[APB] YoY Annualized Quarter Result on 30-Jun-2009 [#3]

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Annualized Quarter Result
Revenue	236,920	162,500	135,474	160,533	203,829	167,190	183,744	4.32%
YoY %	45.80%	19.95%	-15.61%	-21.24%	21.91%	-9.01%	-	-
Horiz. %	128.94%	88.44%	73.73%	87.37%	110.93%	90.99%	100.00%	-
PBT	7,129	13,816	5,002	25,841	29,076	26,970	15,377	-12.01%
YoY %	-48.40%	176.21%	-80.64%	-11.13%	7.81%	75.39%	-	-
Horiz. %	46.36%	89.85%	32.53%	168.05%	189.09%	175.39%	100.00%	-
Tax	-1,878	-3,874	-1,441	-8,673	-8,325	-7,500	-5,020	-15.10%
YoY %	51.52%	-168.84%	83.39%	-4.18%	-11.00%	-49.40%	-	-
Horiz. %	37.41%	77.17%	28.71%	172.77%	165.84%	149.40%	100.00%	-
NP	5,250	9,941	3,561	17,168	20,750	19,470	10,357	-10.69%
YoY %	-47.19%	179.16%	-79.26%	-17.26%	6.57%	87.99%	-	-
Horiz. %	50.69%	95.98%	34.38%	165.76%	200.35%	187.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,250	9,941	3,485	17,168	20,750	18,633	9,282	-9.05%
YoY %	-47.19%	185.25%	-79.70%	-17.26%	11.36%	100.74%	-	-
Horiz. %	56.56%	107.10%	37.55%	184.96%	223.55%	200.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.34%	28.04%	28.81%	33.56%	28.63%	27.81%	32.65%	-
YoY %	-6.06%	-2.67%	-14.15%	17.22%	2.95%	-14.82%	-	-
Horiz. %	80.67%	85.88%	88.24%	102.79%	87.69%	85.18%	100.00%	-
Total Cost	231,669	152,558	131,913	143,365	183,078	147,720	173,386	4.94%
YoY %	51.86%	15.65%	-7.99%	-21.69%	23.94%	-14.80%	-	-
Horiz. %	133.61%	87.99%	76.08%	82.69%	105.59%	85.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	156,410	157,318	150,637	130,553	147,944	143,608	106,633	6.58%
YoY %	-0.58%	4.44%	15.38%	-11.76%	3.02%	34.68%	-	-
Horiz. %	146.68%	147.53%	141.27%	122.43%	138.74%	134.68%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	9,613	4,431	9,599	8,637	4,483	5,001	6,462	6.83%
YoY %	116.95%	-53.84%	11.14%	92.66%	-10.36%	-22.61%	-	-
Horiz. %	148.76%	68.57%	148.55%	133.66%	69.37%	77.39%	100.00%	-
Div Payout %	183.10%	44.58%	275.42%	50.31%	21.60%	26.84%	69.62%	-
YoY %	310.72%	-83.81%	447.45%	132.92%	-19.52%	-61.45%	-	-
Horiz. %	263.00%	64.03%	395.60%	72.26%	31.03%	38.55%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	156,410	157,318	150,637	130,553	147,944	143,608	106,633	6.58%
YoY %	-0.58%	4.44%	15.38%	-11.76%	3.02%	34.68%	-	-
Horiz. %	146.68%	147.53%	141.27%	122.43%	138.74%	134.68%	100.00%	-
NOSH	110,929	110,787	110,762	99,659	96,067	107,170	88,126	3.90%
YoY %	0.13%	0.02%	11.14%	3.74%	-10.36%	21.61%	-	-
Horiz. %	125.88%	125.71%	125.69%	113.09%	109.01%	121.61%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	2.22%	6.12%	2.63%	10.69%	10.18%	11.65%	5.64%	-
YoY %	-63.73%	132.70%	-75.40%	5.01%	-12.62%	106.56%	-	-
Horiz. %	39.36%	108.51%	46.63%	189.54%	180.50%	206.56%	100.00%	-
ROE	3.36%	6.32%	2.31%	13.15%	14.03%	12.98%	8.71%	-
YoY %	-46.84%	173.59%	-82.43%	-6.27%	8.09%	49.02%	-	-
Horiz. %	38.58%	72.56%	26.52%	150.98%	161.08%	149.02%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	213.58	146.68	122.31	161.08	212.17	156.00	208.50	0.40%
YoY %	45.61%	19.92%	-24.07%	-24.08%	36.01%	-25.18%	-	-
Horiz. %	102.44%	70.35%	58.66%	77.26%	101.76%	74.82%	100.00%	-
EPS	4.73	8.97	3.15	17.23	21.60	17.39	10.53	-12.47%
