[P&O] YoY TTM Result on 31-Mar-2008 [#2]

	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	496,741	445,811	376,163	294,062	256,156	273,310	239,220	12.94%
YoY %	11.42%	18.52%	27.92%	14.80%	-6.28%	14.25%	-	-
Horiz. %	207.65%	186.36%	157.25%	122.93%	107.08%	114.25%	100.00%	-
PBT	68,081	11,842	-35,033	-24,524	3,402	14,029	-10,218	-
YoY %	474.91%	133.80%	-42.85%	-820.87%	-75.75%	237.30%	-	-
Horiz. %	-666.28%	-115.89%	342.86%	240.01%	-33.29%	-137.30%	100.00%	-
Tax	-27,735	-8,863	6,174	-1,105	-5,572	-5,287	-660	86.40%
YoY %	-212.93%	-243.55%	658.73%	80.17%	-5.39%	-701.06%	-	-
Horiz. %	4,202.27%	1,342.88%	-935.45%	167.42%	844.24%	801.06%	100.00%	-
NP	40,346	2,979	-28,859	-25,629	-2,170	8,742	-10,878	-
YoY %	1,254.35%	110.32%	-12.60%	-1,081.06%	-124.82%	180.36%	-	-
Horiz. %	-370.90%	-27.39%	265.30%	235.60%	19.95%	-80.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	40,346	2,979	-28,859	-25,629	-2,170	8,742	-10,878	-
YoY %	1,254.35%	110.32%	-12.60%	-1,081.06%	-124.82%	180.36%	-	-
Horiz. %	-370.90%	-27.39%	265.30%	235.60%	19.95%	-80.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	40.74%	74.84%	-	-	163.79%	37.69%	-	-
YoY %	-45.56%	0.00%	-	-	334.57%	0.00%	-	-
Horiz. %	108.09%	198.57%	-	-	434.57%	100.00%	-	-
Total Cost	456,395	442,832	405,022	319,691	258,326	264,568	250,098	10.53%
YoY %	3.06%	9.34%	26.69%	23.75%	-2.36%	5.79%	-	-
Horiz. %	182.49%	177.06%	161.95%	127.83%	103.29%	105.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	201,613	145,517	140,264	162,987	199,268	219,799	225,413	-1.84%
YoY %	38.55%	3.75%	-13.94%	-18.21%	-9.34%	-2.49%	-	-
Horiz. %	89.44%	64.56%	62.23%	72.31%	88.40%	97.51%	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	1,475	-	2,006	7,917	13,576	7,772	8,045	-24.61%
YoY %	0.00%	-	-74.66%	-41.68%	74.68%	-3.39%	-	-
Horiz. %	18.33%	-	24.93%	98.41%	168.75%	96.61%	100.00%	-
Div Payout %	3.66%	-	0.00%	0.00%	0.00%	88.91%	0.00%	-
YoY %	0.00%	-	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	4.12%	-	0.00%	0.00%	0.00%	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	201,613	145,517	140,264	162,987	199,268	219,799	225,413	-1.84%
YoY %	38.55%	3.75%	-13.94%	-18.21%	-9.34%	-2.49%	-	-
Horiz. %	89.44%	64.56%	62.23%	72.31%	88.40%	97.51%	100.00%	-
NOSH	245,869	108,595	105,462	107,939	105,433	104,666	105,333	15.16%
YoY %	126.41%	2.97%	-2.29%	2.38%	0.73%	-0.63%	-	-
Horiz. %	233.42%	103.10%	100.12%	102.47%	100.09%	99.37%	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	8.12%	0.67%	-7.67%	-8.72%	-0.85%	3.20%	-4.55%	-
YoY %	1,111.94%	108.74%	12.04%	-925.88%	-126.56%	170.33%	-	-
Horiz. %	-178.46%	-14.73%	168.57%	191.65%	18.68%	-70.33%	100.00%	-
ROE	20.01%	2.05%	-20.57%	-15.72%	-1.09%	3.98%	-4.83%	-
YoY %	876.10%	109.97%	-30.85%	-1,342.20%	-127.39%	182.40%	-	-
Horiz. %	-414.29%	-42.44%	425.88%	325.47%	22.57%	-82.40%	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	202.03	410.53	356.68	272.43	242.96	261.12	227.11	-1.93%
YoY %	-50.79%	15.10%	30.93%	12.13%	-6.95%	14.98%	-	-
Horiz. %	88.96%	180.76%	157.05%	119.96%	106.98%	114.98%	100.00%	-
EPS	16.41	2.74	-27.36	-23.74	-2.06	8.35	-10.33	-
YoY %	498.91%	110.01%	-15.25%	-1,052.43%	-124.67%	180.83%	-	-
