[LYSAGHT] YoY TTM Result on 30-Jun-2007 [#2]

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
TTM Result
Revenue	58,893	82,556	93,836	77,655	59,184	54,073	64,308	-1.45%
YoY %	-28.66%	-12.02%	20.84%	31.21%	9.45%	-15.92%	-	-
Horiz. %	91.58%	128.38%	145.92%	120.75%	92.03%	84.08%	100.00%	-
PBT	10,375	17,330	13,816	10,481	5,689	6,214	10,119	0.41%
YoY %	-40.13%	25.43%	31.82%	84.23%	-8.45%	-38.59%	-	-
Horiz. %	102.53%	171.26%	136.54%	103.58%	56.22%	61.41%	100.00%	-
Tax	-2,434	-3,492	-4,047	-2,797	-1,355	-1,873	-2,796	-2.28%
YoY %	30.30%	13.71%	-44.69%	-106.42%	27.66%	33.01%	-	-
Horiz. %	87.05%	124.89%	144.74%	100.04%	48.46%	66.99%	100.00%	-
NP	7,941	13,838	9,769	7,684	4,334	4,341	7,323	1.35%
YoY %	-42.61%	41.65%	27.13%	77.30%	-0.16%	-40.72%	-	-
Horiz. %	108.44%	188.97%	133.40%	104.93%	59.18%	59.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,941	13,838	9,769	7,684	4,334	4,341	7,323	1.35%
YoY %	-42.61%	41.65%	27.13%	77.30%	-0.16%	-40.72%	-	-
Horiz. %	108.44%	188.97%	133.40%	104.93%	59.18%	59.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.46%	20.15%	29.29%	26.69%	23.82%	30.14%	27.63%	-
YoY %	16.43%	-31.21%	9.74%	12.05%	-20.97%	9.08%	-	-
Horiz. %	84.91%	72.93%	106.01%	96.60%	86.21%	109.08%	100.00%	-
Total Cost	50,952	68,718	84,067	69,971	54,850	49,732	56,985	-1.84%
YoY %	-25.85%	-18.26%	20.15%	27.57%	10.29%	-12.73%	-	-
Horiz. %	89.41%	120.59%	147.52%	122.79%	96.25%	87.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	88,641	82,755	73,154	64,473	58,197	54,705	50,961	9.65%
YoY %	7.11%	13.12%	13.46%	10.78%	6.38%	7.35%	-	-
Horiz. %	173.94%	162.39%	143.55%	126.51%	114.20%	107.35%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	2,080	20	-	16	12	-	832	16.49%
YoY %	10,300.00%	0.00%	-	33.33%	0.00%	-	-	-
Horiz. %	250.00%	2.40%	-	1.92%	1.44%	-	100.00%	-
Div Payout %	26.20%	0.15%	-	0.22%	0.29%	-	11.36%	-
YoY %	17,366.67%	0.00%	-	-24.14%	0.00%	-	-	-
Horiz. %	230.63%	1.32%	-	1.94%	2.55%	-	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	88,641	82,755	73,154	64,473	58,197	54,705	50,961	9.65%
YoY %	7.11%	13.12%	13.46%	10.78%	6.38%	7.35%	-	-
Horiz. %	173.94%	162.39%	143.55%	126.51%	114.20%	107.35%	100.00%	-
NOSH	41,615	41,585	41,565	41,595	41,569	41,578	41,628	-0.00%
YoY %	0.07%	0.05%	-0.07%	0.06%	-0.02%	-0.12%	-	-
Horiz. %	99.97%	99.90%	99.85%	99.92%	99.86%	99.88%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	13.48%	16.76%	10.41%	9.90%	7.32%	8.03%	11.39%	-
YoY %	-19.57%	61.00%	5.15%	35.25%	-8.84%	-29.50%	-	-
Horiz. %	118.35%	147.15%	91.40%	86.92%	64.27%	70.50%	100.00%	-
ROE	8.96%	16.72%	13.35%	11.92%	7.45%	7.94%	14.37%	-
YoY %	-46.41%	25.24%	12.00%	60.00%	-6.17%	-44.75%	-	-
Horiz. %	62.35%	116.35%	92.90%	82.95%	51.84%	55.25%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	141.52	198.52	225.76	186.69	142.37	130.05	154.48	-1.44%
YoY %	-28.71%	-12.07%	20.93%	31.13%	9.47%	-15.81%	-	-
Horiz. %	91.61%	128.51%	146.14%	120.85%	92.16%	84.19%	100.00%	-
EPS	19.08	33.28	23.50	18.47	10.43	10.44	17.59	1.36%
YoY %	-42.67%	41.62%	27.23%	77.09%	-0.10%	-40.65%	-	-
