[APB] QoQ TTM Result on 31-Dec-2009 [#1]

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
TTM Result
Revenue	128,699	143,841	155,005	161,093	162,635	166,500	167,115	-15.96%
YoY %	-10.53%	-7.20%	-3.78%	-0.95%	-2.32%	-0.37%	-	-
Horiz. %	77.01%	86.07%	92.75%	96.40%	97.32%	99.63%	100.00%	-
PBT	6,366	12,280	22,134	24,745	27,909	24,781	22,364	-56.69%
YoY %	-48.16%	-44.52%	-10.55%	-11.34%	12.62%	10.81%	-	-
Horiz. %	28.47%	54.91%	98.97%	110.65%	124.79%	110.81%	100.00%	-
Tax	-1,427	938	-2,946	-3,650	-4,486	-10,081	-8,400	-69.29%
YoY %	-252.13%	131.84%	19.29%	18.64%	55.50%	-20.01%	-	-
Horiz. %	16.99%	-11.17%	35.07%	43.45%	53.40%	120.01%	100.00%	-
NP	4,939	13,218	19,188	21,095	23,423	14,700	13,964	-49.95%
YoY %	-62.63%	-31.11%	-9.04%	-9.94%	59.34%	5.27%	-	-
Horiz. %	35.37%	94.66%	137.41%	151.07%	167.74%	105.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,882	13,161	19,131	21,095	23,423	14,700	13,964	-50.34%
YoY %	-62.91%	-31.21%	-9.31%	-9.94%	59.34%	5.27%	-	-
Horiz. %	34.96%	94.25%	137.00%	151.07%	167.74%	105.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.42%	-7.64%	13.31%	14.75%	16.07%	40.68%	37.56%	-
YoY %	393.46%	-157.40%	-9.76%	-8.21%	-60.50%	8.31%	-	-
Horiz. %	59.69%	-20.34%	35.44%	39.27%	42.78%	108.31%	100.00%	-
Total Cost	123,760	130,623	135,817	139,998	139,212	151,800	153,151	-13.23%
YoY %	-5.25%	-3.82%	-2.99%	0.56%	-8.29%	-0.88%	-	-
Horiz. %	80.81%	85.29%	88.68%	91.41%	90.90%	99.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	152,675	150,875	155,102	156,015	156,322	145,109	122,931	15.52%
YoY %	1.19%	-2.73%	-0.59%	-0.20%	7.73%	18.04%	-	-
Horiz. %	124.20%	122.73%	126.17%	126.91%	127.16%	118.04%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	7,206	7,206	7,200	6,758	6,758	6,758	6,146	11.17%
YoY %	0.00%	0.08%	6.54%	0.00%	0.00%	9.96%	-	-
Horiz. %	117.25%	117.25%	117.15%	109.96%	109.96%	109.96%	100.00%	-
Div Payout %	147.61%	54.76%	37.64%	32.04%	28.85%	45.97%	44.02%	-
YoY %	169.56%	45.48%	17.48%	11.06%	-37.24%	4.43%	-	-
Horiz. %	335.32%	124.40%	85.51%	72.79%	65.54%	104.43%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	152,675	150,875	155,102	156,015	156,322	145,109	122,931	15.52%
YoY %	1.19%	-2.73%	-0.59%	-0.20%	7.73%	18.04%	-	-
Horiz. %	124.20%	122.73%	126.17%	126.91%	127.16%	118.04%	100.00%	-
NOSH	110,634	110,937	110,787	110,649	110,867	110,770	96,039	9.88%
YoY %	-0.27%	0.14%	0.12%	-0.20%	0.09%	15.34%	-	-
Horiz. %	115.20%	115.51%	115.36%	115.21%	115.44%	115.34%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	3.84%	9.19%	12.38%	13.09%	14.40%	8.83%	8.36%	-
YoY %	-58.22%	-25.77%	-5.42%	-9.10%	63.08%	5.62%	-	-
Horiz. %	45.93%	109.93%	148.09%	156.58%	172.25%	105.62%	100.00%	-
ROE	3.20%	8.72%	12.33%	13.52%	14.98%	10.13%	11.36%	-
YoY %	-63.30%	-29.28%	-8.80%	-9.75%	47.88%	-10.83%	-	-
Horiz. %	28.17%	76.76%	108.54%	119.01%	131.87%	89.17%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	116.33	129.66	139.91	145.59	146.69	150.31	174.01	-23.52%
YoY %	-10.28%	-7.33%	-3.90%	-0.75%	-2.41%	-13.62%	-	-
Horiz. %	66.85%	74.51%	80.40%	83.67%	84.30%	86.38%	100.00%	-
EPS	4.41	11.86	17.27	19.06	21.13	13.27	14.54	-54.82%
