[ASIAFLE] YoY TTM Result on 30-Sep-2007 [#2]

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
TTM Result
Revenue	266,283	265,885	278,055	155,561	119,799	125,815	119,275	14.31%
YoY %	0.15%	-4.38%	78.74%	29.85%	-4.78%	5.48%	-	-
Horiz. %	223.25%	222.92%	233.12%	130.42%	100.44%	105.48%	100.00%	-
PBT	62,666	79,228	54,481	43,960	38,215	42,460	37,599	8.88%
YoY %	-20.90%	45.42%	23.93%	15.03%	-10.00%	12.93%	-	-
Horiz. %	166.67%	210.72%	144.90%	116.92%	101.64%	112.93%	100.00%	-
Tax	-6,019	-3,552	-6,000	-7,856	-7,008	-9,603	-7,167	-2.86%
YoY %	-69.45%	40.80%	23.63%	-12.10%	27.02%	-33.99%	-	-
Horiz. %	83.98%	49.56%	83.72%	109.61%	97.78%	133.99%	100.00%	-
NP	56,647	75,676	48,481	36,104	31,207	32,857	30,432	10.90%
YoY %	-25.15%	56.09%	34.28%	15.69%	-5.02%	7.97%	-	-
Horiz. %	186.14%	248.67%	159.31%	118.64%	102.55%	107.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	56,647	75,676	48,481	36,104	31,207	32,857	30,432	10.90%
YoY %	-25.15%	56.09%	34.28%	15.69%	-5.02%	7.97%	-	-
Horiz. %	186.14%	248.67%	159.31%	118.64%	102.55%	107.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.60%	4.48%	11.01%	17.87%	18.34%	22.62%	19.06%	-
YoY %	114.29%	-59.31%	-38.39%	-2.56%	-18.92%	18.68%	-	-
Horiz. %	50.37%	23.50%	57.76%	93.76%	96.22%	118.68%	100.00%	-
Total Cost	209,636	190,209	229,574	119,457	88,592	92,958	88,843	15.37%
YoY %	10.21%	-17.15%	92.18%	34.84%	-4.70%	4.63%	-	-
Horiz. %	235.96%	214.10%	258.40%	134.46%	99.72%	104.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	330,440	298,767	240,119	189,031	176,152	171,343	142,747	15.00%
YoY %	10.60%	24.42%	27.03%	7.31%	2.81%	20.03%	-	-
Horiz. %	231.49%	209.30%	168.21%	132.42%	123.40%	120.03%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	31,991	28,423	23,805	22,272	22,356	19,502	17,104	10.99%
YoY %	12.55%	19.40%	6.88%	-0.38%	14.63%	14.02%	-	-
Horiz. %	187.04%	166.18%	139.18%	130.22%	130.71%	114.02%	100.00%	-
Div Payout %	56.47%	37.56%	49.10%	61.69%	71.64%	59.36%	56.21%	-
YoY %	50.35%	-23.50%	-20.41%	-13.89%	20.69%	5.60%	-	-
Horiz. %	100.46%	66.82%	87.35%	109.75%	127.45%	105.60%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	330,440	298,767	240,119	189,031	176,152	171,343	142,747	15.00%
YoY %	10.60%	24.42%	27.03%	7.31%	2.81%	20.03%	-	-
Horiz. %	231.49%	209.30%	168.21%	132.42%	123.40%	120.03%	100.00%	-
NOSH	114,983	114,068	113,478	68,621	69,746	69,896	69,589	8.72%
YoY %	0.80%	0.52%	65.37%	-1.61%	-0.21%	0.44%	-	-
Horiz. %	165.23%	163.92%	163.07%	98.61%	100.23%	100.44%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	21.27%	28.46%	17.44%	23.21%	26.05%	26.12%	25.51%	-
YoY %	-25.26%	63.19%	-24.86%	-10.90%	-0.27%	2.39%	-	-
Horiz. %	83.38%	111.56%	68.37%	90.98%	102.12%	102.39%	100.00%	-
ROE	17.14%	25.33%	20.19%	19.10%	17.72%	19.18%	21.32%	-
YoY %	-32.33%	25.46%	5.71%	7.79%	-7.61%	-10.04%	-	-
Horiz. %	80.39%	118.81%	94.70%	89.59%	83.11%	89.96%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	231.58	233.09	245.03	226.69	171.76	180.00	171.40	5.14%
YoY %	-0.65%	-4.87%	8.09%	31.98%	-4.58%	5.02%	-	-
Horiz. %	135.11%	135.99%	142.96%	132.26%	100.21%	105.02%	100.00%	-
