[APB] YoY TTM 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
TTM Result
Revenue	149,266	224,699	148,968	143,841	166,500	205,716	189,885	-3.92%
YoY %	-33.57%	50.84%	3.56%	-13.61%	-19.06%	8.34%	-	-
Horiz. %	78.61%	118.33%	78.45%	75.75%	87.68%	108.34%	100.00%	-
PBT	17,100	6,278	13,112	12,280	24,781	30,399	22,236	-4.27%
YoY %	172.38%	-52.12%	6.78%	-50.45%	-18.48%	36.71%	-	-
Horiz. %	76.90%	28.23%	58.97%	55.23%	111.45%	136.71%	100.00%	-
Tax	-5,483	-807	-3,286	938	-10,081	-7,616	-5,164	1.00%
YoY %	-579.43%	75.44%	-450.32%	109.30%	-32.37%	-47.48%	-	-
Horiz. %	106.18%	15.63%	63.63%	-18.16%	195.22%	147.48%	100.00%	-
NP	11,617	5,471	9,826	13,218	14,700	22,783	17,072	-6.20%
YoY %	112.34%	-44.32%	-25.66%	-10.08%	-35.48%	33.45%	-	-
Horiz. %	68.05%	32.05%	57.56%	77.43%	86.11%	133.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,617	5,471	9,826	13,161	14,700	22,783	17,072	-6.20%
YoY %	112.34%	-44.32%	-25.34%	-10.47%	-35.48%	33.45%	-	-
Horiz. %	68.05%	32.05%	57.56%	77.09%	86.11%	133.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.06%	12.85%	25.06%	-7.64%	40.68%	25.05%	23.22%	-
YoY %	149.49%	-48.72%	428.01%	-118.78%	62.40%	7.88%	-	-
Horiz. %	138.07%	55.34%	107.92%	-32.90%	175.19%	107.88%	100.00%	-
Total Cost	137,649	219,228	139,142	130,623	151,800	182,933	172,813	-3.71%
YoY %	-37.21%	57.56%	6.52%	-13.95%	-17.02%	5.86%	-	-
Horiz. %	79.65%	126.86%	80.52%	75.59%	87.84%	105.86%	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	106,649	8.03%
YoY %	8.86%	-0.92%	4.23%	3.97%	0.99%	34.73%	-	-
Horiz. %	159.05%	146.10%	147.45%	141.47%	136.06%	134.73%	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	-	3,867	3,337	7,206	6,758	6,631	3,732	-
YoY %	-	15.88%	-53.69%	6.63%	1.92%	77.68%	-	-
Horiz. %	-	103.62%	89.42%	193.09%	181.08%	177.68%	100.00%	-
Div Payout %	-	70.70%	33.97%	54.76%	45.97%	29.11%	21.86%	-
YoY %	-	108.12%	-37.97%	19.12%	57.92%	33.17%	-	-
Horiz. %	-	323.42%	155.40%	250.50%	210.29%	133.17%	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	106,649	8.03%
YoY %	8.86%	-0.92%	4.23%	3.97%	0.99%	34.73%	-	-
Horiz. %	159.05%	146.10%	147.45%	141.47%	136.06%	134.73%	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	7.78%	2.43%	6.60%	9.19%	8.83%	11.07%	8.99%	-
YoY %	220.16%	-63.18%	-28.18%	4.08%	-20.23%	23.14%	-	-
Horiz. %	86.54%	27.03%	73.41%	102.22%	98.22%	123.14%	100.00%	-
ROE	6.85%	3.51%	6.25%	8.72%	10.13%	15.86%	16.01%	-
YoY %	95.16%	-43.84%	-28.33%	-13.92%	-36.13%	-0.94%	-	-
Horiz. %	42.79%	21.92%	39.04%	54.47%	63.27%	99.06%	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	134.64	203.33	134.51	129.66	150.31	220.48	178.05	-4.54%
YoY %	-33.78%	51.16%	3.74%	-13.74%	-31.83%	23.83%	-	-
Horiz. %	75.62%	114.20%	75.55%	72.82%	84.42%	123.83%	100.00%	-
EPS	10.48	4.95	8.87	11.86	13.27	24.42	16.01	-6.81%
YoY %	111.72%	-44.19%	-25.21%	-10.63%	-45.66%	52.53%	-	-
