[APB] QoQ TTM Result on 30-Sep-2008 [#4]

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
TTM Result
Revenue	166,500	167,115	185,498	201,592	205,716	203,837	180,309	-5.17%
YoY %	-0.37%	-9.91%	-7.98%	-2.00%	0.92%	13.05%	-	-
Horiz. %	92.34%	92.68%	102.88%	111.80%	114.09%	113.05%	100.00%	-
PBT	24,781	22,364	25,296	27,266	30,399	28,622	29,554	-11.08%
YoY %	10.81%	-11.59%	-7.23%	-10.31%	6.21%	-3.15%	-	-
Horiz. %	83.85%	75.67%	85.59%	92.26%	102.86%	96.85%	100.00%	-
Tax	-10,081	-8,400	-9,181	-9,879	-7,616	-6,984	-7,675	19.95%
YoY %	-20.01%	8.51%	7.07%	-29.71%	-9.05%	9.00%	-	-
Horiz. %	131.35%	109.45%	119.62%	128.72%	99.23%	91.00%	100.00%	-
NP	14,700	13,964	16,115	17,387	22,783	21,638	21,879	-23.30%
YoY %	5.27%	-13.35%	-7.32%	-23.68%	5.29%	-1.10%	-	-
Horiz. %	67.19%	63.82%	73.66%	79.47%	104.13%	98.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,700	13,964	16,115	17,387	22,783	21,638	21,879	-23.30%
YoY %	5.27%	-13.35%	-7.32%	-23.68%	5.29%	-1.10%	-	-
Horiz. %	67.19%	63.82%	73.66%	79.47%	104.13%	98.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	40.68%	37.56%	36.29%	36.23%	25.05%	24.40%	25.97%	-
YoY %	8.31%	3.50%	0.17%	44.63%	2.66%	-6.05%	-	-
Horiz. %	156.64%	144.63%	139.74%	139.51%	96.46%	93.95%	100.00%	-
Total Cost	151,800	153,151	169,383	184,205	182,933	182,199	158,430	-2.81%
YoY %	-0.88%	-9.58%	-8.05%	0.70%	0.40%	15.00%	-	-
Horiz. %	95.82%	96.67%	106.91%	116.27%	115.47%	115.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	145,109	122,931	155,637	122,526	143,690	153,388	135,133	4.86%
YoY %	18.04%	-21.01%	27.02%	-14.73%	-6.32%	13.51%	-	-
Horiz. %	107.38%	90.97%	115.17%	90.67%	106.33%	113.51%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	6,758	6,146	3,265	3,265	6,631	7,098	7,098	-3.22%
YoY %	9.96%	88.24%	0.00%	-50.76%	-6.58%	0.00%	-	-
Horiz. %	95.21%	86.59%	46.00%	46.00%	93.42%	100.00%	100.00%	-
Div Payout %	45.97%	44.02%	20.26%	18.78%	29.11%	32.81%	32.45%	-
YoY %	4.43%	117.28%	7.88%	-35.49%	-11.28%	1.11%	-	-
Horiz. %	141.66%	135.65%	62.43%	57.87%	89.71%	101.11%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	145,109	122,931	155,637	122,526	143,690	153,388	135,133	4.86%
YoY %	18.04%	-21.01%	27.02%	-14.73%	-6.32%	13.51%	-	-
Horiz. %	107.38%	90.97%	115.17%	90.67%	106.33%	113.51%	100.00%	-
NOSH	110,770	96,039	96,072	122,526	93,305	102,259	92,557	12.73%
YoY %	15.34%	-0.03%	-21.59%	31.32%	-8.76%	10.48%	-	-
Horiz. %	119.68%	103.76%	103.80%	132.38%	100.81%	110.48%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	8.83%	8.36%	8.69%	8.62%	11.07%	10.62%	12.13%	-
YoY %	5.62%	-3.80%	0.81%	-22.13%	4.24%	-12.45%	-	-
Horiz. %	72.79%	68.92%	71.64%	71.06%	91.26%	87.55%	100.00%	-
ROE	10.13%	11.36%	10.35%	14.19%	15.86%	14.11%	16.19%	-
YoY %	-10.83%	9.76%	-27.06%	-10.53%	12.40%	-12.85%	-	-
Horiz. %	62.57%	70.17%	63.93%	87.65%	97.96%	87.15%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	150.31	174.01	193.08	164.53	220.48	199.33	194.81	-15.88%
YoY %	-13.62%	-9.88%	17.35%	-25.38%	10.61%	2.32%	-	-
Horiz. %	77.16%	89.32%	99.11%	84.46%	113.18%	102.32%	100.00%	-
EPS	13.27	14.54	16.77	14.19	24.42	21.16	23.64	-31.97%
YoY %	-8.73%	-13.30%	18.18%	-41.89%	15.41%	-10.49%	-	-
Horiz. %	56.13%	61.51%	70.94%	60.03%	103.30%	89.51%	100.00%	-
DPS	6.10	6.40	3.40	2.67	7.11	6.94	7.67	-14.17%
YoY %	-4.69%	88.24%	27.34%	-62.45%	2.45%	-9.52%	-	-
Horiz. %	79.53%	83.44%	44.33%	34.81%	92.70%	90.48%	100.00%	-
NAPS	1.31	1.28	1.62	1.00	1.54	1.50	1.46	-6.97%
