[APB] YoY Cumulative Quarter Result on 30-Sep-2010 [#4]

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Cumulative Result
Revenue	137,137	227,347	168,884	128,699	162,635	198,972	175,617	-4.03%
YoY %	-39.68%	34.62%	31.22%	-20.87%	-18.26%	13.30%	-	-
Horiz. %	78.09%	129.46%	96.17%	73.28%	92.61%	113.30%	100.00%	-
PBT	14,542	13,050	11,293	6,309	27,909	27,207	28,761	-10.73%
YoY %	11.43%	15.56%	79.00%	-77.39%	2.58%	-5.40%	-	-
Horiz. %	50.56%	45.37%	39.26%	21.94%	97.04%	94.60%	100.00%	-
Tax	-4,169	-4,431	-2,304	-1,427	-4,486	-9,820	-6,938	-8.13%
YoY %	5.91%	-92.32%	-61.46%	68.19%	54.32%	-41.54%	-	-
Horiz. %	60.09%	63.87%	33.21%	20.57%	64.66%	141.54%	100.00%	-
NP	10,373	8,619	8,989	4,882	23,423	17,387	21,823	-11.64%
YoY %	20.35%	-4.12%	84.13%	-79.16%	34.72%	-20.33%	-	-
Horiz. %	47.53%	39.50%	41.19%	22.37%	107.33%	79.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,373	8,619	8,989	4,882	23,423	17,387	21,823	-11.64%
YoY %	20.35%	-4.12%	84.13%	-79.16%	34.72%	-20.33%	-	-
Horiz. %	47.53%	39.50%	41.19%	22.37%	107.33%	79.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.67%	33.95%	20.40%	22.62%	16.07%	36.09%	24.12%	-
YoY %	-15.55%	66.42%	-9.81%	40.76%	-55.47%	49.63%	-	-
Horiz. %	118.86%	140.75%	84.58%	93.78%	66.63%	149.63%	100.00%	-
Total Cost	126,764	218,728	159,895	123,817	139,212	181,585	153,794	-3.16%
YoY %	-42.04%	36.79%	29.14%	-11.06%	-23.34%	18.07%	-	-
Horiz. %	82.42%	142.22%	103.97%	80.51%	90.52%	118.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	173,944	170,635	158,481	153,117	142,553	120,243	162,475	1.14%
YoY %	1.94%	7.67%	3.50%	7.41%	18.55%	-25.99%	-	-
Horiz. %	107.06%	105.02%	97.54%	94.24%	87.74%	74.01%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	-	7,202	3,324	7,212	6,571	6,303	7,283	-
YoY %	-	116.67%	-53.91%	9.75%	4.25%	-13.46%	-	-
Horiz. %	-	98.89%	45.64%	99.03%	90.22%	86.54%	100.00%	-
Div Payout %	-	83.56%	36.99%	147.73%	28.06%	36.25%	33.37%	-
YoY %	-	125.90%	-74.96%	426.48%	-22.59%	8.63%	-	-
Horiz. %	-	250.40%	110.85%	442.70%	84.09%	108.63%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	173,944	170,635	158,481	153,117	142,553	120,243	162,475	1.14%
YoY %	1.94%	7.67%	3.50%	7.41%	18.55%	-25.99%	-	-
Horiz. %	107.06%	105.02%	97.54%	94.24%	87.74%	74.01%	100.00%	-
NOSH	110,792	110,802	110,826	110,954	101,102	96,970	112,052	-0.18%
YoY %	-0.01%	-0.02%	-0.12%	9.74%	4.26%	-13.46%	-	-
Horiz. %	98.88%	98.88%	98.91%	99.02%	90.23%	86.54%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	7.56%	3.79%	5.32%	3.79%	14.40%	8.74%	12.43%	-
YoY %	99.47%	-28.76%	40.37%	-73.68%	64.76%	-29.69%	-	-
Horiz. %	60.82%	30.49%	42.80%	30.49%	115.85%	70.31%	100.00%	-
ROE	5.96%	5.05%	5.67%	3.19%	16.43%	14.46%	13.43%	-
YoY %	18.02%	-10.93%	77.74%	-80.58%	13.62%	7.67%	-	-
Horiz. %	44.38%	37.60%	42.22%	23.75%	122.34%	107.67%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	123.78	205.18	152.39	115.99	160.86	205.19	156.73	-3.85%
YoY %	-39.67%	34.64%	31.38%	-27.89%	-21.60%	30.92%	-	-
Horiz. %	78.98%	130.91%	97.23%	74.01%	102.64%	130.92%	100.00%	-
EPS	9.36	7.78	8.11	4.40	23.21	18.30	24.06	-14.54%
