[ANALABS] YoY TTM Result on 30-Apr-2007 [#4]

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
TTM Result
Revenue	112,956	54,651	42,631	35,403	34,141	32,006	30,250	24.54%
YoY %	106.69%	28.20%	20.42%	3.70%	6.67%	5.80%	-	-
Horiz. %	373.41%	180.66%	140.93%	117.03%	112.86%	105.80%	100.00%	-
PBT	20,629	11,620	11,019	8,863	4,416	5,347	3,390	35.09%
YoY %	77.53%	5.45%	24.33%	100.70%	-17.41%	57.73%	-	-
Horiz. %	608.53%	342.77%	325.04%	261.45%	130.27%	157.73%	100.00%	-
Tax	-5,526	-2,247	-1,687	-538	-1,713	-1,034	-97	96.09%
YoY %	-145.93%	-33.20%	-213.57%	68.59%	-65.67%	-965.98%	-	-
Horiz. %	5,696.91%	2,316.49%	1,739.18%	554.64%	1,765.98%	1,065.98%	100.00%	-
NP	15,103	9,373	9,332	8,325	2,703	4,313	3,293	28.88%
YoY %	61.13%	0.44%	12.10%	207.99%	-37.33%	30.97%	-	-
Horiz. %	458.64%	284.63%	283.39%	252.81%	82.08%	130.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,103	9,373	9,332	8,357	2,699	4,313	3,293	28.88%
YoY %	61.13%	0.44%	11.67%	209.63%	-37.42%	30.97%	-	-
Horiz. %	458.64%	284.63%	283.39%	253.78%	81.96%	130.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.79%	19.34%	15.31%	6.07%	38.79%	19.34%	2.86%	-
YoY %	38.52%	26.32%	152.22%	-84.35%	100.57%	576.22%	-	-
Horiz. %	936.71%	676.22%	535.31%	212.24%	1,356.29%	676.22%	100.00%	-
Total Cost	97,853	45,278	33,299	27,078	31,438	27,693	26,957	23.95%
YoY %	116.12%	35.97%	22.97%	-13.87%	13.52%	2.73%	-	-
Horiz. %	363.00%	167.96%	123.53%	100.45%	116.62%	102.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	129,734	115,062	59,720	95,416	87,899	60,170	82,743	7.78%
YoY %	12.75%	92.67%	-37.41%	8.55%	46.08%	-27.28%	-	-
Horiz. %	156.79%	139.06%	72.18%	115.32%	106.23%	72.72%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Dividend
Div	2,967	2,685	1,967	1,201	749	1,200	-	-
YoY %	10.50%	36.50%	63.78%	60.35%	-37.58%	0.00%	-	-
Horiz. %	247.25%	223.75%	163.92%	100.08%	62.42%	100.00%	-	-
Div Payout %	19.65%	28.65%	21.08%	14.37%	27.75%	27.84%	-	-
YoY %	-31.41%	35.91%	46.69%	-48.22%	-0.32%	0.00%	-	-
Horiz. %	70.58%	102.91%	75.72%	51.62%	99.68%	100.00%	-	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Equity
Net Worth	129,734	115,062	59,720	95,416	87,899	60,170	82,743	7.78%
YoY %	12.75%	92.67%	-37.41%	8.55%	46.08%	-27.28%	-	-
Horiz. %	156.79%	139.06%	72.18%	115.32%	106.23%	72.72%	100.00%	-
NOSH	59,239	59,310	59,720	59,635	59,795	60,170	59,959	-0.20%
YoY %	-0.12%	-0.69%	0.14%	-0.27%	-0.62%	0.35%	-	-
Horiz. %	98.80%	98.92%	99.60%	99.46%	99.73%	100.35%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Ratio Analysis
NP Margin	13.37%	17.15%	21.89%	23.51%	7.92%	13.48%	10.89%	-
YoY %	-22.04%	-21.65%	-6.89%	196.84%	-41.25%	23.78%	-	-
Horiz. %	122.77%	157.48%	201.01%	215.89%	72.73%	123.78%	100.00%	-
ROE	11.64%	8.15%	15.63%	8.76%	3.07%	7.17%	3.98%	-
YoY %	42.82%	-47.86%	78.42%	185.34%	-57.18%	80.15%	-	-
Horiz. %	292.46%	204.77%	392.71%	220.10%	77.14%	180.15%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Per Share
RPS	190.68	92.14	71.38	59.37	57.10	53.19	50.45	24.79%
YoY %	106.95%	29.08%	20.23%	3.98%	7.35%	5.43%	-	-
Horiz. %	377.96%	182.64%	141.49%	117.68%	113.18%	105.43%	100.00%	-
EPS	25.49	15.80	15.63	14.01	4.51	7.17	5.49	29.14%
YoY %	61.33%	1.09%	11.56%	210.64%	-37.10%	30.60%	-	-
