[PERSTIM] YoY TTM Result on 31-Mar-2008 [#4]

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
TTM Result
Revenue	853,350	819,577	985,746	740,346	660,565	681,451	669,738	4.11%
YoY %	4.12%	-16.86%	33.15%	12.08%	-3.06%	1.75%	-	-
Horiz. %	127.42%	122.37%	147.18%	110.54%	98.63%	101.75%	100.00%	-
PBT	83,548	99,969	39,742	48,706	58,878	36,379	51,190	8.50%
YoY %	-16.43%	151.54%	-18.40%	-17.28%	61.85%	-28.93%	-	-
Horiz. %	163.21%	195.29%	77.64%	95.15%	115.02%	71.07%	100.00%	-
Tax	-17,631	-22,372	-7,490	-3,325	-9,357	-5,707	-9,866	10.15%
YoY %	21.19%	-198.69%	-125.26%	64.47%	-63.96%	42.15%	-	-
Horiz. %	178.70%	226.76%	75.92%	33.70%	94.84%	57.85%	100.00%	-
NP	65,917	77,597	32,252	45,381	49,521	30,672	41,324	8.08%
YoY %	-15.05%	140.60%	-28.93%	-8.36%	61.45%	-25.78%	-	-
Horiz. %	159.51%	187.78%	78.05%	109.82%	119.84%	74.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	58,537	77,597	32,252	45,381	49,521	36,084	41,324	5.97%
YoY %	-24.56%	140.60%	-28.93%	-8.36%	37.24%	-12.68%	-	-
Horiz. %	141.65%	187.78%	78.05%	109.82%	119.84%	87.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.10%	22.38%	18.85%	6.83%	15.89%	15.69%	19.27%	-
YoY %	-5.72%	18.73%	175.99%	-57.02%	1.27%	-18.58%	-	-
Horiz. %	109.50%	116.14%	97.82%	35.44%	82.46%	81.42%	100.00%	-
Total Cost	787,433	741,980	953,494	694,965	611,044	650,779	628,414	3.82%
YoY %	6.13%	-22.18%	37.20%	13.73%	-6.11%	3.56%	-	-
Horiz. %	125.30%	118.07%	151.73%	110.59%	97.24%	103.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	313,729	294,950	252,259	237,241	214,486	177,110	156,410	12.29%
YoY %	6.37%	16.92%	6.33%	10.61%	21.10%	13.23%	-	-
Horiz. %	200.58%	188.57%	161.28%	151.68%	137.13%	113.23%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Dividend
Div	39,719	40,220	19,859	19,852	21,513	14,639	14,202	18.68%
YoY %	-1.25%	102.53%	0.04%	-7.72%	46.96%	3.08%	-	-
Horiz. %	279.67%	283.20%	139.83%	139.78%	151.48%	103.08%	100.00%	-
Div Payout %	67.85%	51.83%	61.58%	43.75%	43.44%	40.57%	34.37%	-
YoY %	30.91%	-15.83%	40.75%	0.71%	7.07%	18.04%	-	-
Horiz. %	197.41%	150.80%	179.17%	127.29%	126.39%	118.04%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Equity
Net Worth	313,729	294,950	252,259	237,241	214,486	177,110	156,410	12.29%
YoY %	6.37%	16.92%	6.33%	10.61%	21.10%	13.23%	-	-
Horiz. %	200.58%	188.57%	161.28%	151.68%	137.13%	113.23%	100.00%	-
NOSH	99,281	99,309	99,314	99,264	99,299	97,851	94,794	0.77%
YoY %	-0.03%	-0.01%	0.05%	-0.04%	1.48%	3.22%	-	-
Horiz. %	104.73%	104.76%	104.77%	104.72%	104.75%	103.22%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Ratio Analysis
NP Margin	7.72%	9.47%	3.27%	6.13%	7.50%	4.50%	6.17%	-
YoY %	-18.48%	189.60%	-46.66%	-18.27%	66.67%	-27.07%	-	-
Horiz. %	125.12%	153.48%	53.00%	99.35%	121.56%	72.93%	100.00%	-
ROE	18.66%	26.31%	12.79%	19.13%	23.09%	20.37%	26.42%	-
YoY %	-29.08%	105.71%	-33.14%	-17.15%	13.35%	-22.90%	-	-
Horiz. %	70.63%	99.58%	48.41%	72.41%	87.40%	77.10%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Per Share
RPS	859.53	825.27	992.55	745.83	665.23	696.42	706.52	3.31%
YoY %	4.15%	-16.85%	33.08%	12.12%	-4.48%	-1.43%	-	-
Horiz. %	121.66%	116.81%	140.48%	105.56%	94.16%	98.57%	100.00%	-
EPS	58.96	78.14	32.47	45.72	49.87	36.88	43.59	5.16%