YoY %	-62.82%	-31.33%	-9.39%	-9.80%	59.23%	-8.73%	-	-
Horiz. %	30.33%	81.57%	118.78%	131.09%	145.32%	91.27%	100.00%	-
DPS	6.50	6.50	6.50	6.11	6.10	6.10	6.40	1.03%
YoY %	0.00%	0.00%	6.38%	0.16%	0.00%	-4.69%	-	-
Horiz. %	101.56%	101.56%	101.56%	95.47%	95.31%	95.31%	100.00%	-
NAPS	1.38	1.36	1.40	1.41	1.41	1.31	1.28	5.13%
YoY %	1.47%	-2.86%	-0.71%	0.00%	7.63%	2.34%	-	-
Horiz. %	107.81%	106.25%	109.38%	110.16%	110.16%	102.34%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 110,649
RPS	114.02	127.43	137.32	142.72	144.08	147.51	148.05	-15.96%
YoY %	-10.52%	-7.20%	-3.78%	-0.94%	-2.33%	-0.36%	-	-
Horiz. %	77.01%	86.07%	92.75%	96.40%	97.32%	99.64%	100.00%	-
EPS	4.33	11.66	16.95	18.69	20.75	13.02	12.37	-50.30%
YoY %	-62.86%	-31.21%	-9.31%	-9.93%	59.37%	5.25%	-	-
Horiz. %	35.00%	94.26%	137.03%	151.09%	167.74%	105.25%	100.00%	-
DPS	6.38	6.38	6.38	5.99	5.99	5.99	5.45	11.06%
YoY %	0.00%	0.00%	6.51%	0.00%	0.00%	9.91%	-	-
Horiz. %	117.06%	117.06%	117.06%	109.91%	109.91%	109.91%	100.00%	-
NAPS	1.3526	1.3367	1.3741	1.3822	1.3849	1.2856	1.0891	15.52%
YoY %	1.19%	-2.72%	-0.59%	-0.19%	7.72%	18.04%	-	-
Horiz. %	124.19%	122.73%	126.17%	126.91%	127.16%	118.04%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	1.02	1.03	1.18	1.18	0.98	0.86	0.79	-
P/RPS	0.88	0.79	0.84	0.81	0.67	0.57	0.45	56.31%
YoY %	11.39%	-5.95%	3.70%	20.90%	17.54%	26.67%	-	-
Horiz. %	195.56%	175.56%	186.67%	180.00%	148.89%	126.67%	100.00%	-
P/EPS	23.11	8.68	6.83	6.19	4.64	6.48	5.43	162.39%
YoY %	166.24%	27.09%	10.34%	33.41%	-28.40%	19.34%	-	-
Horiz. %	425.60%	159.85%	125.78%	114.00%	85.45%	119.34%	100.00%	-
EY	4.33	11.52	14.63	16.16	21.56	15.43	18.40	-61.84%
YoY %	-62.41%	-21.26%	-9.47%	-25.05%	39.73%	-16.14%	-	-
Horiz. %	23.53%	62.61%	79.51%	87.83%	117.17%	83.86%	100.00%	-
DY	6.37	6.31	5.51	5.18	6.22	7.09	8.10	-14.78%
YoY %	0.95%	14.52%	6.37%	-16.72%	-12.27%	-12.47%	-	-
Horiz. %	78.64%	77.90%	68.02%	63.95%	76.79%	87.53%	100.00%	-
P/NAPS	0.74	0.76	0.84	0.84	0.70	0.66	0.62	12.50%
YoY %	-2.63%	-9.52%	0.00%	20.00%	6.06%	6.45%	-	-
Horiz. %	119.35%	122.58%	135.48%	135.48%	112.90%	106.45%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	25/11/10	24/08/10	24/05/10	25/02/10	25/11/09	25/08/09	26/05/09	-
Price	1.00	1.08	1.05	1.22	1.20	0.95	0.96	-
P/RPS	0.86	0.83	0.75	0.84	0.82	0.63	0.55	34.68%
YoY %	3.61%	10.67%	-10.71%	2.44%	30.16%	14.55%	-	-
Horiz. %	156.36%	150.91%	136.36%	152.73%	149.09%	114.55%	100.00%	-
P/EPS	22.66	9.10	6.08	6.40	5.68	7.16	6.60	127.41%
YoY %	149.01%	49.67%	-5.00%	12.68%	-20.67%	8.48%	-	-
Horiz. %	343.33%	137.88%	92.12%	96.97%	86.06%	108.48%	100.00%	-
EY	4.41	10.98	16.45	15.63	17.61	13.97	15.15	-56.04%
YoY %	-59.84%	-33.25%	5.25%	-11.24%	26.06%	-7.79%	-	-
Horiz. %	29.11%	72.48%	108.58%	103.17%	116.24%	92.21%	100.00%	-
DY	6.50	6.02	6.19	5.01	5.08	6.42	6.67	-1.70%
YoY %	7.97%	-2.75%	23.55%	-1.38%	-20.87%	-3.75%	-	-
Horiz. %	97.45%	90.25%	92.80%	75.11%	76.16%	96.25%	100.00%	-
P/NAPS	0.72	0.79	0.75	0.87	0.85	0.73	0.75	-2.68%
YoY %	-8.86%	5.33%	-13.79%	2.35%	16.44%	-2.67%	-	-
Horiz. %	96.00%	105.33%	100.00%	116.00%	113.33%	97.33%	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

