[APEX] YoY Quarter Result on 2012-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 11,954 22,571 18,867 11,688 12,532 11,742 9,243 4.38% YoY % -47.04% 19.63% 61.42% -6.73% 6.73% 27.04% - Horiz. % 129.33% 244.20% 204.12% 126.45% 135.58% 127.04% 100.00%
PBT 6,501 9,839 7,760 19,253 6,359 6,396 4,279 7.22% YoY % -33.93% 26.79% -59.69% 202.77% -0.58% 49.47% - Horiz. % 151.93% 229.94% 181.35% 449.94% 148.61% 149.47% 100.00%
Tax -888 -1,830 -1,562 -869 -934 -558 -392 14.59% YoY % 51.48% -17.16% -79.75% 6.96% -67.38% -42.35% - Horiz. % 226.53% 466.84% 398.47% 221.68% 238.27% 142.35% 100.00%
NP 5,613 8,009 6,198 18,384 5,425 5,838 3,887 6.31% YoY % -29.92% 29.22% -66.29% 238.88% -7.07% 50.19% - Horiz. % 144.40% 206.05% 159.45% 472.96% 139.57% 150.19% 100.00%
NP to SH 5,613 8,009 6,198 18,384 5,425 5,838 3,887 6.31% YoY % -29.92% 29.22% -66.29% 238.88% -7.07% 50.19% - Horiz. % 144.40% 206.05% 159.45% 472.96% 139.57% 150.19% 100.00%
Tax Rate 13.66 % 18.60 % 20.13 % 4.51 % 14.69 % 8.72 % 9.16 % 6.88% YoY % -26.56% -7.60% 346.34% -69.30% 68.46% -4.80% - Horiz. % 149.13% 203.06% 219.76% 49.24% 160.37% 95.20% 100.00%
Total Cost 6,341 14,562 12,669 -6,696 7,107 5,904 5,356 2.85% YoY % -56.46% 14.94% 289.20% -194.22% 20.38% 10.23% - Horiz. % 118.39% 271.88% 236.54% -125.02% 132.69% 110.23% 100.00%
Net Worth 279,636 287,918 277,492 297,954 280,462 291,899 266,174 0.83% YoY % -2.88% 3.76% -6.87% 6.24% -3.92% 9.66% - Horiz. % 105.06% 108.17% 104.25% 111.94% 105.37% 109.66% 100.00%
Dividend 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 279,636 287,918 277,492 297,954 280,462 291,899 266,174 0.83% YoY % -2.88% 3.76% -6.87% 6.24% -3.92% 9.66% - Horiz. % 105.06% 108.17% 104.25% 111.94% 105.37% 109.66% 100.00%
NOSH 202,635 202,759 202,549 202,690 204,716 207,021 211,249 -0.69% YoY % -0.06% 0.10% -0.07% -0.99% -1.11% -2.00% - Horiz. % 95.92% 95.98% 95.88% 95.95% 96.91% 98.00% 100.00%
Ratio Analysis 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 46.95 % 35.48 % 32.85 % 157.29 % 43.29 % 49.72 % 42.05 % 1.85% YoY % 32.33% 8.01% -79.12% 263.34% -12.93% 18.24% - Horiz. % 111.65% 84.38% 78.12% 374.05% 102.95% 118.24% 100.00%
ROE 2.01 % 2.78 % 2.23 % 6.17 % 1.93 % 2.00 % 1.46 % 5.47% YoY % -27.70% 24.66% -63.86% 219.69% -3.50% 36.99% - Horiz. % 137.67% 190.41% 152.74% 422.60% 132.19% 136.99% 100.00%
Per Share 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 5.90 11.13 9.31 5.77 6.12 5.67 4.38 5.09% YoY % -46.99% 19.55% 61.35% -5.72% 7.94% 29.45% - Horiz. % 134.70% 254.11% 212.56% 131.74% 139.73% 129.45% 100.00%
