[APM] YoY TTM Result on 30-Sep-2015 [#3]

Announcement Date
20-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -15.68%
YoY- -31.72%
Quarter Report
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 1,279,325 1,201,694 1,168,898 1,167,701 1,246,402 1,235,511 1,146,612 1.84%
PBT 74,880 75,895 74,801 112,692 151,258 171,830 173,077 -13.02%
Tax -20,621 -25,287 -16,350 -30,896 -34,238 -39,762 -31,124 -6.62%
NP 54,259 50,608 58,451 81,796 117,020 132,068 141,953 -14.80%
-
NP to SH 34,204 41,403 47,888 70,468 103,208 121,866 128,976 -19.83%
-
Tax Rate 27.54% 33.32% 21.86% 27.42% 22.64% 23.14% 17.98% -
Total Cost 1,225,066 1,151,086 1,110,447 1,085,905 1,129,382 1,103,443 1,004,659 3.35%
-
Net Worth 1,222,393 1,200,891 1,185,263 1,170,770 949,065 888,651 825,146 6.76%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 26,403 28,360 33,255 38,140 38,168 110,559 62,628 -13.40%
Div Payout % 77.20% 68.50% 69.44% 54.12% 36.98% 90.72% 48.56% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 1,222,393 1,200,891 1,185,263 1,170,770 949,065 888,651 825,146 6.76%
NOSH 201,600 201,600 201,600 195,780 195,683 195,738 206,286 -0.38%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 4.24% 4.21% 5.00% 7.00% 9.39% 10.69% 12.38% -
ROE 2.80% 3.45% 4.04% 6.02% 10.87% 13.71% 15.63% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 654.11 614.41 597.63 596.43 636.95 631.21 555.83 2.74%
EPS 17.49 21.17 24.48 35.99 52.74 62.26 62.52 -19.12%
DPS 13.50 14.50 17.00 19.50 19.50 56.50 30.36 -12.62%
NAPS 6.25 6.14 6.06 5.98 4.85 4.54 4.00 7.71%
Adjusted Per Share Value based on latest NOSH - 195,780
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 634.59 596.08 579.81 579.22 618.25 612.85 568.76 1.84%
EPS 16.97 20.54 23.75 34.95 51.19 60.45 63.98 -19.83%
DPS 13.10 14.07 16.50 18.92 18.93 54.84 31.07 -13.40%
NAPS 6.0635 5.9568 5.8793 5.8074 4.7077 4.408 4.093 6.76%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 3.30 3.69 3.40 4.01 5.90 5.67 4.96 -
P/RPS 0.50 0.60 0.57 0.67 0.93 0.90 0.89 -9.15%
P/EPS 18.87 17.43 13.89 11.14 11.19 9.11 7.93 15.53%
EY 5.30 5.74 7.20 8.98 8.94 10.98 12.61 -13.44%
DY 4.09 3.93 5.00 4.86 3.31 9.96 6.12 -6.49%
P/NAPS 0.53 0.60 0.56 0.67 1.22 1.25 1.24 -13.20%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 16/11/18 20/11/17 30/11/16 20/11/15 26/11/14 21/11/13 28/11/12 -
Price 3.20 3.65 3.40 3.96 5.36 5.90 4.74 -
P/RPS 0.49 0.59 0.57 0.66 0.84 0.93 0.85 -8.76%
P/EPS 18.30 17.24 13.89 11.00 10.16 9.48 7.58 15.81%
EY 5.47 5.80 7.20 9.09 9.84 10.55 13.19 -13.63%
DY 4.22 3.97 5.00 4.92 3.64 9.58 6.41 -6.72%
P/NAPS 0.51 0.59 0.56 0.66 1.11 1.30 1.19 -13.16%

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