[APB] YoY Annualized Quarter Result on 30-Sep-2008 [#4]

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Annualized Quarter Result
Revenue	168,884	128,699	162,635	198,972	175,617	202,300	130,468	4.39%
YoY %	31.22%	-20.87%	-18.26%	13.30%	-13.19%	55.06%	-	-
Horiz. %	129.44%	98.64%	124.66%	152.51%	134.61%	155.06%	100.00%	-
PBT	11,293	6,309	27,909	27,207	28,761	13,539	17,415	-6.96%
YoY %	79.00%	-77.39%	2.58%	-5.40%	112.43%	-22.26%	-	-
Horiz. %	64.85%	36.23%	160.26%	156.23%	165.15%	77.74%	100.00%	-
Tax	-2,304	-1,427	-4,486	-9,820	-6,938	-3,304	-4,923	-11.88%
YoY %	-61.46%	68.19%	54.32%	-41.54%	-109.99%	32.89%	-	-
Horiz. %	46.80%	28.99%	91.12%	199.47%	140.93%	67.11%	100.00%	-
NP	8,989	4,882	23,423	17,387	21,823	10,235	12,492	-5.33%
YoY %	84.13%	-79.16%	34.72%	-20.33%	113.22%	-18.07%	-	-
Horiz. %	71.96%	39.08%	187.50%	139.19%	174.70%	81.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,989	4,882	23,423	17,387	21,823	10,235	12,492	-5.33%
YoY %	84.13%	-79.16%	34.72%	-20.33%	113.22%	-18.07%	-	-
Horiz. %	71.96%	39.08%	187.50%	139.19%	174.70%	81.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.40%	22.62%	16.07%	36.09%	24.12%	24.40%	28.27%	-
YoY %	-9.81%	40.76%	-55.47%	49.63%	-1.15%	-13.69%	-	-
Horiz. %	72.16%	80.01%	56.84%	127.66%	85.32%	86.31%	100.00%	-
Total Cost	159,895	123,817	139,212	181,585	153,794	192,065	117,976	5.19%
YoY %	29.14%	-11.06%	-23.34%	18.07%	-19.93%	62.80%	-	-
Horiz. %	135.53%	104.95%	118.00%	153.92%	130.36%	162.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	158,481	153,117	142,553	120,243	162,475	110,992	94,839	8.93%
YoY %	3.50%	7.41%	18.55%	-25.99%	46.38%	17.03%	-	-
Horiz. %	167.11%	161.45%	150.31%	126.79%	171.32%	117.03%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Dividend
Div	3,324	7,212	6,571	6,303	7,283	5,285	2,414	5.47%
YoY %	-53.91%	9.75%	4.25%	-13.46%	37.81%	118.93%	-	-
Horiz. %	137.70%	298.76%	272.20%	261.10%	301.70%	218.93%	100.00%	-
Div Payout %	36.99%	147.73%	28.06%	36.25%	33.37%	51.64%	19.33%	-
YoY %	-74.96%	426.48%	-22.59%	8.63%	-35.38%	167.15%	-	-
Horiz. %	191.36%	764.25%	145.16%	187.53%	172.63%	267.15%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Equity
Net Worth	158,481	153,117	142,553	120,243	162,475	110,992	94,839	8.93%
YoY %	3.50%	7.41%	18.55%	-25.99%	46.38%	17.03%	-	-
Horiz. %	167.11%	161.45%	150.31%	126.79%	171.32%	117.03%	100.00%	-
NOSH	110,826	110,954	101,102	96,970	112,052	88,089	95,797	2.45%
YoY %	-0.12%	9.74%	4.26%	-13.46%	27.20%	-8.05%	-	-
Horiz. %	115.69%	115.82%	105.54%	101.22%	116.97%	91.95%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Ratio Analysis
NP Margin	5.32%	3.79%	14.40%	8.74%	12.43%	5.06%	9.57%	-
YoY %	40.37%	-73.68%	64.76%	-29.69%	145.65%	-47.13%	-	-
Horiz. %	55.59%	39.60%	150.47%	91.33%	129.89%	52.87%	100.00%	-
ROE	5.67%	3.19%	16.43%	14.46%	13.43%	9.22%	13.17%	-
YoY %	77.74%	-80.58%	13.62%	7.67%	45.66%	-29.99%	-	-
Horiz. %	43.05%	24.22%	124.75%	109.79%	101.97%	70.01%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Per Share
RPS	152.39	115.99	160.86	205.19	156.73	229.65	136.19	1.88%
YoY %	31.38%	-27.89%	-21.60%	30.92%	-31.75%	68.62%	-	-
Horiz. %	111.90%	85.17%	118.11%	150.66%	115.08%	168.62%	100.00%	-
