[APB] YoY TTM Result on 30-Sep-2007 [#4]

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
TTM Result
Revenue	128,699	162,635	201,592	175,617	202,300	130,468	71,882	10.18%
YoY %	-20.87%	-19.32%	14.79%	-13.19%	55.06%	81.50%	-	-
Horiz. %	179.04%	226.25%	280.45%	244.31%	281.43%	181.50%	100.00%	-
PBT	6,366	27,909	27,266	28,762	13,540	17,415	-25,152	-
YoY %	-77.19%	2.36%	-5.20%	112.42%	-22.25%	169.24%	-	-
Horiz. %	-25.31%	-110.96%	-108.40%	-114.35%	-53.83%	-69.24%	100.00%	-
Tax	-1,427	-4,486	-9,879	-6,938	-3,304	-4,923	-2,130	-6.45%
YoY %	68.19%	54.59%	-42.39%	-109.99%	32.89%	-131.13%	-	-
Horiz. %	67.00%	210.61%	463.80%	325.73%	155.12%	231.13%	100.00%	-
NP	4,939	23,423	17,387	21,824	10,236	12,492	-27,282	-
YoY %	-78.91%	34.72%	-20.33%	113.21%	-18.06%	145.79%	-	-
Horiz. %	-18.10%	-85.86%	-63.73%	-79.99%	-37.52%	-45.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,882	23,423	17,387	21,824	9,700	11,976	-27,282	-
YoY %	-79.16%	34.72%	-20.33%	124.99%	-19.00%	143.90%	-	-
Horiz. %	-17.89%	-85.86%	-63.73%	-79.99%	-35.55%	-43.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.42%	16.07%	36.23%	24.12%	24.40%	28.27%	-	-
YoY %	39.51%	-55.64%	50.21%	-1.15%	-13.69%	0.00%	-	-
Horiz. %	79.31%	56.84%	128.16%	85.32%	86.31%	100.00%	-	-
Total Cost	123,760	139,212	184,205	153,793	192,064	117,976	99,164	3.76%
YoY %	-11.10%	-24.43%	19.77%	-19.93%	62.80%	18.97%	-	-
Horiz. %	124.80%	140.39%	185.76%	155.09%	193.68%	118.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	152,675	156,322	122,526	112,204	88,049	95,402	110,133	5.59%
YoY %	-2.33%	27.58%	9.20%	27.43%	-7.71%	-13.38%	-	-
Horiz. %	138.63%	141.94%	111.25%	101.88%	79.95%	86.62%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	7,206	6,758	3,265	7,098	3,076	5,230	-	-
YoY %	6.63%	106.98%	-54.00%	130.75%	-41.19%	0.00%	-	-
Horiz. %	137.78%	129.22%	62.43%	135.72%	58.81%	100.00%	-	-
Div Payout %	147.61%	28.85%	18.78%	32.53%	31.72%	43.68%	-	-
YoY %	411.65%	53.62%	-42.27%	2.55%	-27.38%	0.00%	-	-
Horiz. %	337.93%	66.05%	42.99%	74.47%	72.62%	100.00%	-	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	152,675	156,322	122,526	112,204	88,049	95,402	110,133	5.59%
YoY %	-2.33%	27.58%	9.20%	27.43%	-7.71%	-13.38%	-	-
Horiz. %	138.63%	141.94%	111.25%	101.88%	79.95%	86.62%	100.00%	-
NOSH	110,634	110,867	122,526	112,204	88,049	96,366	125,151	-2.03%
YoY %	-0.21%	-9.52%	9.20%	27.43%	-8.63%	-23.00%	-	-
Horiz. %	88.40%	88.59%	97.90%	89.65%	70.35%	77.00%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	3.84%	14.40%	8.62%	12.43%	5.06%	9.57%	-37.95%	-
YoY %	-73.33%	67.05%	-30.65%	145.65%	-47.13%	125.22%	-	-
Horiz. %	-10.12%	-37.94%	-22.71%	-32.75%	-13.33%	-25.22%	100.00%	-
ROE	3.20%	14.98%	14.19%	19.45%	11.02%	12.55%	-24.77%	-
YoY %	-78.64%	5.57%	-27.04%	76.50%	-12.19%	150.67%	-	-
Horiz. %	-12.92%	-60.48%	-57.29%	-78.52%	-44.49%	-50.67%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	116.33	146.69	164.53	156.52	229.76	135.39	57.44	12.47%
YoY %	-20.70%	-10.84%	5.12%	-31.88%	69.70%	135.71%	-	-
Horiz. %	202.52%	255.38%	286.44%	272.49%	400.00%	235.71%	100.00%	-
EPS	4.41	21.13	14.19	19.45	11.02	12.43	-21.80	-
