[APB] YoY TTM Result on 30-Sep-2010 [#4]

Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
30-Sep-2010 [#4]
Profit Trend
QoQ- -62.91%
YoY- -79.16%
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 137,137 227,347 168,884 128,699 162,635 201,592 175,617 -4.03%
PBT 14,542 13,050 11,429 6,366 27,909 27,266 28,762 -10.73%
Tax -4,169 -4,431 -2,338 -1,427 -4,486 -9,879 -6,938 -8.13%
NP 10,373 8,619 9,091 4,939 23,423 17,387 21,824 -11.64%
-
NP to SH 10,373 8,619 9,091 4,882 23,423 17,387 21,824 -11.64%
-
Tax Rate 28.67% 33.95% 20.46% 22.42% 16.07% 36.23% 24.12% -
Total Cost 126,764 218,728 159,793 123,760 139,212 184,205 153,793 -3.16%
-
Net Worth 110,781 110,950 158,750 152,675 156,322 122,526 112,204 -0.21%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - 3,867 3,337 7,206 6,758 3,265 7,098 -
Div Payout % - 44.88% 36.72% 147.61% 28.85% 18.78% 32.53% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 110,781 110,950 158,750 152,675 156,322 122,526 112,204 -0.21%
NOSH 110,781 110,950 111,014 110,634 110,867 122,526 112,204 -0.21%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 7.56% 3.79% 5.38% 3.84% 14.40% 8.62% 12.43% -
ROE 9.36% 7.77% 5.73% 3.20% 14.98% 14.19% 19.45% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 123.79 204.91 152.13 116.33 146.69 164.53 156.52 -3.83%
EPS 9.36 7.77 8.19 4.41 21.13 14.19 19.45 -11.46%
DPS 0.00 3.50 3.00 6.50 6.10 2.67 6.33 -
NAPS 1.00 1.00 1.43 1.38 1.41 1.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 110,634
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 121.51 201.44 149.64 114.03 144.10 178.62 155.61 -4.03%
EPS 9.19 7.64 8.06 4.33 20.75 15.41 19.34 -11.65%
DPS 0.00 3.43 2.96 6.39 5.99 2.89 6.29 -
NAPS 0.9816 0.9831 1.4066 1.3528 1.3851 1.0856 0.9942 -0.21%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.90 0.87 0.86 1.02 0.98 0.80 1.79 -
P/RPS 0.73 0.42 0.57 0.88 0.67 0.49 1.14 -7.15%
P/EPS 9.61 11.20 10.50 23.11 4.64 5.64 9.20 0.72%
EY 10.40 8.93 9.52 4.33 21.56 17.74 10.87 -0.73%
DY 0.00 4.02 3.49 6.37 6.22 3.33 3.53 -
P/NAPS 0.90 0.87 0.60 0.74 0.70 0.80 1.79 -10.81%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 27/11/13 28/11/12 29/11/11 25/11/10 25/11/09 26/11/08 27/11/07 -
Price 0.98 0.97 0.93 1.00 1.20 0.73 1.62 -
P/RPS 0.79 0.47 0.61 0.86 0.82 0.44 1.04 -4.47%
P/EPS 10.47 12.49 11.36 22.66 5.68 5.14 8.33 3.88%
EY 9.55 8.01 8.81 4.41 17.61 19.44 12.01 -3.74%
DY 0.00 3.61 3.23 6.50 5.08 3.65 3.91 -
P/NAPS 0.98 0.97 0.65 0.72 0.85 0.73 1.62 -8.02%

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