[APB] YoY Quarter Result on 30-Jun-2010 [#3]

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Quarter Result
Revenue	27,571	49,853	61,693	34,049	45,213	45,828	43,949	-7.47%
YoY %	-44.70%	-19.19%	81.19%	-24.69%	-1.34%	4.28%	-	-
Horiz. %	62.73%	113.43%	140.37%	77.47%	102.88%	104.28%	100.00%	-
PBT	6,022	1,486	7,403	539	10,393	7,976	6,199	-0.48%
YoY %	305.25%	-79.93%	1,273.47%	-94.81%	30.30%	28.67%	-	-
Horiz. %	97.14%	23.97%	119.42%	8.69%	167.66%	128.67%	100.00%	-
Tax	-1,543	-403	-2,054	-184	-4,068	-2,387	-1,755	-2.12%
YoY %	-282.88%	80.38%	-1,016.30%	95.48%	-70.42%	-36.01%	-	-
Horiz. %	87.92%	22.96%	117.04%	10.48%	231.79%	136.01%	100.00%	-
NP	4,479	1,083	5,349	355	6,325	5,589	4,444	0.13%
YoY %	313.57%	-79.75%	1,406.76%	-94.39%	13.17%	25.77%	-	-
Horiz. %	100.79%	24.37%	120.36%	7.99%	142.33%	125.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,479	1,083	5,349	355	6,325	5,589	4,234	0.94%
YoY %	313.57%	-79.75%	1,406.76%	-94.39%	13.17%	32.00%	-	-
Horiz. %	105.79%	25.58%	126.33%	8.38%	149.39%	132.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.62%	27.12%	27.75%	34.14%	39.14%	29.93%	28.31%	-
YoY %	-5.53%	-2.27%	-18.72%	-12.77%	30.77%	5.72%	-	-
Horiz. %	90.50%	95.80%	98.02%	120.59%	138.26%	105.72%	100.00%	-
Total Cost	23,092	48,770	56,344	33,694	38,888	40,239	39,505	-8.55%
YoY %	-52.65%	-13.44%	67.22%	-13.36%	-3.36%	1.86%	-	-
Horiz. %	58.45%	123.45%	142.62%	85.29%	98.44%	101.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	169,625	155,819	157,258	150,875	145,109	143,690	142,910	2.89%
YoY %	8.86%	-0.92%	4.23%	3.97%	0.99%	0.55%	-	-
Horiz. %	118.69%	109.03%	110.04%	105.57%	101.54%	100.55%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	3,880	3,867	-	3,882	3,876	3,265	3,732	0.64%
YoY %	0.34%	0.00%	-	0.15%	18.71%	-12.51%	-	-
Horiz. %	103.97%	103.62%	-	104.02%	103.86%	87.49%	100.00%	-
Div Payout %	86.63%	357.14%	-	1,093.75%	61.30%	58.43%	88.16%	-
YoY %	-75.74%	0.00%	-	1,684.26%	4.91%	-33.72%	-	-
Horiz. %	98.26%	405.10%	-	1,240.64%	69.53%	66.28%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	169,625	155,819	157,258	150,875	145,109	143,690	142,910	2.89%
YoY %	8.86%	-0.92%	4.23%	3.97%	0.99%	0.55%	-	-
Horiz. %	118.69%	109.03%	110.04%	105.57%	101.54%	100.55%	100.00%	-
NOSH	110,866	110,510	110,745	110,937	110,770	93,305	106,649	0.64%
YoY %	0.32%	-0.21%	-0.17%	0.15%	18.72%	-12.51%	-	-
Horiz. %	103.95%	103.62%	103.84%	104.02%	103.86%	87.49%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	16.25%	2.17%	8.67%	1.04%	13.99%	12.20%	10.11%	-
YoY %	648.85%	-74.97%	733.65%	-92.57%	14.67%	20.67%	-	-
Horiz. %	160.73%	21.46%	85.76%	10.29%	138.38%	120.67%	100.00%	-
ROE	2.64%	0.70%	3.40%	0.24%	4.36%	3.89%	2.96%	-
YoY %	277.14%	-79.41%	1,316.67%	-94.50%	12.08%	31.42%	-	-
Horiz. %	89.19%	23.65%	114.86%	8.11%	147.30%	131.42%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	24.87	45.11	55.71	30.69	40.82	49.12	41.21	-8.06%
YoY %	-44.87%	-19.03%	81.52%	-24.82%	-16.90%	19.19%	-	-
Horiz. %	60.35%	109.46%	135.19%	74.47%	99.05%	119.19%	100.00%	-
EPS	4.04	0.98	4.83	0.32	5.71	5.99	3.97	0.29%
YoY %	312.24%	-79.71%	1,409.38%	-94.40%	-4.67%	50.88%	-	-