Horiz. %	464.30%	287.80%	284.70%	255.19%	82.15%	130.60%	100.00%	-
DPS	5.00	4.50	3.30	2.00	1.25	2.00	0.00	-
YoY %	11.11%	36.36%	65.00%	60.00%	-37.50%	0.00%	-	-
Horiz. %	250.00%	225.00%	165.00%	100.00%	62.50%	100.00%	-	-
NAPS	2.19	1.94	1.00	1.60	1.47	1.00	1.38	7.99%
YoY %	12.89%	94.00%	-37.50%	8.84%	47.00%	-27.54%	-	-
Horiz. %	158.70%	140.58%	72.46%	115.94%	106.52%	72.46%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Adjusted Per Share Value based on latest NOSH - 59,635
RPS	94.09	45.52	35.51	29.49	28.44	26.66	25.20	24.54%
YoY %	106.70%	28.19%	20.41%	3.69%	6.68%	5.79%	-	-
Horiz. %	373.37%	180.63%	140.91%	117.02%	112.86%	105.79%	100.00%	-
EPS	12.58	7.81	7.77	6.96	2.25	3.59	2.74	28.90%
YoY %	61.08%	0.51%	11.64%	209.33%	-37.33%	31.02%	-	-
Horiz. %	459.12%	285.04%	283.58%	254.01%	82.12%	131.02%	100.00%	-
DPS	2.47	2.24	1.64	1.00	0.62	1.00	0.00	-
YoY %	10.27%	36.59%	64.00%	61.29%	-38.00%	0.00%	-	-
Horiz. %	247.00%	224.00%	164.00%	100.00%	62.00%	100.00%	-	-
NAPS	1.0807	0.9585	0.4975	0.7948	0.7322	0.5012	0.6893	7.77%
YoY %	12.75%	92.66%	-37.41%	8.55%	46.09%	-27.29%	-	-
Horiz. %	156.78%	139.05%	72.17%	115.31%	106.22%	72.71%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/10	30/04/09	30/04/08	30/04/07	28/04/06	29/04/05	30/04/04	-
Price	1.72	0.87	0.91	0.81	0.75	0.82	1.05	-
P/RPS	0.90	0.94	1.27	1.36	1.31	1.54	2.08	-13.02%
YoY %	-4.26%	-25.98%	-6.62%	3.82%	-14.94%	-25.96%	-	-
Horiz. %	43.27%	45.19%	61.06%	65.38%	62.98%	74.04%	100.00%	-
P/EPS	6.75	5.51	5.82	5.78	16.62	11.44	19.12	-15.92%
YoY %	22.50%	-5.33%	0.69%	-65.22%	45.28%	-40.17%	-	-
Horiz. %	35.30%	28.82%	30.44%	30.23%	86.92%	59.83%	100.00%	-
EY	14.82	18.16	17.17	17.30	6.02	8.74	5.23	18.94%
YoY %	-18.39%	5.77%	-0.75%	187.38%	-31.12%	67.11%	-	-
Horiz. %	283.37%	347.23%	328.30%	330.78%	115.11%	167.11%	100.00%	-
DY	2.91	5.17	3.63	2.47	1.67	2.44	0.00	-
YoY %	-43.71%	42.42%	46.96%	47.90%	-31.56%	0.00%	-	-
Horiz. %	119.26%	211.89%	148.77%	101.23%	68.44%	100.00%	-	-
P/NAPS	0.79	0.45	0.91	0.51	0.51	0.82	0.76	0.64%
YoY %	75.56%	-50.55%	78.43%	0.00%	-37.80%	7.89%	-	-
Horiz. %	103.95%	59.21%	119.74%	67.11%	67.11%	107.89%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Price Multiplier on Announcement Date
Date	29/06/10	30/06/09	27/06/08	29/06/07	30/06/06	30/06/05	02/07/04	-
Price	1.75	0.90	0.84	1.09	0.73	0.74	0.88	-
P/RPS	0.92	0.98	1.18	1.84	1.28	1.39	1.74	-10.07%
YoY %	-6.12%	-16.95%	-35.87%	43.75%	-7.91%	-20.11%	-	-
Horiz. %	52.87%	56.32%	67.82%	105.75%	73.56%	79.89%	100.00%	-
P/EPS	6.86	5.70	5.38	7.78	16.17	10.32	16.02	-13.17%
YoY %	20.35%	5.95%	-30.85%	-51.89%	56.69%	-35.58%	-	-
Horiz. %	42.82%	35.58%	33.58%	48.56%	100.94%	64.42%	100.00%	-
EY	14.57	17.56	18.60	12.86	6.18	9.69	6.24	15.17%
YoY %	-17.03%	-5.59%	44.63%	108.09%	-36.22%	55.29%	-	-
Horiz. %	233.49%	281.41%	298.08%	206.09%	99.04%	155.29%	100.00%	-
DY	2.86	5.00	3.93	1.83	1.71	2.70	0.00	-
YoY %	-42.80%	27.23%	114.75%	7.02%	-36.67%	0.00%	-	-
Horiz. %	105.93%	185.19%	145.56%	67.78%	63.33%	100.00%	-	-
P/NAPS	0.80	0.46	0.84	0.68	0.50	0.74	0.64	3.78%
YoY %	73.91%	-45.24%	23.53%	36.00%	-32.43%	15.62%	-	-
Horiz. %	125.00%	71.88%	131.25%	106.25%	78.12%	115.62%	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