[APB] YoY Quarter Result on 30-Jun-2011 [#3]

Announcement Date
18-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
30-Jun-2011 [#3]
Profit Trend
QoQ- 278.56%
YoY- 1406.76%
View:
Show?
Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 30,246 27,571 49,853 61,693 34,049 45,213 45,828 -6.68%
PBT 1,397 6,022 1,486 7,403 539 10,393 7,976 -25.19%
Tax -370 -1,543 -403 -2,054 -184 -4,068 -2,387 -26.69%
NP 1,027 4,479 1,083 5,349 355 6,325 5,589 -24.59%
-
NP to SH 1,027 4,479 1,083 5,349 355 6,325 5,589 -24.59%
-
Tax Rate 26.49% 25.62% 27.12% 27.75% 34.14% 39.14% 29.93% -
Total Cost 29,219 23,092 48,770 56,344 33,694 38,888 40,239 -5.19%
-
Net Worth 174,479 169,625 155,819 157,258 150,875 145,109 143,690 3.28%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - 3,880 3,867 - 3,882 3,876 3,265 -
Div Payout % - 86.63% 357.14% - 1,093.75% 61.30% 58.43% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 174,479 169,625 155,819 157,258 150,875 145,109 143,690 3.28%
NOSH 110,430 110,866 110,510 110,745 110,937 110,770 93,305 2.84%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 3.40% 16.25% 2.17% 8.67% 1.04% 13.99% 12.20% -
ROE 0.59% 2.64% 0.70% 3.40% 0.24% 4.36% 3.89% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 27.39 24.87 45.11 55.71 30.69 40.82 49.12 -9.27%
EPS 0.93 4.04 0.98 4.83 0.32 5.71 5.99 -26.67%
DPS 0.00 3.50 3.50 0.00 3.50 3.50 3.50 -
NAPS 1.58 1.53 1.41 1.42 1.36 1.31 1.54 0.42%
Adjusted Per Share Value based on latest NOSH - 110,745
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 26.80 24.43 44.17 54.66 30.17 40.06 40.60 -6.68%
EPS 0.91 3.97 0.96 4.74 0.31 5.60 4.95 -24.58%
DPS 0.00 3.44 3.43 0.00 3.44 3.43 2.89 -
NAPS 1.5458 1.5028 1.3805 1.3932 1.3367 1.2856 1.273 3.28%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.38 0.90 0.77 1.01 1.03 0.86 0.93 -
P/RPS 5.04 3.62 1.71 1.81 3.36 2.11 1.89 17.75%
P/EPS 148.39 22.28 78.57 20.91 321.88 15.06 15.53 45.64%
EY 0.67 4.49 1.27 4.78 0.31 6.64 6.44 -31.40%
DY 0.00 3.89 4.55 0.00 3.40 4.07 3.76 -
P/NAPS 0.87 0.59 0.55 0.71 0.76 0.66 0.60 6.38%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 26/08/14 28/08/13 24/08/12 18/08/11 24/08/10 25/08/09 26/08/08 -
Price 1.49 0.775 0.92 0.98 1.08 0.95 0.87 -
P/RPS 5.44 3.12 2.04 1.76 3.52 2.33 1.77 20.56%
P/EPS 160.22 19.18 93.88 20.29 337.50 16.64 14.52 49.18%
EY 0.62 5.21 1.07 4.93 0.30 6.01 6.89 -33.04%
DY 0.00 4.52 3.80 0.00 3.24 3.68 4.02 -
P/NAPS 0.94 0.51 0.65 0.69 0.79 0.73 0.56 9.01%

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

Post a Comment