[APB] YoY TTM Result on 30-Jun-2013 [#3]

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
TTM Result
Revenue	113,080	124,782	180,505	149,266	224,699	148,968	143,841	-3.92%
YoY %	-9.38%	-30.87%	20.93%	-33.57%	50.84%	3.56%	-	-
Horiz. %	78.61%	86.75%	125.49%	103.77%	156.21%	103.56%	100.00%	-
PBT	-461	16,580	17,213	17,100	6,278	13,112	12,280	-
YoY %	-102.78%	-3.68%	0.66%	172.38%	-52.12%	6.78%	-	-
Horiz. %	-3.75%	135.02%	140.17%	139.25%	51.12%	106.78%	100.00%	-
Tax	-3,678	-4,118	-4,820	-5,483	-807	-3,286	938	-
YoY %	10.68%	14.56%	12.09%	-579.43%	75.44%	-450.32%	-	-
Horiz. %	-392.11%	-439.02%	-513.86%	-584.54%	-86.03%	-350.32%	100.00%	-
NP	-4,139	12,462	12,393	11,617	5,471	9,826	13,218	-
YoY %	-133.21%	0.56%	6.68%	112.34%	-44.32%	-25.66%	-	-
Horiz. %	-31.31%	94.28%	93.76%	87.89%	41.39%	74.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-4,139	12,462	12,393	11,617	5,471	9,826	13,161	-
YoY %	-133.21%	0.56%	6.68%	112.34%	-44.32%	-25.34%	-	-
Horiz. %	-31.45%	94.69%	94.16%	88.27%	41.57%	74.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	24.84%	28.00%	32.06%	12.85%	25.06%	-7.64%	-
YoY %	-	-11.29%	-12.66%	149.49%	-48.72%	428.01%	-	-
Horiz. %	-	-325.13%	-366.49%	-419.63%	-168.19%	-328.01%	100.00%	-
Total Cost	117,219	112,320	168,112	137,649	219,228	139,142	130,623	-1.78%
YoY %	4.36%	-33.19%	22.13%	-37.21%	57.56%	6.52%	-	-
Horiz. %	89.74%	85.99%	128.70%	105.38%	167.83%	106.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	169,818	180,894	174,479	169,625	155,819	157,258	150,875	1.98%
YoY %	-6.12%	3.68%	2.86%	8.86%	-0.92%	4.23%	-	-
Horiz. %	112.56%	119.90%	115.64%	112.43%	103.28%	104.23%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	7,214	-	-	-	3,867	3,337	7,206	0.01%
YoY %	0.00%	-	-	-	15.88%	-53.69%	-	-
Horiz. %	100.11%	-	-	-	53.66%	46.31%	100.00%	-
Div Payout %	0.00%	-	-	-	70.70%	33.97%	54.76%	-
YoY %	0.00%	-	-	-	108.12%	-37.97%	-	-
Horiz. %	0.00%	-	-	-	129.11%	62.03%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	169,818	180,894	174,479	169,625	155,819	157,258	150,875	1.98%
YoY %	-6.12%	3.68%	2.86%	8.86%	-0.92%	4.23%	-	-
Horiz. %	112.56%	119.90%	115.64%	112.43%	103.28%	104.23%	100.00%	-
NOSH	110,992	110,977	110,430	110,866	110,510	110,745	110,937	0.00%
YoY %	0.01%	0.50%	-0.39%	0.32%	-0.21%	-0.17%	-	-
Horiz. %	100.05%	100.04%	99.54%	99.94%	99.62%	99.83%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	-3.66%	9.99%	6.87%	7.78%	2.43%	6.60%	9.19%	-
YoY %	-136.64%	45.41%	-11.70%	220.16%	-63.18%	-28.18%	-	-
Horiz. %	-39.83%	108.71%	74.76%	84.66%	26.44%	71.82%	100.00%	-
ROE	-2.44%	6.89%	7.10%	6.85%	3.51%	6.25%	8.72%	-
YoY %	-135.41%	-2.96%	3.65%	95.16%	-43.84%	-28.33%	-	-
Horiz. %	-27.98%	79.01%	81.42%	78.56%	40.25%	71.67%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	101.88	112.44	163.46	134.64	203.33	134.51	129.66	-3.93%
YoY %	-9.39%	-31.21%	21.41%	-33.78%	51.16%	3.74%	-	-
Horiz. %	78.57%	86.72%	126.07%	103.84%	156.82%	103.74%	100.00%	-
EPS	-3.73	11.23	11.22	10.48	4.95	8.87	11.86	-
YoY %	-133.21%	0.09%	7.06%	111.72%	-44.19%	-25.21%	-	-
