[APM] QoQ TTM Result on 31-Dec-2018 [#4]

Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 12.39%
YoY- -1.67%
Quarter Report
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 1,493,223 1,444,560 1,381,672 1,334,372 1,279,325 1,234,698 1,214,753 14.73%
PBT 76,352 76,126 69,012 77,441 74,880 81,599 81,731 -4.43%
Tax -15,703 -14,093 -14,407 -16,983 -20,621 -21,494 -23,747 -24.07%
NP 60,649 62,033 54,605 60,458 54,259 60,105 57,984 3.03%
-
NP to SH 38,059 39,022 32,010 38,441 34,204 43,790 44,753 -10.22%
-
Tax Rate 20.57% 18.51% 20.88% 21.93% 27.54% 26.34% 29.06% -
Total Cost 1,432,574 1,382,527 1,327,067 1,273,914 1,225,066 1,174,593 1,156,769 15.30%
-
Net Worth 1,247,819 1,243,907 1,241,952 1,234,128 1,222,393 1,218,488 1,232,179 0.84%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 23,469 23,469 23,470 23,470 26,403 26,403 25,426 -5.19%
Div Payout % 61.67% 60.15% 73.32% 61.05% 77.20% 60.30% 56.81% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 1,247,819 1,243,907 1,241,952 1,234,128 1,222,393 1,218,488 1,232,179 0.84%
NOSH 201,600 201,600 201,600 201,600 201,600 201,600 201,600 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 4.06% 4.29% 3.95% 4.53% 4.24% 4.87% 4.77% -
ROE 3.05% 3.14% 2.58% 3.11% 2.80% 3.59% 3.63% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 763.47 738.59 706.44 682.25 654.11 631.29 621.09 14.73%
EPS 19.46 19.95 16.37 19.65 17.49 22.39 22.88 -10.22%
DPS 12.00 12.00 12.00 12.00 13.50 13.50 13.00 -5.19%
NAPS 6.38 6.36 6.35 6.31 6.25 6.23 6.30 0.84%
Adjusted Per Share Value based on latest NOSH - 201,600
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 740.69 716.55 685.35 661.89 634.59 612.45 602.56 14.73%
EPS 18.88 19.36 15.88 19.07 16.97 21.72 22.20 -10.22%
DPS 11.64 11.64 11.64 11.64 13.10 13.10 12.61 -5.19%
NAPS 6.1896 6.1702 6.1605 6.1217 6.0635 6.0441 6.112 0.84%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 2.34 2.75 3.00 2.68 3.30 3.55 3.50 -
P/RPS 0.31 0.37 0.42 0.39 0.50 0.56 0.56 -32.55%
P/EPS 12.03 13.78 18.33 13.64 18.87 15.86 15.30 -14.79%
EY 8.32 7.26 5.46 7.33 5.30 6.31 6.54 17.39%
DY 5.13 4.36 4.00 4.48 4.09 3.80 3.71 24.09%
P/NAPS 0.37 0.43 0.47 0.42 0.53 0.57 0.56 -24.12%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 22/11/19 27/08/19 24/05/19 25/02/19 16/11/18 29/08/18 16/05/18 -
Price 2.03 2.40 2.93 2.93 3.20 3.75 3.58 -
P/RPS 0.27 0.32 0.41 0.43 0.49 0.59 0.58 -39.90%
P/EPS 10.43 12.03 17.90 14.91 18.30 16.75 15.65 -23.68%
EY 9.59 8.31 5.59 6.71 5.47 5.97 6.39 31.05%
DY 5.91 5.00 4.10 4.10 4.22 3.60 3.63 38.35%
P/NAPS 0.32 0.38 0.46 0.46 0.51 0.60 0.57 -31.92%

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

Post a Comment