Horiz. %	-158.86%	-26.52%	264.86%	229.82%	19.94%	-80.83%	100.00%	-
DPS	0.60	0.00	1.88	7.33	12.88	7.43	7.64	-34.54%
YoY %	0.00%	0.00%	-74.35%	-43.09%	73.35%	-2.75%	-	-
Horiz. %	7.85%	0.00%	24.61%	95.94%	168.59%	97.25%	100.00%	-
NAPS	0.82	1.34	1.33	1.51	1.89	2.10	2.14	-14.76%
YoY %	-38.81%	0.75%	-11.92%	-20.11%	-10.00%	-1.87%	-	-
Horiz. %	38.32%	62.62%	62.15%	70.56%	88.32%	98.13%	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 - 107,939
RPS	167.73	150.54	127.02	99.30	86.50	92.29	80.78	12.94%
YoY %	11.42%	18.52%	27.92%	14.80%	-6.27%	14.25%	-	-
Horiz. %	207.64%	186.36%	157.24%	122.93%	107.08%	114.25%	100.00%	-
EPS	13.62	1.01	-9.74	-8.65	-0.73	2.95	-3.67	-
YoY %	1,248.51%	110.37%	-12.60%	-1,084.93%	-124.75%	180.38%	-	-
Horiz. %	-371.12%	-27.52%	265.40%	235.69%	19.89%	-80.38%	100.00%	-
DPS	0.50	0.00	0.68	2.67	4.58	2.62	2.72	-24.58%
YoY %	0.00%	0.00%	-74.53%	-41.70%	74.81%	-3.68%	-	-
Horiz. %	18.38%	0.00%	25.00%	98.16%	168.38%	96.32%	100.00%	-
NAPS	0.6808	0.4914	0.4736	0.5504	0.6729	0.7422	0.7611	-1.84%
YoY %	38.54%	3.76%	-13.95%	-18.20%	-9.34%	-2.48%	-	-
Horiz. %	89.45%	64.56%	62.23%	72.32%	88.41%	97.52%	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	0.79	0.63	0.50	0.71	0.83	0.89	0.93	-
P/RPS	0.39	0.15	0.14	0.26	0.34	0.34	0.41	-0.82%
YoY %	160.00%	7.14%	-46.15%	-23.53%	0.00%	-17.07%	-	-
Horiz. %	95.12%	36.59%	34.15%	63.41%	82.93%	82.93%	100.00%	-
P/EPS	4.81	22.97	-1.83	-2.99	-40.33	10.66	-9.01	-
YoY %	-79.06%	1,355.19%	38.80%	92.59%	-478.33%	218.31%	-	-
Horiz. %	-53.39%	-254.94%	20.31%	33.19%	447.61%	-118.31%	100.00%	-
EY	20.77	4.35	-54.73	-33.44	-2.48	9.38	-11.10	-
YoY %	377.47%	107.95%	-63.67%	-1,248.39%	-126.44%	184.50%	-	-
Horiz. %	-187.12%	-39.19%	493.06%	301.26%	22.34%	-84.50%	100.00%	-
DY	0.76	0.00	3.76	10.33	15.51	8.34	8.21	-32.72%
YoY %	0.00%	0.00%	-63.60%	-33.40%	85.97%	1.58%	-	-
Horiz. %	9.26%	0.00%	45.80%	125.82%	188.92%	101.58%	100.00%	-
P/NAPS	0.96	0.47	0.38	0.47	0.44	0.42	0.43	14.31%
YoY %	104.26%	23.68%	-19.15%	6.82%	4.76%	-2.33%	-	-
Horiz. %	223.26%	109.30%	88.37%	109.30%	102.33%	97.67%	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	31/05/11	25/05/10	29/05/09	23/05/08	28/05/07	29/05/06	27/05/05	-
Price	0.80	0.61	0.50	0.72	0.80	0.88	0.90	-
P/RPS	0.40	0.15	0.14	0.26	0.33	0.34	0.40	0.00%
YoY %	166.67%	7.14%	-46.15%	-21.21%	-2.94%	-15.00%	-	-
Horiz. %	100.00%	37.50%	35.00%	65.00%	82.50%	85.00%	100.00%	-
P/EPS	4.88	22.24	-1.83	-3.03	-38.87	10.54	-8.71	-
YoY %	-78.06%	1,315.30%	39.60%	92.20%	-468.79%	221.01%	-	-
Horiz. %	-56.03%	-255.34%	21.01%	34.79%	446.27%	-121.01%	100.00%	-
EY	20.51	4.50	-54.73	-32.98	-2.57	9.49	-11.47	-
YoY %	355.78%	108.22%	-65.95%	-1,183.27%	-127.08%	182.74%	-	-
Horiz. %	-178.81%	-39.23%	477.16%	287.53%	22.41%	-82.74%	100.00%	-
DY	0.75	0.00	3.76	10.19	16.10	8.44	8.49	-33.25%
YoY %	0.00%	0.00%	-63.10%	-36.71%	90.76%	-0.59%	-	-
Horiz. %	8.83%	0.00%	44.29%	120.02%	189.63%	99.41%	100.00%	-
P/NAPS	0.98	0.46	0.38	0.48	0.42	0.42	0.42	15.15%
YoY %	113.04%	21.05%	-20.83%	14.29%	0.00%	0.00%	-	-
Horiz. %	233.33%	109.52%	90.48%	114.29%	100.00%	100.00%	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