[APM] YoY TTM Result on 30-Jun-2017 [#2]

Announcement Date
21-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -7.76%
YoY- 14.58%
Quarter Report
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 1,202,089 1,444,560 1,234,698 1,223,613 1,111,449 1,203,763 1,283,536 -1.08%
PBT 8,283 76,126 81,599 82,261 64,765 130,774 168,394 -39.44%
Tax -11,528 -14,093 -21,494 -25,089 -16,206 -34,739 -38,136 -18.06%
NP -3,245 62,033 60,105 57,172 48,559 96,035 130,258 -
-
NP to SH -18,185 39,022 43,790 45,926 40,082 83,575 116,779 -
-
Tax Rate 139.18% 18.51% 26.34% 30.50% 25.02% 26.56% 22.65% -
Total Cost 1,205,334 1,382,527 1,174,593 1,166,441 1,062,890 1,107,728 1,153,278 0.73%
-
Net Worth 1,257,058 1,243,907 1,218,488 1,200,898 1,167,629 1,155,480 941,580 4.92%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 9,779 23,469 26,403 28,360 33,255 38,140 38,168 -20.28%
Div Payout % 0.00% 60.15% 60.30% 61.75% 82.97% 45.64% 32.68% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 1,257,058 1,243,907 1,218,488 1,200,898 1,167,629 1,155,480 941,580 4.92%
NOSH 201,600 201,600 201,600 201,600 195,582 195,512 195,754 0.49%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -0.27% 4.29% 4.87% 4.67% 4.37% 7.98% 10.15% -
ROE -1.45% 3.14% 3.59% 3.82% 3.43% 7.23% 12.40% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 614.88 738.59 631.29 625.61 568.28 615.70 655.69 -1.06%
EPS -9.30 19.95 22.39 23.48 20.49 42.75 59.66 -
DPS 5.00 12.00 13.50 14.50 17.00 19.50 19.50 -20.27%
NAPS 6.43 6.36 6.23 6.14 5.97 5.91 4.81 4.95%
Adjusted Per Share Value based on latest NOSH - 201,600
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 596.27 716.55 612.45 606.95 551.31 597.10 636.67 -1.08%
EPS -9.02 19.36 21.72 22.78 19.88 41.46 57.93 -
DPS 4.85 11.64 13.10 14.07 16.50 18.92 18.93 -20.28%
NAPS 6.2354 6.1702 6.0441 5.9568 5.7918 5.7316 4.6705 4.92%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 1.71 2.75 3.55 4.00 3.68 4.78 5.98 -
P/RPS 0.28 0.37 0.56 0.64 0.65 0.78 0.91 -17.82%
P/EPS -18.38 13.78 15.86 17.03 17.96 11.18 10.02 -
EY -5.44 7.26 6.31 5.87 5.57 8.94 9.98 -
DY 2.92 4.36 3.80 3.63 4.62 4.08 3.26 -1.81%
P/NAPS 0.27 0.43 0.57 0.65 0.62 0.81 1.24 -22.41%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 19/08/20 27/08/19 29/08/18 21/08/17 23/08/16 21/08/15 27/08/14 -
Price 1.65 2.40 3.75 3.85 3.51 4.15 6.05 -
P/RPS 0.27 0.32 0.59 0.62 0.62 0.67 0.92 -18.46%
P/EPS -17.74 12.03 16.75 16.40 17.13 9.71 10.14 -
EY -5.64 8.31 5.97 6.10 5.84 10.30 9.86 -
DY 3.03 5.00 3.60 3.77 4.84 4.70 3.22 -1.00%
P/NAPS 0.26 0.38 0.60 0.63 0.59 0.70 1.26 -23.10%

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