YoY %	-79.13%	48.91%	-27.04%	76.50%	-11.34%	157.02%	-	-
Horiz. %	-20.23%	-96.93%	-65.09%	-89.22%	-50.55%	-57.02%	100.00%	-
DPS	6.50	6.10	2.67	6.33	3.49	5.43	0.00	-
YoY %	6.56%	128.46%	-57.82%	81.38%	-35.73%	0.00%	-	-
Horiz. %	119.71%	112.34%	49.17%	116.57%	64.27%	100.00%	-	-
NAPS	1.38	1.41	1.00	1.00	1.00	0.99	0.88	7.78%
YoY %	-2.13%	41.00%	0.00%	0.00%	1.01%	12.50%	-	-
Horiz. %	156.82%	160.23%	113.64%	113.64%	113.64%	112.50%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 112,204
RPS	114.03	144.10	178.62	155.61	179.25	115.60	63.69	10.18%
YoY %	-20.87%	-19.33%	14.79%	-13.19%	55.06%	81.50%	-	-
Horiz. %	179.04%	226.25%	280.45%	244.32%	281.44%	181.50%	100.00%	-
EPS	4.33	20.75	15.41	19.34	8.59	10.61	-24.17	-
YoY %	-79.13%	34.65%	-20.32%	125.15%	-19.04%	143.90%	-	-
Horiz. %	-17.91%	-85.85%	-63.76%	-80.02%	-35.54%	-43.90%	100.00%	-
DPS	6.39	5.99	2.89	6.29	2.73	4.63	0.00	-
YoY %	6.68%	107.27%	-54.05%	130.40%	-41.04%	0.00%	-	-
Horiz. %	138.01%	129.37%	62.42%	135.85%	58.96%	100.00%	-	-
NAPS	1.3528	1.3851	1.0856	0.9942	0.7802	0.8453	0.9758	5.59%
YoY %	-2.33%	27.59%	9.19%	27.43%	-7.70%	-13.37%	-	-
Horiz. %	138.63%	141.95%	111.25%	101.89%	79.95%	86.63%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	1.02	0.98	0.80	1.79	1.28	0.81	1.06	-
P/RPS	0.88	0.67	0.49	1.14	0.56	0.60	1.85	-11.64%
YoY %	31.34%	36.73%	-57.02%	103.57%	-6.67%	-67.57%	-	-
Horiz. %	47.57%	36.22%	26.49%	61.62%	30.27%	32.43%	100.00%	-
P/EPS	23.11	4.64	5.64	9.20	11.62	6.52	-4.86	-
YoY %	398.06%	-17.73%	-38.70%	-20.83%	78.22%	234.16%	-	-
Horiz. %	-475.51%	-95.47%	-116.05%	-189.30%	-239.09%	-134.16%	100.00%	-
EY	4.33	21.56	17.74	10.87	8.61	15.34	-20.57	-
YoY %	-79.92%	21.53%	63.20%	26.25%	-43.87%	174.57%	-	-
Horiz. %	-21.05%	-104.81%	-86.24%	-52.84%	-41.86%	-74.57%	100.00%	-
DY	6.37	6.22	3.33	3.53	2.73	6.70	0.00	-
YoY %	2.41%	86.79%	-5.67%	29.30%	-59.25%	0.00%	-	-
Horiz. %	95.07%	92.84%	49.70%	52.69%	40.75%	100.00%	-	-
P/NAPS	0.74	0.70	0.80	1.79	1.28	0.82	1.20	-7.73%
YoY %	5.71%	-12.50%	-55.31%	39.84%	56.10%	-31.67%	-	-
Horiz. %	61.67%	58.33%	66.67%	149.17%	106.67%	68.33%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	25/11/10	25/11/09	26/11/08	27/11/07	30/11/06	30/11/05	29/11/04	-
Price	1.00	1.20	0.73	1.62	1.37	0.79	1.12	-
P/RPS	0.86	0.82	0.44	1.04	0.60	0.58	1.95	-12.74%
YoY %	4.88%	86.36%	-57.69%	73.33%	3.45%	-70.26%	-	-
Horiz. %	44.10%	42.05%	22.56%	53.33%	30.77%	29.74%	100.00%	-
P/EPS	22.66	5.68	5.14	8.33	12.44	6.36	-5.14	-
YoY %	298.94%	10.51%	-38.30%	-33.04%	95.60%	223.74%	-	-
Horiz. %	-440.86%	-110.51%	-100.00%	-162.06%	-242.02%	-123.74%	100.00%	-
EY	4.41	17.61	19.44	12.01	8.04	15.73	-19.46	-
YoY %	-74.96%	-9.41%	61.87%	49.38%	-48.89%	180.83%	-	-
Horiz. %	-22.66%	-90.49%	-99.90%	-61.72%	-41.32%	-80.83%	100.00%	-
DY	6.50	5.08	3.65	3.91	2.55	6.87	0.00	-
YoY %	27.95%	39.18%	-6.65%	53.33%	-62.88%	0.00%	-	-
Horiz. %	94.61%	73.94%	53.13%	56.91%	37.12%	100.00%	-	-
P/NAPS	0.72	0.85	0.73	1.62	1.37	0.80	1.27	-9.02%
YoY %	-15.29%	16.44%	-54.94%	18.25%	71.25%	-37.01%	-	-
Horiz. %	56.69%	66.93%	57.48%	127.56%	107.87%	62.99%	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