[APM] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Announcement Date
18-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 0.55%
YoY- -10.64%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 1,296,250 1,247,218 1,111,110 1,157,038 1,198,872 807,702 940,994 5.48%
PBT 149,792 177,012 171,630 167,324 182,518 80,464 86,260 9.62%
Tax -34,330 -39,328 -36,280 -39,466 -42,650 -16,236 -20,578 8.90%
NP 115,462 137,684 135,350 127,858 139,868 64,228 65,682 9.85%
-
NP to SH 101,910 126,048 124,176 111,664 124,962 55,658 60,100 9.19%
-
Tax Rate 22.92% 22.22% 21.14% 23.59% 23.37% 20.18% 23.86% -
Total Cost 1,180,788 1,109,534 975,760 1,029,180 1,059,004 743,474 875,312 5.11%
-
Net Worth 941,219 919,629 855,104 774,955 688,797 608,327 590,303 8.08%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 29,351 156,532 39,135 39,139 31,308 23,701 23,770 3.57%
Div Payout % 28.80% 124.19% 31.52% 35.05% 25.05% 42.58% 39.55% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 941,219 919,629 855,104 774,955 688,797 608,327 590,303 8.08%
NOSH 195,679 195,665 195,676 195,695 195,681 197,508 198,088 -0.20%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 8.91% 11.04% 12.18% 11.05% 11.67% 7.95% 6.98% -
ROE 10.83% 13.71% 14.52% 14.41% 18.14% 9.15% 10.18% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 662.43 637.42 567.83 591.24 612.67 408.94 475.04 5.69%
EPS 52.08 64.42 63.46 57.06 63.86 28.18 30.34 9.41%
DPS 15.00 80.00 20.00 20.00 16.00 12.00 12.00 3.78%
NAPS 4.81 4.70 4.37 3.96 3.52 3.08 2.98 8.30%
Adjusted Per Share Value based on latest NOSH - 195,739
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 642.98 618.66 551.15 573.93 594.68 400.65 466.76 5.48%
EPS 50.55 62.52 61.60 55.39 61.99 27.61 29.81 9.19%
DPS 14.56 77.65 19.41 19.41 15.53 11.76 11.79 3.57%
NAPS 4.6687 4.5617 4.2416 3.844 3.4167 3.0175 2.9281 8.08%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 5.98 4.99 4.74 4.88 4.16 1.80 2.05 -
P/RPS 0.90 0.78 0.83 0.83 0.68 0.44 0.43 13.09%
P/EPS 11.48 7.75 7.47 8.55 6.51 6.39 6.76 9.22%
EY 8.71 12.91 13.39 11.69 15.35 15.66 14.80 -8.45%
DY 2.51 16.03 4.22 4.10 3.85 6.67 5.85 -13.14%
P/NAPS 1.24 1.06 1.08 1.23 1.18 0.58 0.69 10.25%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/08/14 28/08/13 15/08/12 18/08/11 18/08/10 21/08/09 28/08/08 -
Price 6.05 5.40 5.00 4.90 4.91 1.91 2.11 -
P/RPS 0.91 0.85 0.88 0.83 0.80 0.47 0.44 12.86%
P/EPS 11.62 8.38 7.88 8.59 7.69 6.78 6.95 8.93%
EY 8.61 11.93 12.69 11.64 13.01 14.75 14.38 -8.18%
DY 2.48 14.81 4.00 4.08 3.26 6.28 5.69 -12.92%
P/NAPS 1.26 1.15 1.14 1.24 1.39 0.62 0.71 10.02%

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