[ANNJOO] YoY TTM Result on 31-Mar-2005 [#1]

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
TTM Result
Revenue	2,172,547	1,634,528	689,373	541,905	465,081	364,351	374,372	34.01%
YoY %	32.92%	137.10%	27.21%	16.52%	27.65%	-2.68%	-	-
Horiz. %	580.32%	436.61%	184.14%	144.75%	124.23%	97.32%	100.00%	-
PBT	293,371	141,179	53,712	83,391	74,556	34,916	25,956	49.75%
YoY %	107.80%	162.84%	-35.59%	11.85%	113.53%	34.52%	-	-
Horiz. %	1,130.26%	543.92%	206.93%	321.28%	287.24%	134.52%	100.00%	-
Tax	-31,732	-12,821	-6,999	-28,767	-26,105	-13,786	-7,637	26.76%
YoY %	-147.50%	-83.18%	75.67%	-10.20%	-89.36%	-80.52%	-	-
Horiz. %	415.50%	167.88%	91.65%	376.68%	341.82%	180.52%	100.00%	-
NP	261,639	128,358	46,713	54,624	48,451	21,130	18,319	55.70%
YoY %	103.84%	174.78%	-14.48%	12.74%	129.30%	15.34%	-	-
Horiz. %	1,428.24%	700.68%	255.00%	298.18%	264.48%	115.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	267,162	98,377	43,928	54,624	48,451	21,130	18,319	56.24%
YoY %	171.57%	123.95%	-19.58%	12.74%	129.30%	15.34%	-	-
Horiz. %	1,458.39%	537.02%	239.79%	298.18%	264.48%	115.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.82%	9.08%	13.03%	34.50%	35.01%	39.48%	29.42%	-
YoY %	19.16%	-30.31%	-62.23%	-1.46%	-11.32%	34.19%	-	-
Horiz. %	36.78%	30.86%	44.29%	117.27%	119.00%	134.19%	100.00%	-
Total Cost	1,910,908	1,506,170	642,660	487,281	416,630	343,221	356,053	32.28%
YoY %	26.87%	134.36%	31.89%	16.96%	21.39%	-3.60%	-	-
Horiz. %	536.69%	423.02%	180.50%	136.86%	117.01%	96.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	952,190	347,974	726,700	462,473	403,167	345,975	337,603	18.84%
YoY %	173.64%	-52.12%	57.13%	14.71%	16.53%	2.48%	-	-
Horiz. %	282.04%	103.07%	215.25%	136.99%	119.42%	102.48%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Dividend
Div	68,674	45,815	18,948	31,821	30,886	8,807	8,793	40.81%
YoY %	49.89%	141.79%	-40.45%	3.03%	250.70%	0.16%	-	-
Horiz. %	781.01%	521.04%	215.49%	361.89%	351.26%	100.16%	100.00%	-
Div Payout %	25.71%	46.57%	43.14%	58.26%	63.75%	41.68%	48.00%	-
YoY %	-44.79%	7.95%	-25.95%	-8.61%	52.95%	-13.17%	-	-
Horiz. %	53.56%	97.02%	89.88%	121.37%	132.81%	86.83%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Equity
Net Worth	952,190	347,974	726,700	462,473	403,167	345,975	337,603	18.84%
YoY %	173.64%	-52.12%	57.13%	14.71%	16.53%	2.48%	-	-
Horiz. %	282.04%	103.07%	215.25%	136.99%	119.42%	102.48%	100.00%	-
NOSH	517,495	347,974	273,195	265,789	265,241	252,536	251,943	12.73%
YoY %	48.72%	27.37%	2.79%	0.21%	5.03%	0.24%	-	-
Horiz. %	205.40%	138.12%	108.44%	105.50%	105.28%	100.24%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Ratio Analysis
NP Margin	12.04%	7.85%	6.78%	10.08%	10.42%	5.80%	4.89%	-
YoY %	53.38%	15.78%	-32.74%	-3.26%	79.66%	18.61%	-	-
Horiz. %	246.22%	160.53%	138.65%	206.13%	213.09%	118.61%	100.00%	-
ROE	28.06%	28.27%	6.04%	11.81%	12.02%	6.11%	5.43%	-
YoY %	-0.74%	368.05%	-48.86%	-1.75%	96.73%	12.52%	-	-
Horiz. %	516.76%	520.63%	111.23%	217.50%	221.36%	112.52%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Per Share
RPS	419.82	469.73	252.34	203.89	175.34	144.28	148.59	18.88%
YoY %	-10.63%	86.15%	23.76%	16.28%	21.53%	-2.90%	-	-
Horiz. %	282.54%	316.12%	169.82%	137.22%	118.00%	97.10%	100.00%	-
EPS	51.63	28.27	16.08	20.55	18.27	8.37	7.27	38.60%
