-
YoY %	-16.49%	-44.82%	175.42%	85.25%	-30.00%	29.35%	-	-
Horiz. %	212.85%	254.90%	461.95%	167.73%	90.54%	129.35%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	332,670	328,698	322,740	329,695	319,811	259,219	245,203	5.21%
YoY %	1.21%	1.85%	-2.11%	3.09%	23.37%	5.72%	-	-
Horiz. %	135.67%	134.05%	131.62%	134.46%	130.43%	105.72%	100.00%	-
NOSH	99,304	99,304	99,304	99,305	99,320	99,317	99,272	0.00%
YoY %	0.00%	0.00%	-0.00%	-0.02%	0.00%	0.05%	-	-
Horiz. %	100.03%	100.03%	100.03%	100.03%	100.05%	100.05%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	5.97%	5.18%	2.88%	6.52%	11.11%	3.31%	5.30%	-
YoY %	15.25%	79.86%	-55.83%	-41.31%	235.65%	-37.55%	-	-
Horiz. %	112.64%	97.74%	54.34%	123.02%	209.62%	62.45%	100.00%	-
ROE	11.61%	9.81%	6.90%	14.87%	28.75%	12.26%	16.76%	-
YoY %	18.35%	42.17%	-53.60%	-48.28%	134.50%	-26.85%	-	-
Horiz. %	69.27%	58.53%	41.17%	88.72%	171.54%	73.15%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	651.94	627.21	777.28	871.18	833.61	967.88	781.01	-2.96%
YoY %	3.94%	-19.31%	-10.78%	4.51%	-13.87%	23.93%	-	-
Horiz. %	83.47%	80.31%	99.52%	111.55%	106.73%	123.93%	100.00%	-
EPS	38.90	32.48	22.41	49.36	92.58	32.00	41.39	-1.02%
YoY %	19.77%	44.94%	-54.60%	-46.68%	189.31%	-22.69%	-	-
Horiz. %	93.98%	78.47%	54.14%	119.26%	223.68%	77.31%	100.00%	-
DPS	40.00	40.00	50.02	40.00	40.50	20.00	20.00	12.24%
YoY %	0.00%	-20.03%	25.05%	-1.23%	102.50%	0.00%	-	-
Horiz. %	200.00%	200.00%	250.10%	200.00%	202.50%	100.00%	100.00%	-
NAPS	3.35	3.31	3.25	3.32	3.22	2.61	2.47	5.20%
YoY %	1.21%	1.85%	-2.11%	3.11%	23.37%	5.67%	-	-
Horiz. %	135.63%	134.01%	131.58%	134.41%	130.36%	105.67%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 99,305
RPS	501.50	482.47	597.91	670.14	641.34	744.62	600.58	-2.95%
YoY %	3.94%	-19.31%	-10.78%	4.49%	-13.87%	23.98%	-	-
Horiz. %	83.50%	80.33%	99.56%	111.58%	106.79%	123.98%	100.00%	-
EPS	29.92	24.99	17.24	37.97	71.23	24.62	31.83	-1.02%
YoY %	19.73%	44.95%	-54.60%	-46.69%	189.32%	-22.65%	-	-
Horiz. %	94.00%	78.51%	54.16%	119.29%	223.78%	77.35%	100.00%	-
DPS	30.77	30.77	38.47	30.77	31.16	15.38	15.38	12.24%
YoY %	0.00%	-20.02%	25.02%	-1.25%	102.60%	0.00%	-	-
Horiz. %	200.07%	200.07%	250.13%	200.07%	202.60%	100.00%	100.00%	-
NAPS	2.5769	2.5462	2.50	2.5539	2.4773	2.008	1.8994	5.21%
YoY %	1.21%	1.85%	-2.11%	3.09%	23.37%	5.72%	-	-
Horiz. %	135.67%	134.05%	131.62%	134.46%	130.43%	105.72%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	4.82	3.68	3.60	4.00	4.90	2.40	2.70	-
P/RPS	0.74	0.59	0.46	0.46	0.59	0.25	0.35	13.28%
YoY %	25.42%	28.26%	0.00%	-22.03%	136.00%	-28.57%	-	-
Horiz. %	211.43%	168.57%	131.43%	131.43%	168.57%	71.43%	100.00%	-
P/EPS	12.39	11.33	16.06	8.10	5.29	7.50	6.52	11.28%
YoY %	9.36%	-29.45%	98.27%	53.12%	-29.47%	15.03%	-	-
Horiz. %	190.03%	173.77%	246.32%	124.23%	81.13%	115.03%	100.00%	-
EY	8.07	8.83	6.23	12.34	18.89	13.33	15.33	-10.13%
YoY %	-8.61%	41.73%	-49.51%	-34.67%	41.71%	-13.05%	-	-
Horiz. %	52.64%	57.60%	40.64%	80.50%	123.22%	86.95%	100.00%	-
DY	8.30	10.87	13.89	10.00	8.27	8.33	7.41	1.90%
YoY %	-23.64%	-21.74%	38.90%	20.92%	-0.72%	12.42%	-	-
Horiz. %	112.01%	146.69%	187.45%	134.95%	111.61%	112.42%	100.00%	-
P/NAPS	1.44	1.11	1.11	1.20	1.52	0.92	1.09	4.74%
YoY %	29.73%	0.00%	-7.50%	-21.05%	65.22%	-15.60%	-	-
Horiz. %	132.11%	101.83%	101.83%	110.09%	139.45%	84.40%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	25/07/14	25/07/13	19/07/12	26/07/11	27/07/10	27/07/09	21/07/08	-
Price	5.02	3.97	3.77	4.15	4.86	2.63	2.65	-
P/RPS	0.77	0.63	0.49	0.48	0.58	0.27	0.34	14.58%
YoY %	22.22%	28.57%	2.08%	-17.24%	114.81%	-20.59%	-	-
Horiz. %	226.47%	185.29%	144.12%	141.18%	170.59%	79.41%	100.00%	-
P/EPS	12.91	12.22	16.82	8.41	5.25	8.22	6.40	12.40%
YoY %	5.65%	-27.35%	100.00%	60.19%	-36.13%	28.44%	-	-
Horiz. %	201.72%	190.94%	262.81%	131.41%	82.03%	128.44%	100.00%	-
EY	7.75	8.18	5.94	11.89	19.05	12.17	15.62	-11.01%
YoY %	-5.26%	37.71%	-50.04%	-37.59%	56.53%	-22.09%	-	-
Horiz. %	49.62%	52.37%	38.03%	76.12%	121.96%	77.91%	100.00%	-
DY	7.97	10.08	13.27	9.64	8.33	7.60	7.55	0.90%
YoY %	-20.93%	-24.04%	37.66%	15.73%	9.61%	0.66%	-	-
Horiz. %	105.56%	133.51%	175.76%	127.68%	110.33%	100.66%	100.00%	-
P/NAPS	1.50	1.20	1.16	1.25	1.51	1.01	1.07	5.78%
YoY %	25.00%	3.45%	-7.20%	-17.22%	49.50%	-5.61%	-	-
Horiz. %	140.19%	112.15%	108.41%	116.82%	141.12%	94.39%	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