Horiz. %	-31.45%	94.69%	94.60%	88.36%	41.74%	74.79%	100.00%	-
DPS	6.50	0.00	0.00	0.00	3.50	3.00	6.50	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	16.67%	-53.85%	-	-
Horiz. %	100.00%	0.00%	0.00%	0.00%	53.85%	46.15%	100.00%	-
NAPS	1.53	1.63	1.58	1.53	1.41	1.42	1.36	1.98%
YoY %	-6.13%	3.16%	3.27%	8.51%	-0.70%	4.41%	-	-
Horiz. %	112.50%	119.85%	116.18%	112.50%	103.68%	104.41%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 110,866
RPS	100.19	110.56	159.94	132.26	199.09	131.99	127.45	-3.92%
YoY %	-9.38%	-30.87%	20.93%	-33.57%	50.84%	3.56%	-	-
Horiz. %	78.61%	86.75%	125.49%	103.77%	156.21%	103.56%	100.00%	-
EPS	-3.67	11.04	10.98	10.29	4.85	8.71	11.66	-
YoY %	-133.24%	0.55%	6.71%	112.16%	-44.32%	-25.30%	-	-
Horiz. %	-31.48%	94.68%	94.17%	88.25%	41.60%	74.70%	100.00%	-
DPS	6.39	0.00	0.00	0.00	3.43	2.96	6.39	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	15.88%	-53.68%	-	-
Horiz. %	100.00%	0.00%	0.00%	0.00%	53.68%	46.32%	100.00%	-
NAPS	1.5047	1.6028	1.546	1.503	1.3806	1.3934	1.3368	1.98%
YoY %	-6.12%	3.67%	2.86%	8.87%	-0.92%	4.23%	-	-
Horiz. %	112.56%	119.90%	115.65%	112.43%	103.28%	104.23%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	1.02	1.23	1.38	0.90	0.77	1.01	1.03	-
P/RPS	1.00	1.09	0.84	0.67	0.38	0.75	0.79	4.00%
YoY %	-8.26%	29.76%	25.37%	76.32%	-49.33%	-5.06%	-	-
Horiz. %	126.58%	137.97%	106.33%	84.81%	48.10%	94.94%	100.00%	-
P/EPS	-27.35	10.95	12.30	8.59	15.55	11.38	8.68	-
YoY %	-349.77%	-10.98%	43.19%	-44.76%	36.64%	31.11%	-	-
Horiz. %	-315.09%	126.15%	141.71%	98.96%	179.15%	131.11%	100.00%	-
EY	-3.66	9.13	8.13	11.64	6.43	8.78	11.52	-
YoY %	-140.09%	12.30%	-30.15%	81.03%	-26.77%	-23.78%	-	-
Horiz. %	-31.77%	79.25%	70.57%	101.04%	55.82%	76.22%	100.00%	-
DY	6.37	0.00	0.00	0.00	4.55	2.97	6.31	0.15%
YoY %	0.00%	0.00%	0.00%	0.00%	53.20%	-52.93%	-	-
Horiz. %	100.95%	0.00%	0.00%	0.00%	72.11%	47.07%	100.00%	-
P/NAPS	0.67	0.75	0.87	0.59	0.55	0.71	0.76	-2.07%
YoY %	-10.67%	-13.79%	47.46%	7.27%	-22.54%	-6.58%	-	-
Horiz. %	88.16%	98.68%	114.47%	77.63%	72.37%	93.42%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	25/08/16	27/08/15	26/08/14	28/08/13	24/08/12	18/08/11	24/08/10	-
Price	1.03	1.14	1.49	0.775	0.92	0.98	1.08	-
P/RPS	1.01	1.01	0.91	0.58	0.45	0.73	0.83	3.32%
YoY %	0.00%	10.99%	56.90%	28.89%	-38.36%	-12.05%	-	-
Horiz. %	121.69%	121.69%	109.64%	69.88%	54.22%	87.95%	100.00%	-
P/EPS	-27.62	10.15	13.28	7.40	18.58	11.05	9.10	-
YoY %	-372.12%	-23.57%	79.46%	-60.17%	68.14%	21.43%	-	-
Horiz. %	-303.52%	111.54%	145.93%	81.32%	204.18%	121.43%	100.00%	-
EY	-3.62	9.85	7.53	13.52	5.38	9.05	10.98	-
YoY %	-136.75%	30.81%	-44.30%	151.30%	-40.55%	-17.58%	-	-
Horiz. %	-32.97%	89.71%	68.58%	123.13%	49.00%	82.42%	100.00%	-
DY	6.31	0.00	0.00	0.00	3.80	3.06	6.02	0.78%
YoY %	0.00%	0.00%	0.00%	0.00%	24.18%	-49.17%	-	-
Horiz. %	104.82%	0.00%	0.00%	0.00%	63.12%	50.83%	100.00%	-
P/NAPS	0.67	0.70	0.94	0.51	0.65	0.69	0.79	-2.70%
YoY %	-4.29%	-25.53%	84.31%	-21.54%	-5.80%	-12.66%	-	-
Horiz. %	84.81%	88.61%	118.99%	64.56%	82.28%	87.34%	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