[APM] YoY TTM Result on 30-Jun-2010 [#2]

Announcement Date
18-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 21.49%
YoY- 119.22%
Quarter Report
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 1,191,201 1,159,105 1,157,929 1,114,118 876,880 931,740 807,127 6.69%
PBT 162,215 177,189 176,932 151,659 77,497 90,885 69,775 15.08%
Tax -35,862 -35,760 -42,603 -31,561 -20,652 -22,111 -18,774 11.37%
NP 126,353 141,429 134,329 120,098 56,845 68,774 51,001 16.30%
-
NP to SH 115,202 126,148 117,840 107,303 48,948 62,480 47,023 16.09%
-
Tax Rate 22.11% 20.18% 24.08% 20.81% 26.65% 24.33% 26.91% -
Total Cost 1,064,848 1,017,676 1,023,600 994,020 820,035 862,966 756,126 5.86%
-
Net Worth 919,487 855,366 775,127 688,661 607,254 589,667 538,038 9.33%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 110,559 62,628 43,064 35,248 29,667 29,728 26,039 27.22%
Div Payout % 95.97% 49.65% 36.54% 32.85% 60.61% 47.58% 55.38% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 919,487 855,366 775,127 688,661 607,254 589,667 538,038 9.33%
NOSH 195,635 195,736 195,739 195,642 197,160 197,875 200,014 -0.36%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 10.61% 12.20% 11.60% 10.78% 6.48% 7.38% 6.32% -
ROE 12.53% 14.75% 15.20% 15.58% 8.06% 10.60% 8.74% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 608.89 592.18 591.57 569.47 444.75 470.87 403.53 7.09%
EPS 58.89 64.45 60.20 54.85 24.83 31.58 23.51 16.52%
DPS 56.51 32.00 22.00 18.00 15.00 15.00 13.00 27.72%
NAPS 4.70 4.37 3.96 3.52 3.08 2.98 2.69 9.73%
Adjusted Per Share Value based on latest NOSH - 195,642
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 590.87 574.95 574.37 552.64 434.96 462.17 400.36 6.69%
EPS 57.14 62.57 58.45 53.23 24.28 30.99 23.32 16.09%
DPS 54.84 31.07 21.36 17.48 14.72 14.75 12.92 27.21%
NAPS 4.561 4.2429 3.8449 3.416 3.0122 2.9249 2.6688 9.33%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 4.99 4.74 4.88 4.16 1.80 2.05 2.35 -
P/RPS 0.82 0.80 0.82 0.73 0.40 0.44 0.58 5.93%
P/EPS 8.47 7.35 8.11 7.58 7.25 6.49 10.00 -2.72%
EY 11.80 13.60 12.34 13.18 13.79 15.40 10.00 2.79%
DY 11.33 6.75 4.51 4.33 8.33 7.32 5.53 12.68%
P/NAPS 1.06 1.08 1.23 1.18 0.58 0.69 0.87 3.34%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 15/08/12 18/08/11 18/08/10 21/08/09 28/08/08 16/08/07 -
Price 5.40 5.00 4.90 4.91 1.91 2.11 1.94 -
P/RPS 0.89 0.84 0.83 0.86 0.43 0.45 0.48 10.82%
P/EPS 9.17 7.76 8.14 8.95 7.69 6.68 8.25 1.77%
EY 10.90 12.89 12.29 11.17 13.00 14.96 12.12 -1.75%
DY 10.47 6.40 4.49 3.67 7.85 7.11 6.70 7.71%
P/NAPS 1.15 1.14 1.24 1.39 0.62 0.71 0.72 8.10%

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