[APB] YoY Cumulative Quarter Result on 30-Jun-2012 [#3]

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Cumulative Result
Revenue	94,576	142,977	99,609	177,690	121,875	101,606	120,400	-3.94%
YoY %	-33.85%	43.54%	-43.94%	45.80%	19.95%	-15.61%	-	-
Horiz. %	78.55%	118.75%	82.73%	147.58%	101.23%	84.39%	100.00%	-
PBT	12,399	12,068	9,397	5,347	10,362	3,752	19,381	-7.17%
YoY %	2.74%	28.42%	75.74%	-48.40%	176.17%	-80.64%	-	-
Horiz. %	63.98%	62.27%	48.49%	27.59%	53.46%	19.36%	100.00%	-
Tax	-3,118	-3,112	-2,461	-1,409	-2,906	-1,081	-6,505	-11.53%
YoY %	-0.19%	-26.45%	-74.66%	51.51%	-168.83%	83.38%	-	-
Horiz. %	47.93%	47.84%	37.83%	21.66%	44.67%	16.62%	100.00%	-
NP	9,281	8,956	6,936	3,938	7,456	2,671	12,876	-5.30%
YoY %	3.63%	29.12%	76.13%	-47.18%	179.15%	-79.26%	-	-
Horiz. %	72.08%	69.56%	53.87%	30.58%	57.91%	20.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,281	8,956	6,936	3,938	7,456	2,614	12,876	-5.30%
YoY %	3.63%	29.12%	76.13%	-47.18%	185.23%	-79.70%	-	-
Horiz. %	72.08%	69.56%	53.87%	30.58%	57.91%	20.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.15%	25.79%	26.19%	26.35%	28.04%	28.81%	33.56%	-
YoY %	-2.48%	-1.53%	-0.61%	-6.03%	-2.67%	-14.15%	-	-
Horiz. %	74.94%	76.85%	78.04%	78.52%	83.55%	85.85%	100.00%	-
Total Cost	85,295	134,021	92,673	173,752	114,419	98,935	107,524	-3.78%
YoY %	-36.36%	44.62%	-46.66%	51.86%	15.65%	-7.99%	-	-
Horiz. %	79.33%	124.64%	86.19%	161.59%	106.41%	92.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	180,741	175,129	169,522	156,410	157,318	150,637	130,553	5.56%
YoY %	3.20%	3.31%	8.38%	-0.58%	4.44%	15.38%	-	-
Horiz. %	138.44%	134.14%	129.85%	119.81%	120.50%	115.38%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	-	-	7,201	7,210	3,323	7,199	6,477	-
YoY %	-	-	-0.12%	116.97%	-53.84%	11.15%	-	-
Horiz. %	-	-	111.18%	111.32%	51.30%	111.15%	100.00%	-
Div Payout %	-	-	103.83%	183.10%	44.58%	275.42%	50.31%	-
YoY %	-	-	-43.29%	310.72%	-83.81%	447.45%	-	-
Horiz. %	-	-	206.38%	363.94%	88.61%	547.45%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	180,741	175,129	169,522	156,410	157,318	150,637	130,553	5.56%
YoY %	3.20%	3.31%	8.38%	-0.58%	4.44%	15.38%	-	-
Horiz. %	138.44%	134.14%	129.85%	119.81%	120.50%	115.38%	100.00%	-
NOSH	110,884	110,841	110,798	110,929	110,787	110,762	99,659	1.79%
YoY %	0.04%	0.04%	-0.12%	0.13%	0.02%	11.14%	-	-
Horiz. %	111.26%	111.22%	111.18%	111.31%	111.17%	111.14%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	9.81%	6.26%	6.96%	2.22%	6.12%	2.63%	10.69%	-
YoY %	56.71%	-10.06%	213.51%	-63.73%	132.70%	-75.40%	-	-
Horiz. %	91.77%	58.56%	65.11%	20.77%	57.25%	24.60%	100.00%	-
ROE	5.13%	5.11%	4.09%	2.52%	4.74%	1.74%	9.86%	-
YoY %	0.39%	24.94%	62.30%	-46.84%	172.41%	-82.35%	-	-
Horiz. %	52.03%	51.83%	41.48%	25.56%	48.07%	17.65%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	85.29	128.99	89.90	160.18	110.01	91.73	120.81	-5.63%
YoY %	-33.88%	43.48%	-43.88%	45.60%	19.93%	-24.07%	-	-
Horiz. %	70.60%	106.77%	74.41%	132.59%	91.06%	75.93%	100.00%	-
EPS	8.37	8.08	6.26	3.55	6.73	2.36	12.92	-6.97%
YoY %	3.59%	29.07%	76.34%	-47.25%	185.17%	-81.73%	-	-
