[APB] QoQ Annualized Quarter Result on 31-Dec-2010 [#1]

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Annualized Quarter Result
Revenue	168,884	162,500	120,364	108,376	128,699	135,474	135,114	16.02%
YoY %	3.93%	35.01%	11.06%	-15.79%	-5.00%	0.27%	-	-
Horiz. %	124.99%	120.27%	89.08%	80.21%	95.25%	100.27%	100.00%	-
PBT	11,293	13,816	6,190	4,488	6,309	5,002	6,426	45.57%
YoY %	-18.26%	123.20%	37.92%	-28.86%	26.13%	-22.16%	-	-
Horiz. %	175.74%	215.00%	96.33%	69.84%	98.18%	77.84%	100.00%	-
Tax	-2,304	-3,874	-1,772	-1,304	-1,427	-1,441	-1,794	18.13%
YoY %	40.53%	-118.62%	-35.89%	8.62%	0.97%	19.68%	-	-
Horiz. %	128.43%	215.94%	98.77%	72.69%	79.54%	80.32%	100.00%	-
NP	8,989	9,941	4,418	3,184	4,882	3,561	4,632	55.52%
YoY %	-9.58%	125.01%	38.76%	-34.78%	37.10%	-23.12%	-	-
Horiz. %	194.06%	214.62%	95.38%	68.74%	105.40%	76.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,989	9,941	4,418	3,184	4,882	3,485	4,518	58.12%
YoY %	-9.58%	125.01%	38.76%	-34.78%	40.09%	-22.86%	-	-
Horiz. %	198.96%	220.03%	97.79%	70.47%	108.06%	77.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.40%	28.04%	28.63%	29.06%	22.62%	28.81%	27.92%	-
YoY %	-27.25%	-2.06%	-1.48%	28.47%	-21.49%	3.19%	-	-
Horiz. %	73.07%	100.43%	102.54%	104.08%	81.02%	103.19%	100.00%	-
Total Cost	159,895	152,558	115,946	105,192	123,817	131,913	130,482	14.49%
YoY %	4.81%	31.58%	10.22%	-15.04%	-6.14%	1.10%	-	-
Horiz. %	122.54%	116.92%	88.86%	80.62%	94.89%	101.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	158,481	157,318	152,076	153,672	153,117	150,637	155,029	1.47%
YoY %	0.74%	3.45%	-1.04%	0.36%	1.65%	-2.83%	-	-
Horiz. %	102.23%	101.48%	98.10%	99.12%	98.77%	97.17%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Dividend
Div	3,324	4,431	6,660	-	7,212	9,599	6,644	-36.95%
YoY %	-24.98%	-33.47%	0.00%	-	-24.87%	44.48%	-	-
Horiz. %	50.03%	66.69%	100.24%	-	108.55%	144.48%	100.00%	-
Div Payout %	36.99%	44.58%	150.75%	-	147.73%	275.42%	147.06%	-
YoY %	-17.03%	-70.43%	0.00%	-	-46.36%	87.28%	-	-
Horiz. %	25.15%	30.31%	102.51%	-	100.46%	187.28%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Equity
Net Worth	158,481	157,318	152,076	153,672	153,117	150,637	155,029	1.47%
YoY %	0.74%	3.45%	-1.04%	0.36%	1.65%	-2.83%	-	-
Horiz. %	102.23%	101.48%	98.10%	99.12%	98.77%	97.17%	100.00%	-
NOSH	110,826	110,787	111,005	110,555	110,954	110,762	110,735	0.05%
YoY %	0.04%	-0.20%	0.41%	-0.36%	0.17%	0.02%	-	-
Horiz. %	100.08%	100.05%	100.24%	99.84%	100.20%	100.02%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Ratio Analysis
NP Margin	5.32%	6.12%	3.67%	2.94%	3.79%	2.63%	3.43%	-
YoY %	-13.07%	66.76%	24.83%	-22.43%	44.11%	-23.32%	-	-
Horiz. %	155.10%	178.43%	107.00%	85.71%	110.50%	76.68%	100.00%	-
ROE	5.67%	6.32%	2.91%	2.07%	3.19%	2.31%	2.91%	-
YoY %	-10.28%	117.18%	40.58%	-35.11%	38.10%	-20.62%	-	-
Horiz. %	194.85%	217.18%	100.00%	71.13%	109.62%	79.38%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Per Share
RPS	152.39	146.68	108.43	98.03	115.99	122.31	122.02	15.95%
YoY %	3.89%	35.28%	10.61%	-15.48%	-5.17%	0.24%	-	-
Horiz. %	124.89%	120.21%	88.86%	80.34%	95.06%	100.24%	100.00%	-
EPS	8.11	8.97	3.98	2.88	4.40	3.15	4.08	58.02%