YoY %	82.63%	75.81%	-21.75%	12.48%	118.28%	15.13%	-	-
Horiz. %	710.18%	388.86%	221.18%	282.67%	251.31%	115.13%	100.00%	-
DPS	13.27	13.17	7.00	12.00	11.64	3.50	3.49	24.90%
YoY %	0.76%	88.14%	-41.67%	3.09%	232.57%	0.29%	-	-
Horiz. %	380.23%	377.36%	200.57%	343.84%	333.52%	100.29%	100.00%	-
NAPS	1.84	1.00	2.66	1.74	1.52	1.37	1.34	5.42%
YoY %	84.00%	-62.41%	52.87%	14.47%	10.95%	2.24%	-	-
Horiz. %	137.31%	74.63%	198.51%	129.85%	113.43%	102.24%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Adjusted Per Share Value based on latest NOSH - 265,789
RPS	302.19	227.35	95.89	75.38	64.69	50.68	52.07	34.01%
YoY %	32.92%	137.09%	27.21%	16.52%	27.64%	-2.67%	-	-
Horiz. %	580.35%	436.62%	184.16%	144.77%	124.24%	97.33%	100.00%	-
EPS	37.16	13.68	6.11	7.60	6.74	2.94	2.55	56.22%
YoY %	171.64%	123.90%	-19.61%	12.76%	129.25%	15.29%	-	-
Horiz. %	1,457.25%	536.47%	239.61%	298.04%	264.31%	115.29%	100.00%	-
DPS	9.55	6.37	2.64	4.43	4.30	1.23	1.22	40.86%
YoY %	49.92%	141.29%	-40.41%	3.02%	249.59%	0.82%	-	-
Horiz. %	782.79%	522.13%	216.39%	363.11%	352.46%	100.82%	100.00%	-
NAPS	1.3244	0.484	1.0108	0.6433	0.5608	0.4812	0.4696	18.84%
YoY %	173.64%	-52.12%	57.13%	14.71%	16.54%	2.47%	-	-
Horiz. %	282.03%	103.07%	215.25%	136.99%	119.42%	102.47%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	29/03/02	-
Price	3.00	2.15	1.00	2.00	1.46	0.89	0.99	-
P/RPS	0.71	0.46	0.40	0.98	0.83	0.62	0.67	0.97%
YoY %	54.35%	15.00%	-59.18%	18.07%	33.87%	-7.46%	-	-
Horiz. %	105.97%	68.66%	59.70%	146.27%	123.88%	92.54%	100.00%	-
P/EPS	5.81	7.60	6.22	9.73	7.99	10.64	13.62	-13.22%
YoY %	-23.55%	22.19%	-36.07%	21.78%	-24.91%	-21.88%	-	-
Horiz. %	42.66%	55.80%	45.67%	71.44%	58.66%	78.12%	100.00%	-
EY	17.21	13.15	16.08	10.28	12.51	9.40	7.34	15.24%
YoY %	30.87%	-18.22%	56.42%	-17.83%	33.09%	28.07%	-	-
Horiz. %	234.47%	179.16%	219.07%	140.05%	170.44%	128.07%	100.00%	-
DY	4.42	6.12	7.00	6.00	7.98	3.93	3.53	3.81%
YoY %	-27.78%	-12.57%	16.67%	-24.81%	103.05%	11.33%	-	-
Horiz. %	125.21%	173.37%	198.30%	169.97%	226.06%	111.33%	100.00%	-
P/NAPS	1.63	2.15	0.38	1.15	0.96	0.65	0.74	14.05%
YoY %	-24.19%	465.79%	-66.96%	19.79%	47.69%	-12.16%	-	-
Horiz. %	220.27%	290.54%	51.35%	155.41%	129.73%	87.84%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Price Multiplier on Announcement Date
Date	07/05/08	30/05/07	25/05/06	26/05/05	29/04/04	29/05/03	28/05/02	-
Price	3.78	3.74	1.13	1.66	1.76	1.05	1.07	-
P/RPS	0.90	0.80	0.45	0.81	1.00	0.73	0.72	3.78%
YoY %	12.50%	77.78%	-44.44%	-19.00%	36.99%	1.39%	-	-
Horiz. %	125.00%	111.11%	62.50%	112.50%	138.89%	101.39%	100.00%	-
P/EPS	7.32	13.23	7.03	8.08	9.63	12.55	14.72	-10.98%
YoY %	-44.67%	88.19%	-13.00%	-16.10%	-23.27%	-14.74%	-	-
Horiz. %	49.73%	89.88%	47.76%	54.89%	65.42%	85.26%	100.00%	-
EY	13.66	7.56	14.23	12.38	10.38	7.97	6.80	12.31%
YoY %	80.69%	-46.87%	14.94%	19.27%	30.24%	17.21%	-	-
Horiz. %	200.88%	111.18%	209.26%	182.06%	152.65%	117.21%	100.00%	-
DY	3.51	3.52	6.19	7.23	6.62	3.33	3.26	1.23%
YoY %	-0.28%	-43.13%	-14.38%	9.21%	98.80%	2.15%	-	-
Horiz. %	107.67%	107.98%	189.88%	221.78%	203.07%	102.15%	100.00%	-
P/NAPS	2.05	3.74	0.42	0.95	1.16	0.77	0.80	16.96%
YoY %	-45.19%	790.48%	-55.79%	-18.10%	50.65%	-3.75%	-	-
Horiz. %	256.25%	467.50%	52.50%	118.75%	145.00%	96.25%	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