EPS	8.11	4.40	23.21	18.30	24.06	9.25	13.04	-7.60%
YoY %	84.32%	-81.04%	26.83%	-23.94%	160.11%	-29.06%	-	-
Horiz. %	62.19%	33.74%	177.99%	140.34%	184.51%	70.94%	100.00%	-
DPS	3.00	6.50	6.50	6.50	6.50	6.00	2.52	2.94%
YoY %	-53.85%	0.00%	0.00%	0.00%	8.33%	138.10%	-	-
Horiz. %	119.05%	257.94%	257.94%	257.94%	257.94%	238.10%	100.00%	-
NAPS	1.43	1.38	1.41	1.24	1.45	1.26	0.99	6.31%
YoY %	3.62%	-2.13%	13.71%	-14.48%	15.08%	27.27%	-	-
Horiz. %	144.44%	139.39%	142.42%	125.25%	146.46%	127.27%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 122,526
RPS	149.62	114.02	144.08	176.28	155.59	179.22	115.59	4.39%
YoY %	31.22%	-20.86%	-18.27%	13.30%	-13.18%	55.05%	-	-
Horiz. %	129.44%	98.64%	124.65%	152.50%	134.61%	155.05%	100.00%	-
EPS	7.96	4.33	20.75	15.40	19.33	9.07	11.07	-5.34%
YoY %	83.83%	-79.13%	34.74%	-20.33%	113.12%	-18.07%	-	-
Horiz. %	71.91%	39.11%	187.44%	139.11%	174.62%	81.93%	100.00%	-
DPS	2.95	6.39	5.82	5.58	6.45	4.68	2.14	5.49%
YoY %	-53.83%	9.79%	4.30%	-13.49%	37.82%	118.69%	-	-
Horiz. %	137.85%	298.60%	271.96%	260.75%	301.40%	218.69%	100.00%	-
NAPS	1.404	1.3565	1.2629	1.0653	1.4394	0.9833	0.8402	8.92%
YoY %	3.50%	7.41%	18.55%	-25.99%	46.38%	17.03%	-	-
Horiz. %	167.10%	161.45%	150.31%	126.79%	171.32%	117.03%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	-
Price	0.86	1.02	0.98	0.80	1.79	1.28	0.81	-
P/RPS	0.56	0.88	0.61	0.39	1.14	0.56	0.59	-0.86%
YoY %	-36.36%	44.26%	56.41%	-65.79%	103.57%	-5.08%	-	-
Horiz. %	94.92%	149.15%	103.39%	66.10%	193.22%	94.92%	100.00%	-
P/EPS	10.60	23.18	4.23	4.46	9.19	11.02	6.21	9.31%
YoY %	-54.27%	447.99%	-5.16%	-51.47%	-16.61%	77.46%	-	-
Horiz. %	170.69%	373.27%	68.12%	71.82%	147.99%	177.46%	100.00%	-
EY	9.43	4.31	23.64	22.41	10.88	9.08	16.10	-8.52%
YoY %	118.79%	-81.77%	5.49%	105.97%	19.82%	-43.60%	-	-
Horiz. %	58.57%	26.77%	146.83%	139.19%	67.58%	56.40%	100.00%	-
DY	3.49	6.37	6.63	8.13	3.63	4.69	3.11	1.93%
YoY %	-45.21%	-3.92%	-18.45%	123.97%	-22.60%	50.80%	-	-
Horiz. %	112.22%	204.82%	213.18%	261.41%	116.72%	150.80%	100.00%	-
P/NAPS	0.60	0.74	0.70	0.65	1.23	1.02	0.82	-5.07%
YoY %	-18.92%	5.71%	7.69%	-47.15%	20.59%	24.39%	-	-
Horiz. %	73.17%	90.24%	85.37%	79.27%	150.00%	124.39%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	29/11/11	25/11/10	25/11/09	26/11/08	27/11/07	30/11/06	30/11/05	-
Price	0.93	1.00	1.20	0.73	1.62	1.37	0.79	-
P/RPS	0.61	0.86	0.75	0.36	1.03	0.60	0.58	0.84%
YoY %	-29.07%	14.67%	108.33%	-65.05%	71.67%	3.45%	-	-
Horiz. %	105.17%	148.28%	129.31%	62.07%	177.59%	103.45%	100.00%	-
P/EPS	11.47	22.73	5.18	4.07	8.32	11.79	6.06	11.21%
YoY %	-49.54%	338.80%	27.27%	-51.08%	-29.43%	94.55%	-	-
Horiz. %	189.27%	375.08%	85.48%	67.16%	137.29%	194.55%	100.00%	-
EY	8.72	4.40	19.31	24.56	12.02	8.48	16.51	-10.08%
YoY %	98.18%	-77.21%	-21.38%	104.33%	41.75%	-48.64%	-	-
Horiz. %	52.82%	26.65%	116.96%	148.76%	72.80%	51.36%	100.00%	-
DY	3.23	6.50	5.42	8.90	4.01	4.38	3.19	0.20%
YoY %	-50.31%	19.93%	-39.10%	121.95%	-8.45%	37.30%	-	-
Horiz. %	101.25%	203.76%	169.91%	279.00%	125.71%	137.30%	100.00%	-
P/NAPS	0.65	0.72	0.85	0.59	1.12	1.09	0.80	-3.39%
YoY %	-9.72%	-15.29%	44.07%	-47.32%	2.75%	36.25%	-	-
Horiz. %	81.25%	90.00%	106.25%	73.75%	140.00%	136.25%	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