YoY %	-24.55%	140.65%	-28.98%	-8.32%	35.22%	-15.39%	-	-
Horiz. %	135.26%	179.26%	74.49%	104.89%	114.41%	84.61%	100.00%	-
DPS	40.00	40.50	20.00	20.00	21.67	14.96	15.00	17.75%
YoY %	-1.23%	102.50%	0.00%	-7.71%	44.85%	-0.27%	-	-
Horiz. %	266.67%	270.00%	133.33%	133.33%	144.47%	99.73%	100.00%	-
NAPS	3.16	2.97	2.54	2.39	2.16	1.81	1.65	11.43%
YoY %	6.40%	16.93%	6.28%	10.65%	19.34%	9.70%	-	-
Horiz. %	191.52%	180.00%	153.94%	144.85%	130.91%	109.70%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 99,264
RPS	661.02	634.86	763.58	573.48	511.68	527.86	518.79	4.11%
YoY %	4.12%	-16.86%	33.15%	12.08%	-3.07%	1.75%	-	-
Horiz. %	127.42%	122.37%	147.18%	110.54%	98.63%	101.75%	100.00%	-
EPS	45.34	60.11	24.98	35.15	38.36	27.95	32.01	5.97%
YoY %	-24.57%	140.63%	-28.93%	-8.37%	37.25%	-12.68%	-	-
Horiz. %	141.64%	187.79%	78.04%	109.81%	119.84%	87.32%	100.00%	-
DPS	30.77	31.16	15.38	15.38	16.66	11.34	11.00	18.69%
YoY %	-1.25%	102.60%	0.00%	-7.68%	46.91%	3.09%	-	-
Horiz. %	279.73%	283.27%	139.82%	139.82%	151.45%	103.09%	100.00%	-
NAPS	2.4302	2.2847	1.954	1.8377	1.6614	1.3719	1.2116	12.29%
YoY %	6.37%	16.92%	6.33%	10.61%	21.10%	13.23%	-	-
Horiz. %	200.58%	188.57%	161.27%	151.68%	137.12%	113.23%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	-
Price	4.75	3.98	1.82	2.95	2.85	2.30	2.63	-
P/RPS	0.55	0.48	0.18	0.40	0.43	0.33	0.37	6.82%
YoY %	14.58%	166.67%	-55.00%	-6.98%	30.30%	-10.81%	-	-
Horiz. %	148.65%	129.73%	48.65%	108.11%	116.22%	89.19%	100.00%	-
P/EPS	8.06	5.09	5.60	6.45	5.71	6.24	6.03	4.95%
YoY %	58.35%	-9.11%	-13.18%	12.96%	-8.49%	3.48%	-	-
Horiz. %	133.67%	84.41%	92.87%	106.97%	94.69%	103.48%	100.00%	-
EY	12.41	19.63	17.84	15.50	17.50	16.03	16.58	-4.71%
YoY %	-36.78%	10.03%	15.10%	-11.43%	9.17%	-3.32%	-	-
Horiz. %	74.85%	118.40%	107.60%	93.49%	105.55%	96.68%	100.00%	-
DY	8.42	10.18	10.99	6.78	7.60	6.50	5.70	6.71%
YoY %	-17.29%	-7.37%	62.09%	-10.79%	16.92%	14.04%	-	-
Horiz. %	147.72%	178.60%	192.81%	118.95%	133.33%	114.04%	100.00%	-
P/NAPS	1.50	1.34	0.72	1.23	1.32	1.27	1.59	-0.96%
YoY %	11.94%	86.11%	-41.46%	-6.82%	3.94%	-20.13%	-	-
Horiz. %	94.34%	84.28%	45.28%	77.36%	83.02%	79.87%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	26/05/11	26/05/10	26/05/09	22/05/08	23/05/07	18/05/06	18/05/05	-
Price	5.17	4.07	2.12	2.98	3.10	2.29	2.69	-
P/RPS	0.60	0.49	0.21	0.40	0.47	0.33	0.38	7.90%
YoY %	22.45%	133.33%	-47.50%	-14.89%	42.42%	-13.16%	-	-
Horiz. %	157.89%	128.95%	55.26%	105.26%	123.68%	86.84%	100.00%	-
P/EPS	8.77	5.21	6.53	6.52	6.22	6.21	6.17	6.03%
YoY %	68.33%	-20.21%	0.15%	4.82%	0.16%	0.65%	-	-
Horiz. %	142.14%	84.44%	105.83%	105.67%	100.81%	100.65%	100.00%	-
EY	11.40	19.20	15.32	15.34	16.09	16.10	16.21	-5.69%
YoY %	-40.62%	25.33%	-0.13%	-4.66%	-0.06%	-0.68%	-	-
Horiz. %	70.33%	118.45%	94.51%	94.63%	99.26%	99.32%	100.00%	-
DY	7.74	9.95	9.43	6.71	6.99	6.53	5.58	5.60%
YoY %	-22.21%	5.51%	40.54%	-4.01%	7.04%	17.03%	-	-
Horiz. %	138.71%	178.32%	169.00%	120.25%	125.27%	117.03%	100.00%	-
P/NAPS	1.64	1.37	0.83	1.25	1.44	1.27	1.63	0.10%
YoY %	19.71%	65.06%	-33.60%	-13.19%	13.39%	-22.09%	-	-
Horiz. %	100.61%	84.05%	50.92%	76.69%	88.34%	77.91%	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