[APB] YoY Annualized Quarter Result on 30-Jun-2011 [#3]

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Annualized Quarter Result
Revenue	190,636	132,812	236,920	162,500	135,474	160,533	203,829	-1.10%
YoY %	43.54%	-43.94%	45.80%	19.95%	-15.61%	-21.24%	-	-
Horiz. %	93.53%	65.16%	116.23%	79.72%	66.46%	78.76%	100.00%	-
PBT	16,090	12,529	7,129	13,816	5,002	25,841	29,076	-9.38%
YoY %	28.42%	75.75%	-48.40%	176.21%	-80.64%	-11.13%	-	-
Horiz. %	55.34%	43.09%	24.52%	47.52%	17.20%	88.87%	100.00%	-
Tax	-4,149	-3,281	-1,878	-3,874	-1,441	-8,673	-8,325	-10.95%
YoY %	-26.46%	-74.71%	51.52%	-168.84%	83.39%	-4.18%	-	-
Horiz. %	49.84%	39.41%	22.56%	46.53%	17.31%	104.18%	100.00%	-
NP	11,941	9,248	5,250	9,941	3,561	17,168	20,750	-8.79%
YoY %	29.12%	76.15%	-47.19%	179.16%	-79.26%	-17.26%	-	-
Horiz. %	57.55%	44.57%	25.30%	47.91%	17.16%	82.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,941	9,248	5,250	9,941	3,485	17,168	20,750	-8.79%
YoY %	29.12%	76.15%	-47.19%	185.25%	-79.70%	-17.26%	-	-
Horiz. %	57.55%	44.57%	25.30%	47.91%	16.80%	82.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.79%	26.19%	26.34%	28.04%	28.81%	33.56%	28.63%	-
YoY %	-1.53%	-0.57%	-6.06%	-2.67%	-14.15%	17.22%	-	-
Horiz. %	90.08%	91.48%	92.00%	97.94%	100.63%	117.22%	100.00%	-
Total Cost	178,694	123,564	231,669	152,558	131,913	143,365	183,078	-0.40%
YoY %	44.62%	-46.66%	51.86%	15.65%	-7.99%	-21.69%	-	-
Horiz. %	97.61%	67.49%	126.54%	83.33%	72.05%	78.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	175,129	169,522	156,410	157,318	150,637	130,553	147,944	2.85%
YoY %	3.31%	8.38%	-0.58%	4.44%	15.38%	-11.76%	-	-
Horiz. %	118.38%	114.59%	105.72%	106.34%	101.82%	88.24%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	-	9,602	9,613	4,431	9,599	8,637	4,483	-
YoY %	-	-0.11%	116.95%	-53.84%	11.14%	92.66%	-	-
Horiz. %	-	214.19%	214.43%	98.84%	214.12%	192.66%	100.00%	-
Div Payout %	-	103.83%	183.10%	44.58%	275.42%	50.31%	21.60%	-
YoY %	-	-43.29%	310.72%	-83.81%	447.45%	132.92%	-	-
Horiz. %	-	480.69%	847.69%	206.39%	1,275.09%	232.92%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	175,129	169,522	156,410	157,318	150,637	130,553	147,944	2.85%
YoY %	3.31%	8.38%	-0.58%	4.44%	15.38%	-11.76%	-	-
Horiz. %	118.38%	114.59%	105.72%	106.34%	101.82%	88.24%	100.00%	-
NOSH	110,841	110,798	110,929	110,787	110,762	99,659	96,067	2.41%
YoY %	0.04%	-0.12%	0.13%	0.02%	11.14%	3.74%	-	-
Horiz. %	115.38%	115.33%	115.47%	115.32%	115.30%	103.74%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	6.26%	6.96%	2.22%	6.12%	2.63%	10.69%	10.18%	-
YoY %	-10.06%	213.51%	-63.73%	132.70%	-75.40%	5.01%	-	-
Horiz. %	61.49%	68.37%	21.81%	60.12%	25.83%	105.01%	100.00%	-
ROE	6.82%	5.46%	3.36%	6.32%	2.31%	13.15%	14.03%	-
YoY %	24.91%	62.50%	-46.84%	173.59%	-82.43%	-6.27%	-	-
Horiz. %	48.61%	38.92%	23.95%	45.05%	16.46%	93.73%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	171.99	119.87	213.58	146.68	122.31	161.08	212.17	-3.43%
YoY %	43.48%	-43.88%	45.61%	19.92%	-24.07%	-24.08%	-	-
Horiz. %	81.06%	56.50%	100.66%	69.13%	57.65%	75.92%	100.00%	-
EPS	10.77	8.35	4.73	8.97	3.15	17.23	21.60	-10.94%
