[APB] QoQ TTM Result on 31-Mar-2009 [#2]

Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Mar-2009 [#2]
Profit Trend
QoQ- -13.35%
YoY- -35.47%
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 161,093 162,635 166,500 167,115 185,498 201,592 205,716 -15.00%
PBT 24,745 27,909 24,781 22,364 25,296 27,266 30,399 -12.78%
Tax -3,650 -4,486 -10,081 -8,400 -9,181 -9,879 -7,616 -38.67%
NP 21,095 23,423 14,700 13,964 16,115 17,387 22,783 -4.98%
-
NP to SH 21,095 23,423 14,700 13,964 16,115 17,387 22,783 -4.98%
-
Tax Rate 14.75% 16.07% 40.68% 37.56% 36.29% 36.23% 25.05% -
Total Cost 139,998 139,212 151,800 153,151 169,383 184,205 182,933 -16.29%
-
Net Worth 156,015 156,322 145,109 122,931 155,637 122,526 143,690 5.62%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 6,758 6,758 6,758 6,146 3,265 3,265 6,631 1.26%
Div Payout % 32.04% 28.85% 45.97% 44.02% 20.26% 18.78% 29.11% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 156,015 156,322 145,109 122,931 155,637 122,526 143,690 5.62%
NOSH 110,649 110,867 110,770 96,039 96,072 122,526 93,305 12.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 13.09% 14.40% 8.83% 8.36% 8.69% 8.62% 11.07% -
ROE 13.52% 14.98% 10.13% 11.36% 10.35% 14.19% 15.86% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 145.59 146.69 150.31 174.01 193.08 164.53 220.48 -24.11%
EPS 19.06 21.13 13.27 14.54 16.77 14.19 24.42 -15.18%
DPS 6.11 6.10 6.10 6.40 3.40 2.67 7.11 -9.58%
NAPS 1.41 1.41 1.31 1.28 1.62 1.00 1.54 -5.69%
Adjusted Per Share Value based on latest NOSH - 96,039
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 142.74 144.10 147.53 148.07 164.36 178.62 182.27 -15.00%
EPS 18.69 20.75 13.02 12.37 14.28 15.41 20.19 -5.00%
DPS 5.99 5.99 5.99 5.45 2.89 2.89 5.88 1.23%
NAPS 1.3824 1.3851 1.2857 1.0892 1.379 1.0856 1.2732 5.62%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.18 0.98 0.86 0.79 0.80 0.80 0.93 -
P/RPS 0.81 0.67 0.57 0.45 0.41 0.49 0.42 54.75%
P/EPS 6.19 4.64 6.48 5.43 4.77 5.64 3.81 38.07%
EY 16.16 21.56 15.43 18.40 20.97 17.74 26.26 -27.58%
DY 5.18 6.22 7.09 8.10 4.25 3.33 7.64 -22.76%
P/NAPS 0.84 0.70 0.66 0.62 0.49 0.80 0.60 25.06%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 25/08/09 26/05/09 26/02/09 26/11/08 26/08/08 -
Price 1.22 1.20 0.95 0.96 0.79 0.73 0.87 -
P/RPS 0.84 0.82 0.63 0.55 0.41 0.44 0.39 66.54%
P/EPS 6.40 5.68 7.16 6.60 4.71 5.14 3.56 47.69%
EY 15.63 17.61 13.97 15.15 21.23 19.44 28.07 -32.24%
DY 5.01 5.08 6.42 6.67 4.30 3.65 8.17 -27.75%
P/NAPS 0.87 0.85 0.73 0.75 0.49 0.73 0.56 34.03%

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