YoY %	20.31%	-4.07%	84.32%	-81.04%	26.83%	-23.94%	-	-
Horiz. %	38.90%	32.34%	33.71%	18.29%	96.47%	76.06%	100.00%	-
DPS	0.00	6.50	3.00	6.50	6.50	6.50	6.50	-
YoY %	0.00%	116.67%	-53.85%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	100.00%	46.15%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.57	1.54	1.43	1.38	1.41	1.24	1.45	1.33%
YoY %	1.95%	7.69%	3.62%	-2.13%	13.71%	-14.48%	-	-
Horiz. %	108.28%	106.21%	98.62%	95.17%	97.24%	85.52%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 110,634
RPS	121.51	201.44	149.64	114.03	144.10	176.30	155.61	-4.03%
YoY %	-39.68%	34.62%	31.23%	-20.87%	-18.26%	13.30%	-	-
Horiz. %	78.09%	129.45%	96.16%	73.28%	92.60%	113.30%	100.00%	-
EPS	9.19	7.64	7.96	4.33	20.75	15.41	19.34	-11.65%
YoY %	20.29%	-4.02%	83.83%	-79.13%	34.65%	-20.32%	-	-
Horiz. %	47.52%	39.50%	41.16%	22.39%	107.29%	79.68%	100.00%	-
DPS	0.00	6.38	2.95	6.39	5.82	5.58	6.45	-
YoY %	0.00%	116.27%	-53.83%	9.79%	4.30%	-13.49%	-	-
Horiz. %	0.00%	98.91%	45.74%	99.07%	90.23%	86.51%	100.00%	-
NAPS	1.5412	1.5119	1.4042	1.3567	1.2631	1.0654	1.4396	1.14%
YoY %	1.94%	7.67%	3.50%	7.41%	18.56%	-25.99%	-	-
Horiz. %	107.06%	105.02%	97.54%	94.24%	87.74%	74.01%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	0.90	0.87	0.86	1.02	0.98	0.80	1.79	-
P/RPS	0.73	0.42	0.56	0.88	0.61	0.39	1.14	-7.15%
YoY %	73.81%	-25.00%	-36.36%	44.26%	56.41%	-65.79%	-	-
Horiz. %	64.04%	36.84%	49.12%	77.19%	53.51%	34.21%	100.00%	-
P/EPS	9.61	11.18	10.60	23.18	4.23	4.46	9.19	0.74%
YoY %	-14.04%	5.47%	-54.27%	447.99%	-5.16%	-51.47%	-	-
Horiz. %	104.57%	121.65%	115.34%	252.23%	46.03%	48.53%	100.00%	-
EY	10.40	8.94	9.43	4.31	23.64	22.41	10.88	-0.74%
YoY %	16.33%	-5.20%	118.79%	-81.77%	5.49%	105.97%	-	-
Horiz. %	95.59%	82.17%	86.67%	39.61%	217.28%	205.97%	100.00%	-
DY	0.00	7.47	3.49	6.37	6.63	8.13	3.63	-
YoY %	0.00%	114.04%	-45.21%	-3.92%	-18.45%	123.97%	-	-
Horiz. %	0.00%	205.79%	96.14%	175.48%	182.64%	223.97%	100.00%	-
P/NAPS	0.57	0.56	0.60	0.74	0.70	0.65	1.23	-12.02%
YoY %	1.79%	-6.67%	-18.92%	5.71%	7.69%	-47.15%	-	-
Horiz. %	46.34%	45.53%	48.78%	60.16%	56.91%	52.85%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	27/11/13	28/11/12	29/11/11	25/11/10	25/11/09	26/11/08	27/11/07	-
Price	0.98	0.97	0.93	1.00	1.20	0.73	1.62	-
P/RPS	0.79	0.47	0.61	0.86	0.75	0.36	1.03	-4.32%
YoY %	68.09%	-22.95%	-29.07%	14.67%	108.33%	-65.05%	-	-
Horiz. %	76.70%	45.63%	59.22%	83.50%	72.82%	34.95%	100.00%	-
P/EPS	10.47	12.47	11.47	22.73	5.18	4.07	8.32	3.90%
YoY %	-16.04%	8.72%	-49.54%	338.80%	27.27%	-51.08%	-	-
Horiz. %	125.84%	149.88%	137.86%	273.20%	62.26%	48.92%	100.00%	-
EY	9.55	8.02	8.72	4.40	19.31	24.56	12.02	-3.75%
YoY %	19.08%	-8.03%	98.18%	-77.21%	-21.38%	104.33%	-	-
Horiz. %	79.45%	66.72%	72.55%	36.61%	160.65%	204.33%	100.00%	-
DY	0.00	6.70	3.23	6.50	5.42	8.90	4.01	-
YoY %	0.00%	107.43%	-50.31%	19.93%	-39.10%	121.95%	-	-
Horiz. %	0.00%	167.08%	80.55%	162.09%	135.16%	221.95%	100.00%	-
P/NAPS	0.62	0.63	0.65	0.72	0.85	0.59	1.12	-9.37%
YoY %	-1.59%	-3.08%	-9.72%	-15.29%	44.07%	-47.32%	-	-
Horiz. %	55.36%	56.25%	58.04%	64.29%	75.89%	52.68%	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