Horiz. %	64.78%	62.54%	48.45%	27.48%	52.09%	18.27%	100.00%	-
DPS	0.00	0.00	6.50	6.50	3.00	6.50	6.50	-
YoY %	0.00%	0.00%	0.00%	116.67%	-53.85%	0.00%	-	-
Horiz. %	0.00%	0.00%	100.00%	100.00%	46.15%	100.00%	100.00%	-
NAPS	1.63	1.58	1.53	1.41	1.42	1.36	1.31	3.70%
YoY %	3.16%	3.27%	8.51%	-0.70%	4.41%	3.82%	-	-
Horiz. %	124.43%	120.61%	116.79%	107.63%	108.40%	103.82%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 110,510
RPS	83.80	126.68	88.26	157.44	107.99	90.03	106.68	-3.94%
YoY %	-33.85%	43.53%	-43.94%	45.79%	19.95%	-15.61%	-	-
Horiz. %	78.55%	118.75%	82.73%	147.58%	101.23%	84.39%	100.00%	-
EPS	8.22	7.94	6.15	3.49	6.61	2.32	11.41	-5.31%
YoY %	3.53%	29.11%	76.22%	-47.20%	184.91%	-79.67%	-	-
Horiz. %	72.04%	69.59%	53.90%	30.59%	57.93%	20.33%	100.00%	-
DPS	0.00	0.00	6.38	6.39	2.94	6.38	5.74	-
YoY %	0.00%	0.00%	-0.16%	117.35%	-53.92%	11.15%	-	-
Horiz. %	0.00%	0.00%	111.15%	111.32%	51.22%	111.15%	100.00%	-
NAPS	1.6015	1.5517	1.502	1.3859	1.3939	1.3347	1.1568	5.56%
YoY %	3.21%	3.31%	8.38%	-0.57%	4.44%	15.38%	-	-
Horiz. %	138.44%	134.14%	129.84%	119.80%	120.50%	115.38%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	1.23	1.38	0.90	0.77	1.01	1.03	0.86	-
P/RPS	1.44	1.07	1.00	0.48	0.92	1.12	0.71	12.50%
YoY %	34.58%	7.00%	108.33%	-47.83%	-17.86%	57.75%	-	-
Horiz. %	202.82%	150.70%	140.85%	67.61%	129.58%	157.75%	100.00%	-
P/EPS	14.70	17.08	14.38	21.69	15.01	43.64	6.66	14.09%
YoY %	-13.93%	18.78%	-33.70%	44.50%	-65.60%	555.26%	-	-
Horiz. %	220.72%	256.46%	215.92%	325.68%	225.38%	655.26%	100.00%	-
EY	6.80	5.86	6.96	4.61	6.66	2.29	15.02	-12.36%
YoY %	16.04%	-15.80%	50.98%	-30.78%	190.83%	-84.75%	-	-
Horiz. %	45.27%	39.01%	46.34%	30.69%	44.34%	15.25%	100.00%	-
DY	0.00	0.00	7.22	8.44	2.97	6.31	7.56	-
YoY %	0.00%	0.00%	-14.45%	184.18%	-52.93%	-16.53%	-	-
Horiz. %	0.00%	0.00%	95.50%	111.64%	39.29%	83.47%	100.00%	-
P/NAPS	0.75	0.87	0.59	0.55	0.71	0.76	0.66	2.15%
YoY %	-13.79%	47.46%	7.27%	-22.54%	-6.58%	15.15%	-	-
Horiz. %	113.64%	131.82%	89.39%	83.33%	107.58%	115.15%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	27/08/15	26/08/14	28/08/13	24/08/12	18/08/11	24/08/10	25/08/09	-
Price	1.14	1.49	0.775	0.92	0.98	1.08	0.95	-
P/RPS	1.34	1.16	0.86	0.57	0.89	1.18	0.79	9.20%
YoY %	15.52%	34.88%	50.88%	-35.96%	-24.58%	49.37%	-	-
Horiz. %	169.62%	146.84%	108.86%	72.15%	112.66%	149.37%	100.00%	-
P/EPS	13.62	18.44	12.38	25.92	14.56	45.76	7.35	10.82%
YoY %	-26.14%	48.95%	-52.24%	78.02%	-68.18%	522.59%	-	-
Horiz. %	185.31%	250.88%	168.44%	352.65%	198.10%	622.59%	100.00%	-
EY	7.34	5.42	8.08	3.86	6.87	2.19	13.60	-9.76%
YoY %	35.42%	-32.92%	109.33%	-43.81%	213.70%	-83.90%	-	-
Horiz. %	53.97%	39.85%	59.41%	28.38%	50.51%	16.10%	100.00%	-
DY	0.00	0.00	8.39	7.07	3.06	6.02	6.84	-
YoY %	0.00%	0.00%	18.67%	131.05%	-49.17%	-11.99%	-	-
Horiz. %	0.00%	0.00%	122.66%	103.36%	44.74%	88.01%	100.00%	-
P/NAPS	0.70	0.94	0.51	0.65	0.69	0.79	0.73	-0.69%
YoY %	-25.53%	84.31%	-21.54%	-5.80%	-12.66%	8.22%	-	-
Horiz. %	95.89%	128.77%	69.86%	89.04%	94.52%	108.22%	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