Horiz. %	65.46%	30.92%	55.40%	74.08%	82.89%	152.53%	100.00%	-
DPS	0.00	3.50	3.00	6.50	6.10	7.11	3.50	-
YoY %	0.00%	16.67%	-53.85%	6.56%	-14.21%	103.14%	-	-
Horiz. %	0.00%	100.00%	85.71%	185.71%	174.29%	203.14%	100.00%	-
NAPS	1.53	1.41	1.42	1.36	1.31	1.54	1.00	7.33%
YoY %	8.51%	-0.70%	4.41%	3.82%	-14.94%	54.00%	-	-
Horiz. %	153.00%	141.00%	142.00%	136.00%	131.00%	154.00%	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	132.24	199.07	131.98	127.43	147.51	182.25	168.23	-3.92%
YoY %	-33.57%	50.83%	3.57%	-13.61%	-19.06%	8.33%	-	-
Horiz. %	78.61%	118.33%	78.45%	75.75%	87.68%	108.33%	100.00%	-
EPS	10.29	4.85	8.71	11.66	13.02	20.18	15.12	-6.20%
YoY %	112.16%	-44.32%	-25.30%	-10.45%	-35.48%	33.47%	-	-
Horiz. %	68.06%	32.08%	57.61%	77.12%	86.11%	133.47%	100.00%	-
DPS	0.00	3.43	2.96	6.38	5.99	5.88	3.31	-
YoY %	0.00%	15.88%	-53.61%	6.51%	1.87%	77.64%	-	-
Horiz. %	0.00%	103.63%	89.43%	192.75%	180.97%	177.64%	100.00%	-
NAPS	1.5028	1.3805	1.3932	1.3367	1.2856	1.273	0.9448	8.03%
YoY %	8.86%	-0.91%	4.23%	3.97%	0.99%	34.74%	-	-
Horiz. %	159.06%	146.12%	147.46%	141.48%	136.07%	134.74%	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	0.67	0.38	0.75	0.79	0.57	0.42	1.03	-6.91%
YoY %	76.32%	-49.33%	-5.06%	38.60%	35.71%	-59.22%	-	-
Horiz. %	65.05%	36.89%	72.82%	76.70%	55.34%	40.78%	100.00%	-
P/EPS	8.59	15.55	11.38	8.68	6.48	3.81	11.49	-4.72%
YoY %	-44.76%	36.64%	31.11%	33.95%	70.08%	-66.84%	-	-
Horiz. %	74.76%	135.34%	99.04%	75.54%	56.40%	33.16%	100.00%	-
EY	11.64	6.43	8.78	11.52	15.43	26.26	8.70	4.96%
YoY %	81.03%	-26.77%	-23.78%	-25.34%	-41.24%	201.84%	-	-
Horiz. %	133.79%	73.91%	100.92%	132.41%	177.36%	301.84%	100.00%	-
DY	0.00	4.55	2.97	6.31	7.09	7.64	1.90	-
YoY %	0.00%	53.20%	-52.93%	-11.00%	-7.20%	302.11%	-	-
Horiz. %	0.00%	239.47%	156.32%	332.11%	373.16%	402.11%	100.00%	-
P/NAPS	0.59	0.55	0.71	0.76	0.66	0.60	1.84	-17.25%
YoY %	7.27%	-22.54%	-6.58%	15.15%	10.00%	-67.39%	-	-
Horiz. %	32.07%	29.89%	38.59%	41.30%	35.87%	32.61%	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	0.58	0.45	0.73	0.83	0.63	0.39	0.97	-8.20%
YoY %	28.89%	-38.36%	-12.05%	31.75%	61.54%	-59.79%	-	-
Horiz. %	59.79%	46.39%	75.26%	85.57%	64.95%	40.21%	100.00%	-
P/EPS	7.40	18.58	11.05	9.10	7.16	3.56	10.74	-6.01%
YoY %	-60.17%	68.14%	21.43%	27.09%	101.12%	-66.85%	-	-
Horiz. %	68.90%	173.00%	102.89%	84.73%	66.67%	33.15%	100.00%	-
EY	13.52	5.38	9.05	10.98	13.97	28.07	9.31	6.40%
YoY %	151.30%	-40.55%	-17.58%	-21.40%	-50.23%	201.50%	-	-
Horiz. %	145.22%	57.79%	97.21%	117.94%	150.05%	301.50%	100.00%	-
DY	0.00	3.80	3.06	6.02	6.42	8.17	2.03	-
YoY %	0.00%	24.18%	-49.17%	-6.23%	-21.42%	302.46%	-	-
Horiz. %	0.00%	187.19%	150.74%	296.55%	316.26%	402.46%	100.00%	-
P/NAPS	0.51	0.65	0.69	0.79	0.73	0.56	1.72	-18.32%
YoY %	-21.54%	-5.80%	-12.66%	8.22%	30.36%	-67.44%	-	-
Horiz. %	29.65%	37.79%	40.12%	45.93%	42.44%	32.56%	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