EPS	49.27	66.34	42.72	52.61	44.74	47.01	43.73	2.00%
YoY %	-25.73%	55.29%	-18.80%	17.59%	-4.83%	7.50%	-	-
Horiz. %	112.67%	151.70%	97.69%	120.31%	102.31%	107.50%	100.00%	-
DPS	28.00	25.00	20.98	32.00	32.00	28.00	24.58	2.19%
YoY %	12.00%	19.16%	-34.44%	0.00%	14.29%	13.91%	-	-
Horiz. %	113.91%	101.71%	85.35%	130.19%	130.19%	113.91%	100.00%	-
NAPS	2.8738	2.6192	2.116	2.7547	2.5256	2.4514	2.0513	5.77%
YoY %	9.72%	23.78%	-23.19%	9.07%	3.03%	19.50%	-	-
Horiz. %	140.10%	127.68%	103.15%	134.29%	123.12%	119.50%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 68,621
RPS	135.87	135.67	141.88	79.38	61.13	64.20	60.86	14.31%
YoY %	0.15%	-4.38%	78.74%	29.85%	-4.78%	5.49%	-	-
Horiz. %	223.25%	222.92%	233.13%	130.43%	100.44%	105.49%	100.00%	-
EPS	28.90	38.61	24.74	18.42	15.92	16.77	15.53	10.90%
YoY %	-25.15%	56.06%	34.31%	15.70%	-5.07%	7.98%	-	-
Horiz. %	186.09%	248.62%	159.30%	118.61%	102.51%	107.98%	100.00%	-
DPS	16.32	14.50	12.15	11.36	11.41	9.95	8.73	10.98%
YoY %	12.55%	19.34%	6.95%	-0.44%	14.67%	13.97%	-	-
Horiz. %	186.94%	166.09%	139.18%	130.13%	130.70%	113.97%	100.00%	-
NAPS	1.6861	1.5245	1.2252	0.9646	0.8988	0.8743	0.7284	15.00%
YoY %	10.60%	24.43%	27.02%	7.32%	2.80%	20.03%	-	-
Horiz. %	231.48%	209.29%	168.20%	132.43%	123.39%	120.03%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-	-	-
Price	4.62	4.93	4.88	6.70	5.40	0.00	0.00	-
P/RPS	1.99	2.12	1.99	2.96	3.14	0.00	0.00	-
YoY %	-6.13%	6.53%	-32.77%	-5.73%	0.00%	0.00%	-	-
Horiz. %	63.38%	67.52%	63.38%	94.27%	100.00%	-	-	-
P/EPS	9.38	7.43	11.42	12.73	12.07	0.00	0.00	-
YoY %	26.24%	-34.94%	-10.29%	5.47%	0.00%	0.00%	-	-
Horiz. %	77.71%	61.56%	94.61%	105.47%	100.00%	-	-	-
EY	10.66	13.46	8.75	7.85	8.29	0.00	0.00	-
YoY %	-20.80%	53.83%	11.46%	-5.31%	0.00%	0.00%	-	-
Horiz. %	128.59%	162.36%	105.55%	94.69%	100.00%	-	-	-
DY	6.06	5.07	4.30	4.78	5.93	0.00	0.00	-
YoY %	19.53%	17.91%	-10.04%	-19.39%	0.00%	0.00%	-	-
Horiz. %	102.19%	85.50%	72.51%	80.61%	100.00%	-	-	-
P/NAPS	1.61	1.88	2.31	2.43	2.14	0.00	0.00	-
YoY %	-14.36%	-18.61%	-4.94%	13.55%	0.00%	0.00%	-	-
Horiz. %	75.23%	87.85%	107.94%	113.55%	100.00%	-	-	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	26/11/10	30/11/09	28/11/08	30/11/07	30/11/06	30/11/05	29/11/04	-
Price	4.60	5.10	4.88	8.70	5.75	0.00	0.00	-
P/RPS	1.99	2.19	1.99	3.84	3.35	0.00	0.00	-
YoY %	-9.13%	10.05%	-48.18%	14.63%	0.00%	0.00%	-	-
Horiz. %	59.40%	65.37%	59.40%	114.63%	100.00%	-	-	-
P/EPS	9.34	7.69	11.42	16.54	12.85	0.00	0.00	-
YoY %	21.46%	-32.66%	-30.96%	28.72%	0.00%	0.00%	-	-
Horiz. %	72.68%	59.84%	88.87%	128.72%	100.00%	-	-	-
EY	10.71	13.01	8.75	6.05	7.78	0.00	0.00	-
YoY %	-17.68%	48.69%	44.63%	-22.24%	0.00%	0.00%	-	-
Horiz. %	137.66%	167.22%	112.47%	77.76%	100.00%	-	-	-
DY	6.09	4.90	4.30	3.68	5.57	0.00	0.00	-
YoY %	24.29%	13.95%	16.85%	-33.93%	0.00%	0.00%	-	-
Horiz. %	109.34%	87.97%	77.20%	66.07%	100.00%	-	-	-
P/NAPS	1.60	1.95	2.31	3.16	2.28	0.00	0.00	-
YoY %	-17.95%	-15.58%	-26.90%	38.60%	0.00%	0.00%	-	-
Horiz. %	70.18%	85.53%	101.32%	138.60%	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