[APB] QoQ TTM Result on 30-Sep-2009 [#4]

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
TTM Result
Revenue	143,841	155,005	161,093	162,635	166,500	167,115	185,498	-15.63%
YoY %	-7.20%	-3.78%	-0.95%	-2.32%	-0.37%	-9.91%	-	-
Horiz. %	77.54%	83.56%	86.84%	87.67%	89.76%	90.09%	100.00%	-
PBT	12,280	22,134	24,745	27,909	24,781	22,364	25,296	-38.31%
YoY %	-44.52%	-10.55%	-11.34%	12.62%	10.81%	-11.59%	-	-
Horiz. %	48.55%	87.50%	97.82%	110.33%	97.96%	88.41%	100.00%	-
Tax	938	-2,946	-3,650	-4,486	-10,081	-8,400	-9,181	-
YoY %	131.84%	19.29%	18.64%	55.50%	-20.01%	8.51%	-	-
Horiz. %	-10.22%	32.09%	39.76%	48.86%	109.80%	91.49%	100.00%	-
NP	13,218	19,188	21,095	23,423	14,700	13,964	16,115	-12.40%
YoY %	-31.11%	-9.04%	-9.94%	59.34%	5.27%	-13.35%	-	-
Horiz. %	82.02%	119.07%	130.90%	145.35%	91.22%	86.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,161	19,131	21,095	23,423	14,700	13,964	16,115	-12.66%
YoY %	-31.21%	-9.31%	-9.94%	59.34%	5.27%	-13.35%	-	-
Horiz. %	81.67%	118.72%	130.90%	145.35%	91.22%	86.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-7.64%	13.31%	14.75%	16.07%	40.68%	37.56%	36.29%	-
YoY %	-157.40%	-9.76%	-8.21%	-60.50%	8.31%	3.50%	-	-
Horiz. %	-21.05%	36.68%	40.64%	44.28%	112.10%	103.50%	100.00%	-
Total Cost	130,623	135,817	139,998	139,212	151,800	153,151	169,383	-15.94%
YoY %	-3.82%	-2.99%	0.56%	-8.29%	-0.88%	-9.58%	-	-
Horiz. %	77.12%	80.18%	82.65%	82.19%	89.62%	90.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	150,875	155,102	156,015	156,322	145,109	122,931	155,637	-2.05%
YoY %	-2.73%	-0.59%	-0.20%	7.73%	18.04%	-21.01%	-	-
Horiz. %	96.94%	99.66%	100.24%	100.44%	93.24%	78.99%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Dividend
Div	7,206	7,200	6,758	6,758	6,758	6,146	3,265	69.76%
YoY %	0.08%	6.54%	0.00%	0.00%	9.96%	88.24%	-	-
Horiz. %	220.70%	220.52%	206.98%	206.98%	206.98%	188.24%	100.00%	-
Div Payout %	54.76%	37.64%	32.04%	28.85%	45.97%	44.02%	20.26%	-
YoY %	45.48%	17.48%	11.06%	-37.24%	4.43%	117.28%	-	-
Horiz. %	270.29%	185.78%	158.14%	142.40%	226.90%	217.28%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Equity
Net Worth	150,875	155,102	156,015	156,322	145,109	122,931	155,637	-2.05%
YoY %	-2.73%	-0.59%	-0.20%	7.73%	18.04%	-21.01%	-	-
Horiz. %	96.94%	99.66%	100.24%	100.44%	93.24%	78.99%	100.00%	-
NOSH	110,937	110,787	110,649	110,867	110,770	96,039	96,072	10.09%
YoY %	0.14%	0.12%	-0.20%	0.09%	15.34%	-0.03%	-	-
Horiz. %	115.47%	115.32%	115.17%	115.40%	115.30%	99.97%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Ratio Analysis
NP Margin	9.19%	12.38%	13.09%	14.40%	8.83%	8.36%	8.69%	-
YoY %	-25.77%	-5.42%	-9.10%	63.08%	5.62%	-3.80%	-	-
Horiz. %	105.75%	142.46%	150.63%	165.71%	101.61%	96.20%	100.00%	-
ROE	8.72%	12.33%	13.52%	14.98%	10.13%	11.36%	10.35%	-
YoY %	-29.28%	-8.80%	-9.75%	47.88%	-10.83%	9.76%	-	-
Horiz. %	84.25%	119.13%	130.63%	144.73%	97.87%	109.76%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Per Share
RPS	129.66	139.91	145.59	146.69	150.31	174.01	193.08	-23.37%
YoY %	-7.33%	-3.90%	-0.75%	-2.41%	-13.62%	-9.88%	-	-
Horiz. %	67.15%	72.46%	75.40%	75.97%	77.85%	90.12%	100.00%	-
EPS	11.86	17.27	19.06	21.13	13.27	14.54	16.77	-20.67%