YoY %	-9.59%	125.38%	38.19%	-34.55%	39.68%	-22.79%	-	-
Horiz. %	198.77%	219.85%	97.55%	70.59%	107.84%	77.21%	100.00%	-
DPS	3.00	4.00	6.00	0.00	6.50	8.67	6.00	-36.97%
YoY %	-25.00%	-33.33%	0.00%	0.00%	-25.03%	44.50%	-	-
Horiz. %	50.00%	66.67%	100.00%	0.00%	108.33%	144.50%	100.00%	-
NAPS	1.43	1.42	1.37	1.39	1.38	1.36	1.40	1.42%
YoY %	0.70%	3.65%	-1.44%	0.72%	1.47%	-2.86%	-	-
Horiz. %	102.14%	101.43%	97.86%	99.29%	98.57%	97.14%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 110,555
RPS	149.62	143.96	106.63	96.01	114.02	120.02	119.70	16.02%
YoY %	3.93%	35.01%	11.06%	-15.80%	-5.00%	0.27%	-	-
Horiz. %	125.00%	120.27%	89.08%	80.21%	95.25%	100.27%	100.00%	-
EPS	7.96	8.81	3.91	2.82	4.33	3.09	4.00	58.14%
YoY %	-9.65%	125.32%	38.65%	-34.87%	40.13%	-22.75%	-	-
Horiz. %	199.00%	220.25%	97.75%	70.50%	108.25%	77.25%	100.00%	-
DPS	2.95	3.93	5.90	0.00	6.39	8.50	5.89	-36.90%
YoY %	-24.94%	-33.39%	0.00%	0.00%	-24.82%	44.31%	-	-
Horiz. %	50.08%	66.72%	100.17%	0.00%	108.49%	144.31%	100.00%	-
NAPS	1.404	1.3937	1.3473	1.3614	1.3565	1.3345	1.3735	1.47%
YoY %	0.74%	3.44%	-1.04%	0.36%	1.65%	-2.84%	-	-
Horiz. %	102.22%	101.47%	98.09%	99.12%	98.76%	97.16%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	-
Price	0.86	1.01	0.96	0.94	1.02	1.03	1.18	-
P/RPS	0.56	0.69	0.89	0.96	0.88	0.84	0.97	-30.64%
YoY %	-18.84%	-22.47%	-7.29%	9.09%	4.76%	-13.40%	-	-
Horiz. %	57.73%	71.13%	91.75%	98.97%	90.72%	86.60%	100.00%	-
P/EPS	10.60	11.26	24.12	32.64	23.18	32.73	28.92	-48.75%
YoY %	-5.86%	-53.32%	-26.10%	40.81%	-29.18%	13.17%	-	-
Horiz. %	36.65%	38.93%	83.40%	112.86%	80.15%	113.17%	100.00%	-
EY	9.43	8.88	4.15	3.06	4.31	3.06	3.46	94.99%
YoY %	6.19%	113.98%	35.62%	-29.00%	40.85%	-11.56%	-	-
Horiz. %	272.54%	256.65%	119.94%	88.44%	124.57%	88.44%	100.00%	-
DY	3.49	3.96	6.25	0.00	6.37	8.41	5.08	-22.12%
YoY %	-11.87%	-36.64%	0.00%	0.00%	-24.26%	65.55%	-	-
Horiz. %	68.70%	77.95%	123.03%	0.00%	125.39%	165.55%	100.00%	-
P/NAPS	0.60	0.71	0.70	0.68	0.74	0.76	0.84	-20.07%
YoY %	-15.49%	1.43%	2.94%	-8.11%	-2.63%	-9.52%	-	-
Horiz. %	71.43%	84.52%	83.33%	80.95%	88.10%	90.48%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	29/11/11	18/08/11	26/05/11	24/02/11	25/11/10	24/08/10	24/05/10	-
Price	0.93	0.98	1.03	1.00	1.00	1.08	1.05	-
P/RPS	0.61	0.67	0.95	1.02	0.86	0.88	0.86	-20.44%
YoY %	-8.96%	-29.47%	-6.86%	18.60%	-2.27%	2.33%	-	-
Horiz. %	70.93%	77.91%	110.47%	118.60%	100.00%	102.33%	100.00%	-
P/EPS	11.47	10.92	25.88	34.72	22.73	34.32	25.74	-41.63%
YoY %	5.04%	-57.81%	-25.46%	52.75%	-33.77%	33.33%	-	-
Horiz. %	44.56%	42.42%	100.54%	134.89%	88.31%	133.33%	100.00%	-
EY	8.72	9.16	3.86	2.88	4.40	2.91	3.89	71.19%
YoY %	-4.80%	137.31%	34.03%	-34.55%	51.20%	-25.19%	-	-
Horiz. %	224.16%	235.48%	99.23%	74.04%	113.11%	74.81%	100.00%	-
DY	3.23	4.08	5.83	0.00	6.50	8.02	5.71	-31.57%
YoY %	-20.83%	-30.02%	0.00%	0.00%	-18.95%	40.46%	-	-
Horiz. %	56.57%	71.45%	102.10%	0.00%	113.84%	140.46%	100.00%	-
P/NAPS	0.65	0.69	0.75	0.72	0.72	0.79	0.75	-9.09%
YoY %	-5.80%	-8.00%	4.17%	0.00%	-8.86%	5.33%	-	-
Horiz. %	86.67%	92.00%	100.00%	96.00%	96.00%	105.33%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos