[APB] QoQ TTM Result on 30-Jun-2009 [#3]

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
TTM Result
Revenue	155,005	161,093	162,635	166,500	167,115	185,498	201,592	-16.08%
YoY %	-3.78%	-0.95%	-2.32%	-0.37%	-9.91%	-7.98%	-	-
Horiz. %	76.89%	79.91%	80.68%	82.59%	82.90%	92.02%	100.00%	-
PBT	22,134	24,745	27,909	24,781	22,364	25,296	27,266	-12.98%
YoY %	-10.55%	-11.34%	12.62%	10.81%	-11.59%	-7.23%	-	-
Horiz. %	81.18%	90.75%	102.36%	90.89%	82.02%	92.77%	100.00%	-
Tax	-2,946	-3,650	-4,486	-10,081	-8,400	-9,181	-9,879	-55.39%
YoY %	19.29%	18.64%	55.50%	-20.01%	8.51%	7.07%	-	-
Horiz. %	29.82%	36.95%	45.41%	102.04%	85.03%	92.93%	100.00%	-
NP	19,188	21,095	23,423	14,700	13,964	16,115	17,387	6.79%
YoY %	-9.04%	-9.94%	59.34%	5.27%	-13.35%	-7.32%	-	-
Horiz. %	110.36%	121.33%	134.72%	84.55%	80.31%	92.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,131	21,095	23,423	14,700	13,964	16,115	17,387	6.58%
YoY %	-9.31%	-9.94%	59.34%	5.27%	-13.35%	-7.32%	-	-
Horiz. %	110.03%	121.33%	134.72%	84.55%	80.31%	92.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.31%	14.75%	16.07%	40.68%	37.56%	36.29%	36.23%	-
YoY %	-9.76%	-8.21%	-60.50%	8.31%	3.50%	0.17%	-	-
Horiz. %	36.74%	40.71%	44.36%	112.28%	103.67%	100.17%	100.00%	-
Total Cost	135,817	139,998	139,212	151,800	153,151	169,383	184,205	-18.40%
YoY %	-2.99%	0.56%	-8.29%	-0.88%	-9.58%	-8.05%	-	-
Horiz. %	73.73%	76.00%	75.57%	82.41%	83.14%	91.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	155,102	156,015	156,322	145,109	122,931	155,637	122,526	17.03%
YoY %	-0.59%	-0.20%	7.73%	18.04%	-21.01%	27.02%	-	-
Horiz. %	126.59%	127.33%	127.58%	118.43%	100.33%	127.02%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Dividend
Div	7,200	6,758	6,758	6,758	6,146	3,265	3,265	69.50%
YoY %	6.54%	0.00%	0.00%	9.96%	88.24%	0.00%	-	-
Horiz. %	220.52%	206.98%	206.98%	206.98%	188.24%	100.00%	100.00%	-
Div Payout %	37.64%	32.04%	28.85%	45.97%	44.02%	20.26%	18.78%	-
YoY %	17.48%	11.06%	-37.24%	4.43%	117.28%	7.88%	-	-
Horiz. %	200.43%	170.61%	153.62%	244.78%	234.40%	107.88%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Equity
Net Worth	155,102	156,015	156,322	145,109	122,931	155,637	122,526	17.03%
YoY %	-0.59%	-0.20%	7.73%	18.04%	-21.01%	27.02%	-	-
Horiz. %	126.59%	127.33%	127.58%	118.43%	100.33%	127.02%	100.00%	-
NOSH	110,787	110,649	110,867	110,770	96,039	96,072	122,526	-6.49%
YoY %	0.12%	-0.20%	0.09%	15.34%	-0.03%	-21.59%	-	-
Horiz. %	90.42%	90.31%	90.48%	90.41%	78.38%	78.41%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Ratio Analysis
NP Margin	12.38%	13.09%	14.40%	8.83%	8.36%	8.69%	8.62%	-
YoY %	-5.42%	-9.10%	63.08%	5.62%	-3.80%	0.81%	-	-
Horiz. %	143.62%	151.86%	167.05%	102.44%	96.98%	100.81%	100.00%	-
ROE	12.33%	13.52%	14.98%	10.13%	11.36%	10.35%	14.19%	-
YoY %	-8.80%	-9.75%	47.88%	-10.83%	9.76%	-27.06%	-	-
Horiz. %	86.89%	95.28%	105.57%	71.39%	80.06%	72.94%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Per Share
RPS	139.91	145.59	146.69	150.31	174.01	193.08	164.53	-10.25%
YoY %	-3.90%	-0.75%	-2.41%	-13.62%	-9.88%	17.35%	-	-
Horiz. %	85.04%	88.49%	89.16%	91.36%	105.76%	117.35%	100.00%	-
EPS	17.27	19.06	21.13	13.27	14.54	16.77	14.19	14.00%