MQ Market Updates - 26 June 2024

MQ Trader

MQ Trading Signals

2024-06-26 16:40:00

EMA 5

10 Mins

BUY

2024-06-26 16:30:00

EMA 5

30 Mins

BUY

2024-06-26 16:30:00

EMA 5

5 Mins

BUY

2024-06-26 16:25:00

ADX

5 Mins

BUY

2024-06-26 16:20:00

ADX

10 Mins

BUY

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 >

JCY

JCY INTERNATIONAL BERHAD

1000

DNEX

DAGANG NEXCHANGE BERHAD

647

YTLPOWR

YTL POWER INTERNATIONAL BHD

635

PTRANS

PERAK TRANSIT BERHAD

625

NOTION

NOTION VTEC BHD

623

HLIND

HONG LEONG INDUSTRIES BHD

592

MPI

MALAYSIAN PACIFIC INDUSTRIES

574

SNS

SNS NETWORK TECHNOLOGY BERHAD

435

PBBANK

PUBLIC BANK BHD

411

GENTING

GENTING BHD

396

Daily Stocks

HSI-HUZ

0.19

-0.005

307,055,600

HSI-HU8

0.075

0.00

266,131,800

INGENIEU

0.065

0.00

227,839,300

HSI-CXV

0.145

0.00

220,229,100

HSI-CXF

0.11

-0.01

153,498,200

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.07

+0.005

100,165,600

JCY

0.735

+0.04

82,385,300

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

-0.02

65,950,700

More active Stocks

CHGP

2.61

+0.32

750,300

MPI

38.86

+0.26

144,600

VSTECS

4.20

+0.20

2,671,800

HLFG

17.40

+0.20

215,600

PANAMY

20.18

+0.18

12,100

GREATEC

5.15

+0.16

816,000

MBMR

5.35

+0.15

860,900

ECOWLD-C26

0.16

+0.15

22,100

YTLPOWR

4.81

+0.14

21,233,800

PIE

6.32

+0.14

232,800

More gainer Stocks

NESTLE

121.50

-1.00

82,300

KLK

20.68

-0.30

1,367,300

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

67,000

DLADY

35.80

-0.22

17,800

ORIENT

6.97

-0.18

1,220,900

KESM

7.02

-0.16

179,800

PMETAL-C1G

0.10

-0.15

2,050,000

AIRPORT

9.60

-0.12

3,136,600

KUAISHO-C17

0.08

-0.12

58,800

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