Horiz. %	101.76%	24.69%	121.66%	8.06%	143.83%	150.88%	100.00%	-
DPS	3.50	3.50	0.00	3.50	3.50	3.50	3.50	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	0.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.53	1.41	1.42	1.36	1.31	1.54	1.34	2.23%
YoY %	8.51%	-0.70%	4.41%	3.82%	-14.94%	14.93%	-	-
Horiz. %	114.18%	105.22%	105.97%	101.49%	97.76%	114.93%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 110,937
RPS	24.43	44.17	54.66	30.17	40.06	40.60	38.94	-7.46%
YoY %	-44.69%	-19.19%	81.17%	-24.69%	-1.33%	4.26%	-	-
Horiz. %	62.74%	113.43%	140.37%	77.48%	102.88%	104.26%	100.00%	-
EPS	3.97	0.96	4.74	0.31	5.60	4.95	3.75	0.95%
YoY %	313.54%	-79.75%	1,429.03%	-94.46%	13.13%	32.00%	-	-
Horiz. %	105.87%	25.60%	126.40%	8.27%	149.33%	132.00%	100.00%	-
DPS	3.44	3.43	0.00	3.44	3.43	2.89	3.31	0.64%
YoY %	0.29%	0.00%	0.00%	0.29%	18.69%	-12.69%	-	-
Horiz. %	103.93%	103.63%	0.00%	103.93%	103.63%	87.31%	100.00%	-
NAPS	1.5028	1.3805	1.3932	1.3367	1.2856	1.273	1.2661	2.89%
YoY %	8.86%	-0.91%	4.23%	3.97%	0.99%	0.54%	-	-
Horiz. %	118.70%	109.04%	110.04%	105.58%	101.54%	100.54%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	0.90	0.77	1.01	1.03	0.86	0.93	1.84	-
P/RPS	3.62	1.71	1.81	3.36	2.11	1.89	4.47	-3.45%
YoY %	111.70%	-5.52%	-46.13%	59.24%	11.64%	-57.72%	-	-
Horiz. %	80.98%	38.26%	40.49%	75.17%	47.20%	42.28%	100.00%	-
P/EPS	22.28	78.57	20.91	321.88	15.06	15.53	46.35	-11.48%
YoY %	-71.64%	275.75%	-93.50%	2,037.32%	-3.03%	-66.49%	-	-
Horiz. %	48.07%	169.51%	45.11%	694.46%	32.49%	33.51%	100.00%	-
EY	4.49	1.27	4.78	0.31	6.64	6.44	2.16	12.95%
YoY %	253.54%	-73.43%	1,441.94%	-95.33%	3.11%	198.15%	-	-
Horiz. %	207.87%	58.80%	221.30%	14.35%	307.41%	298.15%	100.00%	-
DY	3.89	4.55	0.00	3.40	4.07	3.76	1.90	12.67%
YoY %	-14.51%	0.00%	0.00%	-16.46%	8.24%	97.89%	-	-
Horiz. %	204.74%	239.47%	0.00%	178.95%	214.21%	197.89%	100.00%	-
P/NAPS	0.59	0.55	0.71	0.76	0.66	0.60	1.37	-13.08%
YoY %	7.27%	-22.54%	-6.58%	15.15%	10.00%	-56.20%	-	-
Horiz. %	43.07%	40.15%	51.82%	55.47%	48.18%	43.80%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	28/08/13	24/08/12	18/08/11	24/08/10	25/08/09	26/08/08	24/08/07	-
Price	0.775	0.92	0.98	1.08	0.95	0.87	1.72	-
P/RPS	3.12	2.04	1.76	3.52	2.33	1.77	4.17	-4.71%
YoY %	52.94%	15.91%	-50.00%	51.07%	31.64%	-57.55%	-	-
Horiz. %	74.82%	48.92%	42.21%	84.41%	55.88%	42.45%	100.00%	-
P/EPS	19.18	93.88	20.29	337.50	16.64	14.52	43.32	-12.68%
YoY %	-79.57%	362.69%	-93.99%	1,928.25%	14.60%	-66.48%	-	-
Horiz. %	44.28%	216.71%	46.84%	779.09%	38.41%	33.52%	100.00%	-
EY	5.21	1.07	4.93	0.30	6.01	6.89	2.31	14.50%
YoY %	386.92%	-78.30%	1,543.33%	-95.01%	-12.77%	198.27%	-	-
Horiz. %	225.54%	46.32%	213.42%	12.99%	260.17%	298.27%	100.00%	-
DY	4.52	3.80	0.00	3.24	3.68	4.02	2.03	14.25%
YoY %	18.95%	0.00%	0.00%	-11.96%	-8.46%	98.03%	-	-
Horiz. %	222.66%	187.19%	0.00%	159.61%	181.28%	198.03%	100.00%	-
P/NAPS	0.51	0.65	0.69	0.79	0.73	0.56	1.28	-14.20%
YoY %	-21.54%	-5.80%	-12.66%	8.22%	30.36%	-56.25%	-	-
Horiz. %	39.84%	50.78%	53.91%	61.72%	57.03%	43.75%	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