YoY %	-9.39%	-9.80%	59.23%	-8.73%	-13.30%	18.18%	-	-
Horiz. %	121.71%	134.32%	148.91%	93.52%	102.47%	118.18%	100.00%	-
DPS	6.50	6.11	6.10	6.10	6.40	3.40	2.67	81.06%
YoY %	6.38%	0.16%	0.00%	-4.69%	88.24%	27.34%	-	-
Horiz. %	243.45%	228.84%	228.46%	228.46%	239.70%	127.34%	100.00%	-
NAPS	1.40	1.41	1.41	1.31	1.28	1.62	1.00	25.17%
YoY %	-0.71%	0.00%	7.63%	2.34%	-20.99%	62.00%	-	-
Horiz. %	140.00%	141.00%	141.00%	131.00%	128.00%	162.00%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 110,770
RPS	137.32	142.72	144.08	147.51	148.05	164.34	178.60	-16.08%
YoY %	-3.78%	-0.94%	-2.33%	-0.36%	-9.91%	-7.98%	-	-
Horiz. %	76.89%	79.91%	80.67%	82.59%	82.89%	92.02%	100.00%	-
EPS	16.95	18.69	20.75	13.02	12.37	14.28	15.40	6.60%
YoY %	-9.31%	-9.93%	59.37%	5.25%	-13.38%	-7.27%	-	-
Horiz. %	110.06%	121.36%	134.74%	84.55%	80.32%	92.73%	100.00%	-
DPS	6.38	5.99	5.99	5.99	5.45	2.89	2.89	69.62%
YoY %	6.51%	0.00%	0.00%	9.91%	88.58%	0.00%	-	-
Horiz. %	220.76%	207.27%	207.27%	207.27%	188.58%	100.00%	100.00%	-
NAPS	1.3741	1.3822	1.3849	1.2856	1.0891	1.3788	1.0855	17.03%
YoY %	-0.59%	-0.19%	7.72%	18.04%	-21.01%	27.02%	-	-
Horiz. %	126.59%	127.33%	127.58%	118.43%	100.33%	127.02%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	-
Price	1.18	1.18	0.98	0.86	0.79	0.80	0.80	-
P/RPS	0.84	0.81	0.67	0.57	0.45	0.41	0.49	43.28%
YoY %	3.70%	20.90%	17.54%	26.67%	9.76%	-16.33%	-	-
Horiz. %	171.43%	165.31%	136.73%	116.33%	91.84%	83.67%	100.00%	-
P/EPS	6.83	6.19	4.64	6.48	5.43	4.77	5.64	13.62%
YoY %	10.34%	33.41%	-28.40%	19.34%	13.84%	-15.43%	-	-
Horiz. %	121.10%	109.75%	82.27%	114.89%	96.28%	84.57%	100.00%	-
EY	14.63	16.16	21.56	15.43	18.40	20.97	17.74	-12.06%
YoY %	-9.47%	-25.05%	39.73%	-16.14%	-12.26%	18.21%	-	-
Horiz. %	82.47%	91.09%	121.53%	86.98%	103.72%	118.21%	100.00%	-
DY	5.51	5.18	6.22	7.09	8.10	4.25	3.33	39.93%
YoY %	6.37%	-16.72%	-12.27%	-12.47%	90.59%	27.63%	-	-
Horiz. %	165.47%	155.56%	186.79%	212.91%	243.24%	127.63%	100.00%	-
P/NAPS	0.84	0.84	0.70	0.66	0.62	0.49	0.80	3.30%
YoY %	0.00%	20.00%	6.06%	6.45%	26.53%	-38.75%	-	-
Horiz. %	105.00%	105.00%	87.50%	82.50%	77.50%	61.25%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	24/05/10	25/02/10	25/11/09	25/08/09	26/05/09	26/02/09	26/11/08	-
Price	1.05	1.22	1.20	0.95	0.96	0.79	0.73	-
P/RPS	0.75	0.84	0.82	0.63	0.55	0.41	0.44	42.74%
YoY %	-10.71%	2.44%	30.16%	14.55%	34.15%	-6.82%	-	-
Horiz. %	170.45%	190.91%	186.36%	143.18%	125.00%	93.18%	100.00%	-
P/EPS	6.08	6.40	5.68	7.16	6.60	4.71	5.14	11.85%
YoY %	-5.00%	12.68%	-20.67%	8.48%	40.13%	-8.37%	-	-
Horiz. %	118.29%	124.51%	110.51%	139.30%	128.40%	91.63%	100.00%	-
EY	16.45	15.63	17.61	13.97	15.15	21.23	19.44	-10.54%
YoY %	5.25%	-11.24%	26.06%	-7.79%	-28.64%	9.21%	-	-
Horiz. %	84.62%	80.40%	90.59%	71.86%	77.93%	109.21%	100.00%	-
DY	6.19	5.01	5.08	6.42	6.67	4.30	3.65	42.25%
YoY %	23.55%	-1.38%	-20.87%	-3.75%	55.12%	17.81%	-	-
Horiz. %	169.59%	137.26%	139.18%	175.89%	182.74%	117.81%	100.00%	-
P/NAPS	0.75	0.87	0.85	0.73	0.75	0.49	0.73	1.81%
YoY %	-13.79%	2.35%	16.44%	-2.67%	53.06%	-32.88%	-	-
Horiz. %	102.74%	119.18%	116.44%	100.00%	102.74%	67.12%	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