YoY %	28.98%	76.53%	-47.27%	184.76%	-81.72%	-20.23%	-	-
Horiz. %	49.86%	38.66%	21.90%	41.53%	14.58%	79.77%	100.00%	-
DPS	0.00	8.67	8.67	4.00	8.67	8.67	4.67	-
YoY %	0.00%	0.00%	116.75%	-53.86%	0.00%	85.65%	-	-
Horiz. %	0.00%	185.65%	185.65%	85.65%	185.65%	185.65%	100.00%	-
NAPS	1.58	1.53	1.41	1.42	1.36	1.31	1.54	0.42%
YoY %	3.27%	8.51%	-0.70%	4.41%	3.82%	-14.94%	-	-
Horiz. %	102.60%	99.35%	91.56%	92.21%	88.31%	85.06%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 110,745
RPS	168.91	117.68	209.92	143.98	120.04	142.24	180.60	-1.10%
YoY %	43.53%	-43.94%	45.80%	19.94%	-15.61%	-21.24%	-	-
Horiz. %	93.53%	65.16%	116.23%	79.72%	66.47%	78.76%	100.00%	-
EPS	10.58	8.19	4.65	8.81	3.09	15.21	18.39	-8.79%
YoY %	29.18%	76.13%	-47.22%	185.11%	-79.68%	-17.29%	-	-
Horiz. %	57.53%	44.54%	25.29%	47.91%	16.80%	82.71%	100.00%	-
DPS	0.00	8.51	8.52	3.93	8.51	7.65	3.97	-
YoY %	0.00%	-0.12%	116.79%	-53.82%	11.24%	92.70%	-	-
Horiz. %	0.00%	214.36%	214.61%	98.99%	214.36%	192.70%	100.00%	-
NAPS	1.5517	1.502	1.3859	1.3939	1.3347	1.1568	1.3109	2.84%
YoY %	3.31%	8.38%	-0.57%	4.44%	15.38%	-11.76%	-	-
Horiz. %	118.37%	114.58%	105.72%	106.33%	101.82%	88.24%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	1.38	0.90	0.77	1.01	1.03	0.86	0.93	-
P/RPS	0.80	0.75	0.36	0.69	0.84	0.53	0.44	10.47%
YoY %	6.67%	108.33%	-47.83%	-17.86%	58.49%	20.45%	-	-
Horiz. %	181.82%	170.45%	81.82%	156.82%	190.91%	120.45%	100.00%	-
P/EPS	12.81	10.78	16.27	11.26	32.73	4.99	4.31	19.89%
YoY %	18.83%	-33.74%	44.49%	-65.60%	555.91%	15.78%	-	-
Horiz. %	297.22%	250.12%	377.49%	261.25%	759.40%	115.78%	100.00%	-
EY	7.81	9.27	6.15	8.88	3.06	20.03	23.23	-16.60%
YoY %	-15.75%	50.73%	-30.74%	190.20%	-84.72%	-13.78%	-	-
Horiz. %	33.62%	39.91%	26.47%	38.23%	13.17%	86.22%	100.00%	-
DY	0.00	9.63	11.26	3.96	8.41	10.08	5.02	-
YoY %	0.00%	-14.48%	184.34%	-52.91%	-16.57%	100.80%	-	-
Horiz. %	0.00%	191.83%	224.30%	78.88%	167.53%	200.80%	100.00%	-
P/NAPS	0.87	0.59	0.55	0.71	0.76	0.66	0.60	6.38%
YoY %	47.46%	7.27%	-22.54%	-6.58%	15.15%	10.00%	-	-
Horiz. %	145.00%	98.33%	91.67%	118.33%	126.67%	110.00%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	26/08/14	28/08/13	24/08/12	18/08/11	24/08/10	25/08/09	26/08/08	-
Price	1.49	0.775	0.92	0.98	1.08	0.95	0.87	-
P/RPS	0.87	0.65	0.43	0.67	0.88	0.59	0.41	13.35%
YoY %	33.85%	51.16%	-35.82%	-23.86%	49.15%	43.90%	-	-
Horiz. %	212.20%	158.54%	104.88%	163.41%	214.63%	143.90%	100.00%	-
P/EPS	13.83	9.29	19.44	10.92	34.32	5.51	4.03	22.80%
YoY %	48.87%	-52.21%	78.02%	-68.18%	522.87%	36.72%	-	-
Horiz. %	343.18%	230.52%	482.38%	270.97%	851.61%	136.72%	100.00%	-
EY	7.23	10.77	5.14	9.16	2.91	18.13	24.83	-18.57%
YoY %	-32.87%	109.53%	-43.89%	214.78%	-83.95%	-26.98%	-	-
Horiz. %	29.12%	43.37%	20.70%	36.89%	11.72%	73.02%	100.00%	-
DY	0.00	11.18	9.42	4.08	8.02	9.12	5.36	-
YoY %	0.00%	18.68%	130.88%	-49.13%	-12.06%	70.15%	-	-
Horiz. %	0.00%	208.58%	175.75%	76.12%	149.63%	170.15%	100.00%	-
P/NAPS	0.94	0.51	0.65	0.69	0.79	0.73	0.56	9.01%
YoY %	84.31%	-21.54%	-5.80%	-12.66%	8.22%	30.36%	-	-
Horiz. %	167.86%	91.07%	116.07%	123.21%	141.07%	130.36%	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