EPS 2.77 3.95 3.06 9.07 2.65 2.82 1.84 7.05% YoY % -29.87% 29.08% -66.26% 242.26% -6.03% 53.26% - Horiz. % 150.54% 214.67% 166.30% 492.93% 144.02% 153.26% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.3800 1.4200 1.3700 1.4700 1.3700 1.4100 1.2600 1.53% YoY % -2.82% 3.65% -6.80% 7.30% -2.84% 11.90% - Horiz. % 109.52% 112.70% 108.73% 116.67% 108.73% 111.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 5.60 10.57 8.83 5.47 5.87 5.50 4.33 4.38% YoY % -47.02% 19.71% 61.43% -6.81% 6.73% 27.02% - Horiz. % 129.33% 244.11% 203.93% 126.33% 135.57% 127.02% 100.00%
EPS 2.63 3.75 2.90 8.61 2.54 2.73 1.82 6.32% YoY % -29.87% 29.31% -66.32% 238.98% -6.96% 50.00% - Horiz. % 144.51% 206.04% 159.34% 473.08% 139.56% 150.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.3094 1.3482 1.2993 1.3952 1.3133 1.3668 1.2464 0.82% YoY % -2.88% 3.76% -6.87% 6.24% -3.91% 9.66% - Horiz. % 105.05% 108.17% 104.24% 111.94% 105.37% 109.66% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.5500 1.5400 1.1700 1.1700 0.7500 0.6800 0.6000 -
P/RPS 26.27 13.83 12.56 20.29 12.25 11.99 13.71 11.44% YoY % 89.95% 10.11% -38.10% 65.63% 2.17% -12.55% - Horiz. % 191.61% 100.88% 91.61% 147.99% 89.35% 87.45% 100.00%
P/EPS 55.96 38.99 38.24 12.90 28.30 24.11 32.61 9.41% YoY % 43.52% 1.96% 196.43% -54.42% 17.38% -26.07% - Horiz. % 171.60% 119.56% 117.26% 39.56% 86.78% 73.93% 100.00%
EY 1.79 2.56 2.62 7.75 3.53 4.15 3.07 -8.59% YoY % -30.08% -2.29% -66.19% 119.55% -14.94% 35.18% - Horiz. % 58.31% 83.39% 85.34% 252.44% 114.98% 135.18% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.12 1.08 0.85 0.80 0.55 0.48 0.48 15.16% YoY % 3.70% 27.06% 6.25% 45.45% 14.58% 0.00% - Horiz. % 233.33% 225.00% 177.08% 166.67% 114.58% 100.00% 100.00%
Price Multiplier on Announcement Date 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 23/11/15 27/11/14 26/11/13 20/11/12 22/11/11 23/11/10 17/11/09 -
Price 1.9200 1.5000 1.1900 1.1300 0.8100 0.7500 0.6000 -
P/RPS 32.55 13.47 12.78 19.60 13.23 13.22 13.71 15.49% YoY % 141.65% 5.40% -34.80% 48.15% 0.08% -3.57% - Horiz. % 237.42% 98.25% 93.22% 142.96% 96.50% 96.43% 100.00%
P/EPS 69.31 37.97 38.89 12.46 30.57 26.60 32.61 13.38% YoY % 82.54% -2.37% 212.12% -59.24% 14.92% -18.43% - Horiz. % 212.54% 116.44% 119.26% 38.21% 93.74% 81.57% 100.00%
EY 1.44 2.63 2.57 8.03 3.27 3.76 3.07 -11.85% YoY % -45.25% 2.33% -68.00% 145.57% -13.03% 22.48% - Horiz. % 46.91% 85.67% 83.71% 261.56% 106.51% 122.48% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.39 1.06 0.87 0.77 0.59 0.53 0.48 19.38% YoY % 31.13% 21.84% 12.99% 30.51% 11.32% 10.42% - Horiz. % 289.58% 220.83% 181.25% 160.42% 122.92% 110.42% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
AEHB Notes Sep 2012.doc 
