[APB] YoY Cumulative 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
Cumulative Result
Revenue	177,690	121,875	101,606	120,400	152,872	125,393	137,808	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	5,347	10,362	3,752	19,381	21,807	20,228	11,533	-12.01%
YoY %	-48.40%	176.17%	-80.64%	-11.12%	7.81%	75.39%	-	-
Horiz. %	46.36%	89.85%	32.53%	168.05%	189.08%	175.39%	100.00%	-
Tax	-1,409	-2,906	-1,081	-6,505	-6,244	-5,625	-3,765	-15.09%
YoY %	51.51%	-168.83%	83.38%	-4.18%	-11.00%	-49.40%	-	-
Horiz. %	37.42%	77.18%	28.71%	172.78%	165.84%	149.40%	100.00%	-
NP	3,938	7,456	2,671	12,876	15,563	14,603	7,768	-10.69%
YoY %	-47.18%	179.15%	-79.26%	-17.27%	6.57%	87.99%	-	-
Horiz. %	50.70%	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	3,938	7,456	2,614	12,876	15,563	13,975	6,962	-9.05%
YoY %	-47.18%	185.23%	-79.70%	-17.27%	11.36%	100.73%	-	-
Horiz. %	56.56%	107.10%	37.55%	184.95%	223.54%	200.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.35%	28.04%	28.81%	33.56%	28.63%	27.81%	32.65%	-
YoY %	-6.03%	-2.67%	-14.15%	17.22%	2.95%	-14.82%	-	-
Horiz. %	80.70%	85.88%	88.24%	102.79%	87.69%	85.18%	100.00%	-
Total Cost	173,752	114,419	98,935	107,524	137,309	110,790	130,040	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	7,210	3,323	7,199	6,477	3,362	3,750	4,846	6.83%
YoY %	116.97%	-53.84%	11.15%	92.65%	-10.35%	-22.62%	-	-
Horiz. %	148.78%	68.57%	148.56%	133.66%	69.38%	77.38%	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	2.52%	4.74%	1.74%	9.86%	10.52%	9.73%	6.53%	-
YoY %	-46.84%	172.41%	-82.35%	-6.27%	8.12%	49.00%	-	-
Horiz. %	38.59%	72.59%	26.65%	151.00%	161.10%	149.00%	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	160.18	110.01	91.73	120.81	159.13	117.00	156.38	0.40%
YoY %	45.60%	19.93%	-24.07%	-24.08%	36.01%	-25.18%	-	-
Horiz. %	102.43%	70.35%	58.66%	77.25%	101.76%	74.82%	100.00%	-
EPS	3.55	6.73	2.36	12.92	16.20	13.04	7.90	-12.47%
YoY %	-47.25%	185.17%	-81.73%	-20.25%	24.23%	65.06%	-	-
Horiz. %	44.94%	85.19%	29.87%	163.54%	205.06%	165.06%	100.00%	-
DPS	6.50	3.00	6.50	6.50	3.50	3.50	5.50	2.82%
YoY %	116.67%	-53.85%	0.00%	85.71%	0.00%	-36.36%	-	-
Horiz. %	118.18%	54.55%	118.18%	118.18%	63.64%	63.64%	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	157.44	107.99	90.03	106.68	135.45	111.10	122.10	4.32%
YoY %	45.79%	19.95%	-15.61%	-21.24%	21.92%	-9.01%	-	-
Horiz. %	128.94%	88.44%	73.73%	87.37%	110.93%	90.99%	100.00%	-
EPS	3.49	6.61	2.32	11.41	13.79	12.38	6.17	-9.05%
YoY %	-47.20%	184.91%	-79.67%	-17.26%	11.39%	100.65%	-	-
Horiz. %	56.56%	107.13%	37.60%	184.93%	223.50%	200.65%	100.00%	-
DPS	6.39	2.94	6.38	5.74	2.98	3.32	4.29	6.85%
YoY %	117.35%	-53.92%	11.15%	92.62%	-10.24%	-22.61%	-	-
Horiz. %	148.95%	68.53%	148.72%	133.80%	69.46%	77.39%	100.00%	-
NAPS	1.3859	1.3939	1.3347	1.1568	1.3109	1.2724	0.9448	6.58%
YoY %	-0.57%	4.44%	15.38%	-11.76%	3.03%	34.67%	-	-
Horiz. %	146.69%	147.53%	141.27%	122.44%	138.75%	134.67%	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	0.48	0.92	1.12	0.71	0.58	1.57	0.51	-1.00%
YoY %	-47.83%	-17.86%	57.75%	22.41%	-63.06%	207.84%	-	-
Horiz. %	94.12%	180.39%	219.61%	139.22%	113.73%	307.84%	100.00%	-
P/EPS	21.69	15.01	43.64	6.66	5.74	14.11	10.00	13.76%
YoY %	44.50%	-65.60%	555.26%	16.03%	-59.32%	41.10%	-	-
Horiz. %	216.90%	150.10%	436.40%	66.60%	57.40%	141.10%	100.00%	-
EY	4.61	6.66	2.29	15.02	17.42	7.09	10.00	-12.09%
YoY %	-30.78%	190.83%	-84.75%	-13.78%	145.70%	-29.10%	-	-
Horiz. %	46.10%	66.60%	22.90%	150.20%	174.20%	70.90%	100.00%	-
DY	8.44	2.97	6.31	7.56	3.76	1.90	6.96	3.26%
YoY %	184.18%	-52.93%	-16.53%	101.06%	97.89%	-72.70%	-	-
Horiz. %	121.26%	42.67%	90.66%	108.62%	54.02%	27.30%	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	0.57	0.89	1.18	0.79	0.55	1.47	0.58	-0.28%
YoY %	-35.96%	-24.58%	49.37%	43.64%	-62.59%	153.45%	-	-
Horiz. %	98.28%	153.45%	203.45%	136.21%	94.83%	253.45%	100.00%	-
P/EPS	25.92	14.56	45.76	7.35	5.37	13.19	11.39	14.67%
YoY %	78.02%	-68.18%	522.59%	36.87%	-59.29%	15.80%	-	-
Horiz. %	227.57%	127.83%	401.76%	64.53%	47.15%	115.80%	100.00%	-
EY	3.86	6.87	2.19	13.60	18.62	7.58	8.78	-12.78%
YoY %	-43.81%	213.70%	-83.90%	-26.96%	145.65%	-13.67%	-	-
Horiz. %	43.96%	78.25%	24.94%	154.90%	212.07%	86.33%	100.00%	-
DY	7.07	3.06	6.02	6.84	4.02	2.03	6.11	2.45%
YoY %	131.05%	-49.17%	-11.99%	70.15%	98.03%	-66.78%	-	-
Horiz. %	115.71%	50.08%	98.53%	111.95%	65.79%	33.22%	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