YoY %	-47.27%	184.76%	-81.72%	-20.23%	24.21%	65.15%	-	-
Horiz. %	44.92%	85.19%	29.91%	163.63%	205.13%	165.15%	100.00%	-
DPS	8.67	4.00	8.67	8.67	4.67	4.67	7.33	2.83%
YoY %	116.75%	-53.86%	0.00%	85.65%	0.00%	-36.29%	-	-
Horiz. %	118.28%	54.57%	118.28%	118.28%	63.71%	63.71%	100.00%	-
NAPS	1.41	1.42	1.36	1.31	1.54	1.34	1.21	2.57%
YoY %	-0.70%	4.41%	3.82%	-14.94%	14.93%	10.74%	-	-
Horiz. %	116.53%	117.36%	112.40%	108.26%	127.27%	110.74%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 110,770
RPS	209.90	143.96	120.02	142.22	180.58	148.12	162.79	4.32%
YoY %	45.80%	19.95%	-15.61%	-21.24%	21.91%	-9.01%	-	-
Horiz. %	128.94%	88.43%	73.73%	87.36%	110.93%	90.99%	100.00%	-
EPS	4.65	8.81	3.09	15.21	18.38	16.51	8.22	-9.05%
YoY %	-47.22%	185.11%	-79.68%	-17.25%	11.33%	100.85%	-	-
Horiz. %	56.57%	107.18%	37.59%	185.04%	223.60%	200.85%	100.00%	-
DPS	8.52	3.93	8.50	7.65	3.97	4.43	5.73	6.82%
YoY %	116.79%	-53.76%	11.11%	92.70%	-10.38%	-22.69%	-	-
Horiz. %	148.69%	68.59%	148.34%	133.51%	69.28%	77.31%	100.00%	-
NAPS	1.3857	1.3937	1.3345	1.1566	1.3107	1.2723	0.9447	6.58%
YoY %	-0.57%	4.44%	15.38%	-11.76%	3.02%	34.68%	-	-
Horiz. %	146.68%	147.53%	141.26%	122.43%	138.74%	134.68%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	0.77	1.01	1.03	0.86	0.93	1.84	0.79	-
P/RPS	0.36	0.69	0.84	0.53	0.44	1.18	0.38	-0.89%
YoY %	-47.83%	-17.86%	58.49%	20.45%	-62.71%	210.53%	-	-
Horiz. %	94.74%	181.58%	221.05%	139.47%	115.79%	310.53%	100.00%	-
P/EPS	16.27	11.26	32.73	4.99	4.31	10.58	7.50	13.76%
YoY %	44.49%	-65.60%	555.91%	15.78%	-59.26%	41.07%	-	-
Horiz. %	216.93%	150.13%	436.40%	66.53%	57.47%	141.07%	100.00%	-
EY	6.15	8.88	3.06	20.03	23.23	9.45	13.33	-12.08%
YoY %	-30.74%	190.20%	-84.72%	-13.78%	145.82%	-29.11%	-	-
Horiz. %	46.14%	66.62%	22.96%	150.26%	174.27%	70.89%	100.00%	-
DY	11.26	3.96	8.41	10.08	5.02	2.54	9.28	3.27%
YoY %	184.34%	-52.91%	-16.57%	100.80%	97.64%	-72.63%	-	-
Horiz. %	121.34%	42.67%	90.63%	108.62%	54.09%	27.37%	100.00%	-
P/NAPS	0.55	0.71	0.76	0.66	0.60	1.37	0.65	-2.74%
YoY %	-22.54%	-6.58%	15.15%	10.00%	-56.20%	110.77%	-	-
Horiz. %	84.62%	109.23%	116.92%	101.54%	92.31%	210.77%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	24/08/12	18/08/11	24/08/10	25/08/09	26/08/08	24/08/07	30/08/06	-
Price	0.92	0.98	1.08	0.95	0.87	1.72	0.90	-
P/RPS	0.43	0.67	0.88	0.59	0.41	1.10	0.43	0.00%
YoY %	-35.82%	-23.86%	49.15%	43.90%	-62.73%	155.81%	-	-
Horiz. %	100.00%	155.81%	204.65%	137.21%	95.35%	255.81%	100.00%	-
P/EPS	19.44	10.92	34.32	5.51	4.03	9.89	8.54	14.67%
YoY %	78.02%	-68.18%	522.87%	36.72%	-59.25%	15.81%	-	-
Horiz. %	227.63%	127.87%	401.87%	64.52%	47.19%	115.81%	100.00%	-
EY	5.14	9.16	2.91	18.13	24.83	10.11	11.70	-12.79%
YoY %	-43.89%	214.78%	-83.95%	-26.98%	145.60%	-13.59%	-	-
Horiz. %	43.93%	78.29%	24.87%	154.96%	212.22%	86.41%	100.00%	-
DY	9.42	4.08	8.02	9.12	5.36	2.71	8.15	2.44%
YoY %	130.88%	-49.13%	-12.06%	70.15%	97.79%	-66.75%	-	-
Horiz. %	115.58%	50.06%	98.40%	111.90%	65.77%	33.25%	100.00%	-
P/NAPS	0.65	0.69	0.79	0.73	0.56	1.28	0.74	-2.13%
YoY %	-5.80%	-12.66%	8.22%	30.36%	-56.25%	72.97%	-	-
Horiz. %	87.84%	93.24%	106.76%	98.65%	75.68%	172.97%	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