YoY %	2.34%	-20.99%	62.00%	-35.06%	2.67%	2.74%	-	-
Horiz. %	89.73%	87.67%	110.96%	68.49%	105.48%	102.74%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 122,526
RPS	147.51	148.05	164.34	178.60	182.25	180.59	159.74	-5.17%
YoY %	-0.36%	-9.91%	-7.98%	-2.00%	0.92%	13.05%	-	-
Horiz. %	92.34%	92.68%	102.88%	111.81%	114.09%	113.05%	100.00%	-
EPS	13.02	12.37	14.28	15.40	20.18	19.17	19.38	-23.31%
YoY %	5.25%	-13.38%	-7.27%	-23.69%	5.27%	-1.08%	-	-
Horiz. %	67.18%	63.83%	73.68%	79.46%	104.13%	98.92%	100.00%	-
DPS	5.99	5.45	2.89	2.89	5.88	6.29	6.29	-3.20%
YoY %	9.91%	88.58%	0.00%	-50.85%	-6.52%	0.00%	-	-
Horiz. %	95.23%	86.65%	45.95%	45.95%	93.48%	100.00%	100.00%	-
NAPS	1.2856	1.0891	1.3788	1.0855	1.273	1.3589	1.1972	4.86%
YoY %	18.04%	-21.01%	27.02%	-14.73%	-6.32%	13.51%	-	-
Horiz. %	107.38%	90.97%	115.17%	90.67%	106.33%	113.51%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	0.86	0.79	0.80	0.80	0.93	1.13	1.75	-
P/RPS	0.57	0.45	0.41	0.49	0.42	0.57	0.90	-26.27%
YoY %	26.67%	9.76%	-16.33%	16.67%	-26.32%	-36.67%	-	-
Horiz. %	63.33%	50.00%	45.56%	54.44%	46.67%	63.33%	100.00%	-
P/EPS	6.48	5.43	4.77	5.64	3.81	5.34	7.40	-8.47%
YoY %	19.34%	13.84%	-15.43%	48.03%	-28.65%	-27.84%	-	-
Horiz. %	87.57%	73.38%	64.46%	76.22%	51.49%	72.16%	100.00%	-
EY	15.43	18.40	20.97	17.74	26.26	18.73	13.51	9.27%
YoY %	-16.14%	-12.26%	18.21%	-32.44%	40.20%	38.64%	-	-
Horiz. %	114.21%	136.20%	155.22%	131.31%	194.37%	138.64%	100.00%	-
DY	7.09	8.10	4.25	3.33	7.64	6.14	4.38	37.90%
YoY %	-12.47%	90.59%	27.63%	-56.41%	24.43%	40.18%	-	-
Horiz. %	161.87%	184.93%	97.03%	76.03%	174.43%	140.18%	100.00%	-
P/NAPS	0.66	0.62	0.49	0.80	0.60	0.75	1.20	-32.89%
YoY %	6.45%	26.53%	-38.75%	33.33%	-20.00%	-37.50%	-	-
Horiz. %	55.00%	51.67%	40.83%	66.67%	50.00%	62.50%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	25/08/09	26/05/09	26/02/09	26/11/08	26/08/08	27/05/08	26/02/08	-
Price	0.95	0.96	0.79	0.73	0.87	1.09	1.31	-
P/RPS	0.63	0.55	0.41	0.44	0.39	0.55	0.67	-4.02%
YoY %	14.55%	34.15%	-6.82%	12.82%	-29.09%	-17.91%	-	-
Horiz. %	94.03%	82.09%	61.19%	65.67%	58.21%	82.09%	100.00%	-
P/EPS	7.16	6.60	4.71	5.14	3.56	5.15	5.54	18.66%
YoY %	8.48%	40.13%	-8.37%	44.38%	-30.87%	-7.04%	-	-
Horiz. %	129.24%	119.13%	85.02%	92.78%	64.26%	92.96%	100.00%	-
EY	13.97	15.15	21.23	19.44	28.07	19.41	18.04	-15.68%
YoY %	-7.79%	-28.64%	9.21%	-30.74%	44.62%	7.59%	-	-
Horiz. %	77.44%	83.98%	117.68%	107.76%	155.60%	107.59%	100.00%	-
DY	6.42	6.67	4.30	3.65	8.17	6.37	5.85	6.40%
YoY %	-3.75%	55.12%	17.81%	-55.32%	28.26%	8.89%	-	-
Horiz. %	109.74%	114.02%	73.50%	62.39%	139.66%	108.89%	100.00%	-
P/NAPS	0.73	0.75	0.49	0.73	0.56	0.73	0.90	-13.03%
YoY %	-2.67%	53.06%	-32.88%	30.36%	-23.29%	-18.89%	-	-
Horiz. %	81.11%	83.33%	54.44%	81.11%	62.22%	81.11%	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

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

2024-06-28 16:50:00

MACD/RSI

5 Mins

BUY

2024-06-28 16:50:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-06-28 16:05:00

EMA 5

5 Mins

BUY

2024-06-28 14:45:00

EMA 5

5 Mins

SELL

2024-06-28 14:45:00

ADX

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

943

HLIND

HONG LEONG INDUSTRIES BHD

920

JCY

JCY INTERNATIONAL BERHAD

627

DNEX

DAGANG NEXCHANGE BERHAD

594

GENTING

GENTING BHD

578

YTLPOWR

YTL POWER INTERNATIONAL BHD

547

MAYBANK

MALAYAN BANKING BHD

480

MYEG

MY E.G. SERVICES BHD

469

SAPNRG

SAPURA ENERGY BERHAD

461

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More