Horiz. %	108.47%	189.20%	133.60%	105.00%	59.30%	59.35%	100.00%	-
DPS	5.00	0.05	0.00	0.04	0.03	0.00	2.00	16.49%
YoY %	9,900.00%	0.00%	0.00%	33.33%	0.00%	0.00%	-	-
Horiz. %	250.00%	2.50%	0.00%	2.00%	1.50%	0.00%	100.00%	-
NAPS	2.13	1.99	1.76	1.55	1.40	1.3157	1.2242	9.66%
YoY %	7.04%	13.07%	13.55%	10.71%	6.41%	7.47%	-	-
Horiz. %	173.99%	162.56%	143.77%	126.61%	114.36%	107.47%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 41,595
RPS	141.64	198.55	225.68	186.76	142.34	130.05	154.66	-1.45%
YoY %	-28.66%	-12.02%	20.84%	31.21%	9.45%	-15.91%	-	-
Horiz. %	91.58%	128.38%	145.92%	120.76%	92.03%	84.09%	100.00%	-
EPS	19.10	33.28	23.49	18.48	10.42	10.44	17.61	1.36%
YoY %	-42.61%	41.68%	27.11%	77.35%	-0.19%	-40.72%	-	-
Horiz. %	108.46%	188.98%	133.39%	104.94%	59.17%	59.28%	100.00%	-
DPS	5.00	0.05	0.00	0.04	0.03	0.00	2.00	16.49%
YoY %	9,900.00%	0.00%	0.00%	33.33%	0.00%	0.00%	-	-
Horiz. %	250.00%	2.50%	0.00%	2.00%	1.50%	0.00%	100.00%	-
NAPS	2.1318	1.9903	1.7594	1.5506	1.3997	1.3157	1.2256	9.65%
YoY %	7.11%	13.12%	13.47%	10.78%	6.38%	7.35%	-	-
Horiz. %	173.94%	162.39%	143.55%	126.52%	114.21%	107.35%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	1.70	1.15	0.94	1.15	0.85	0.82	1.02	-
P/RPS	1.20	0.58	0.42	0.62	0.60	0.63	0.66	10.47%
YoY %	106.90%	38.10%	-32.26%	3.33%	-4.76%	-4.55%	-	-
Horiz. %	181.82%	87.88%	63.64%	93.94%	90.91%	95.45%	100.00%	-
P/EPS	8.91	3.46	4.00	6.23	8.15	7.85	5.80	7.41%
YoY %	157.51%	-13.50%	-35.79%	-23.56%	3.82%	35.34%	-	-
Horiz. %	153.62%	59.66%	68.97%	107.41%	140.52%	135.34%	100.00%	-
EY	11.22	28.94	25.00	16.06	12.27	12.73	17.25	-6.91%
YoY %	-61.23%	15.76%	55.67%	30.89%	-3.61%	-26.20%	-	-
Horiz. %	65.04%	167.77%	144.93%	93.10%	71.13%	73.80%	100.00%	-
DY	2.94	0.04	0.00	0.03	0.04	0.00	1.96	6.98%
YoY %	7,250.00%	0.00%	0.00%	-25.00%	0.00%	0.00%	-	-
Horiz. %	150.00%	2.04%	0.00%	1.53%	2.04%	0.00%	100.00%	-
P/NAPS	0.80	0.58	0.53	0.74	0.61	0.62	0.83	-0.61%
YoY %	37.93%	9.43%	-28.38%	21.31%	-1.61%	-25.30%	-	-
Horiz. %	96.39%	69.88%	63.86%	89.16%	73.49%	74.70%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	19/08/10	28/08/09	28/08/08	21/08/07	22/08/06	18/08/05	25/08/04	-
Price	1.78	1.26	1.18	1.03	0.84	0.81	0.93	-
P/RPS	1.26	0.63	0.52	0.55	0.59	0.62	0.60	13.15%
YoY %	100.00%	21.15%	-5.45%	-6.78%	-4.84%	3.33%	-	-
Horiz. %	210.00%	105.00%	86.67%	91.67%	98.33%	103.33%	100.00%	-
P/EPS	9.33	3.79	5.02	5.58	8.06	7.76	5.29	9.91%
YoY %	146.17%	-24.50%	-10.04%	-30.77%	3.87%	46.69%	-	-
Horiz. %	176.37%	71.64%	94.90%	105.48%	152.36%	146.69%	100.00%	-
EY	10.72	26.41	19.92	17.93	12.41	12.89	18.92	-9.03%
YoY %	-59.41%	32.58%	11.10%	44.48%	-3.72%	-31.87%	-	-
Horiz. %	56.66%	139.59%	105.29%	94.77%	65.59%	68.13%	100.00%	-
DY	2.81	0.04	0.00	0.04	0.04	0.00	2.15	4.56%
YoY %	6,925.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	130.70%	1.86%	0.00%	1.86%	1.86%	0.00%	100.00%	-
P/NAPS	0.84	0.63	0.67	0.66	0.60	0.62	0.76	1.68%
YoY %	33.33%	-5.97%	1.52%	10.00%	-3.23%	-18.42%	-	-
Horiz. %	110.53%	82.89%	88.16%	86.84%	78.95%	81.58%	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