YoY %	-31.33%	-9.39%	-9.80%	59.23%	-8.73%	-13.30%	-	-
Horiz. %	70.72%	102.98%	113.66%	126.00%	79.13%	86.70%	100.00%	-
DPS	6.50	6.50	6.11	6.10	6.10	6.40	3.40	54.21%
YoY %	0.00%	6.38%	0.16%	0.00%	-4.69%	88.24%	-	-
Horiz. %	191.18%	191.18%	179.71%	179.41%	179.41%	188.24%	100.00%	-
NAPS	1.36	1.40	1.41	1.41	1.31	1.28	1.62	-11.03%
YoY %	-2.86%	-0.71%	0.00%	7.63%	2.34%	-20.99%	-	-
Horiz. %	83.95%	86.42%	87.04%	87.04%	80.86%	79.01%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 110,867
RPS	127.45	137.34	142.74	144.10	147.53	148.07	164.36	-15.63%
YoY %	-7.20%	-3.78%	-0.94%	-2.32%	-0.36%	-9.91%	-	-
Horiz. %	77.54%	83.56%	86.85%	87.67%	89.76%	90.09%	100.00%	-
EPS	11.66	16.95	18.69	20.75	13.02	12.37	14.28	-12.67%
YoY %	-31.21%	-9.31%	-9.93%	59.37%	5.25%	-13.38%	-	-
Horiz. %	81.65%	118.70%	130.88%	145.31%	91.18%	86.62%	100.00%	-
DPS	6.39	6.38	5.99	5.99	5.99	5.45	2.89	69.96%
YoY %	0.16%	6.51%	0.00%	0.00%	9.91%	88.58%	-	-
Horiz. %	221.11%	220.76%	207.27%	207.27%	207.27%	188.58%	100.00%	-
NAPS	1.3368	1.3743	1.3824	1.3851	1.2857	1.0892	1.379	-2.05%
YoY %	-2.73%	-0.59%	-0.19%	7.73%	18.04%	-21.02%	-	-
Horiz. %	96.94%	99.66%	100.25%	100.44%	93.23%	78.98%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	-
Price	1.03	1.18	1.18	0.98	0.86	0.79	0.80	-
P/RPS	0.79	0.84	0.81	0.67	0.57	0.45	0.41	55.03%
YoY %	-5.95%	3.70%	20.90%	17.54%	26.67%	9.76%	-	-
Horiz. %	192.68%	204.88%	197.56%	163.41%	139.02%	109.76%	100.00%	-
P/EPS	8.68	6.83	6.19	4.64	6.48	5.43	4.77	49.21%
YoY %	27.09%	10.34%	33.41%	-28.40%	19.34%	13.84%	-	-
Horiz. %	181.97%	143.19%	129.77%	97.27%	135.85%	113.84%	100.00%	-
EY	11.52	14.63	16.16	21.56	15.43	18.40	20.97	-32.99%
YoY %	-21.26%	-9.47%	-25.05%	39.73%	-16.14%	-12.26%	-	-
Horiz. %	54.94%	69.77%	77.06%	102.81%	73.58%	87.74%	100.00%	-
DY	6.31	5.51	5.18	6.22	7.09	8.10	4.25	30.23%
YoY %	14.52%	6.37%	-16.72%	-12.27%	-12.47%	90.59%	-	-
Horiz. %	148.47%	129.65%	121.88%	146.35%	166.82%	190.59%	100.00%	-
P/NAPS	0.76	0.84	0.84	0.70	0.66	0.62	0.49	34.09%
YoY %	-9.52%	0.00%	20.00%	6.06%	6.45%	26.53%	-	-
Horiz. %	155.10%	171.43%	171.43%	142.86%	134.69%	126.53%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Announcement Date
Date	24/08/10	24/05/10	25/02/10	25/11/09	25/08/09	26/05/09	26/02/09	-
Price	1.08	1.05	1.22	1.20	0.95	0.96	0.79	-
P/RPS	0.83	0.75	0.84	0.82	0.63	0.55	0.41	60.23%
YoY %	10.67%	-10.71%	2.44%	30.16%	14.55%	34.15%	-	-
Horiz. %	202.44%	182.93%	204.88%	200.00%	153.66%	134.15%	100.00%	-
P/EPS	9.10	6.08	6.40	5.68	7.16	6.60	4.71	55.31%
YoY %	49.67%	-5.00%	12.68%	-20.67%	8.48%	40.13%	-	-
Horiz. %	193.21%	129.09%	135.88%	120.59%	152.02%	140.13%	100.00%	-
EY	10.98	16.45	15.63	17.61	13.97	15.15	21.23	-35.64%
YoY %	-33.25%	5.25%	-11.24%	26.06%	-7.79%	-28.64%	-	-
Horiz. %	51.72%	77.48%	73.62%	82.95%	65.80%	71.36%	100.00%	-
DY	6.02	6.19	5.01	5.08	6.42	6.67	4.30	25.22%
YoY %	-2.75%	23.55%	-1.38%	-20.87%	-3.75%	55.12%	-	-
Horiz. %	140.00%	143.95%	116.51%	118.14%	149.30%	155.12%	100.00%	-
P/NAPS	0.79	0.75	0.87	0.85	0.73	0.75	0.49	37.61%
YoY %	5.33%	-13.79%	2.35%	16.44%	-2.67%	53.06%	-	-
Horiz. %	161.22%	153.06%	177.55%	173.47%	148.98%	153.06%	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