[APB] YoY TTM Result on 31-Mar-2010 [#2]

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
TTM Result
Revenue	171,548	236,539	121,324	155,005	167,115	203,837	202,816	-2.74%
YoY %	-27.48%	94.96%	-21.73%	-7.25%	-18.02%	0.50%	-	-
Horiz. %	84.58%	116.63%	59.82%	76.43%	82.40%	100.50%	100.00%	-
PBT	12,564	12,195	6,248	22,134	22,364	28,622	20,102	-7.52%
YoY %	3.03%	95.18%	-71.77%	-1.03%	-21.86%	42.38%	-	-
Horiz. %	62.50%	60.67%	31.08%	110.11%	111.25%	142.38%	100.00%	-
Tax	-4,343	-2,458	-1,416	-2,946	-8,400	-6,984	-4,893	-1.96%
YoY %	-76.69%	-73.59%	51.93%	64.93%	-20.27%	-42.73%	-	-
Horiz. %	88.76%	50.24%	28.94%	60.21%	171.67%	142.73%	100.00%	-
NP	8,221	9,737	4,832	19,188	13,964	21,638	15,209	-9.73%
YoY %	-15.57%	101.51%	-74.82%	37.41%	-35.47%	42.27%	-	-
Horiz. %	54.05%	64.02%	31.77%	126.16%	91.81%	142.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,221	9,737	4,832	19,131	13,964	21,638	14,941	-9.46%
YoY %	-15.57%	101.51%	-74.74%	37.00%	-35.47%	44.82%	-	-
Horiz. %	55.02%	65.17%	32.34%	128.04%	93.46%	144.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.57%	20.16%	22.66%	13.31%	37.56%	24.40%	24.34%	-
YoY %	71.48%	-11.03%	70.25%	-64.56%	53.93%	0.25%	-	-
Horiz. %	142.03%	82.83%	93.10%	54.68%	154.31%	100.25%	100.00%	-
Total Cost	163,327	226,802	116,492	135,817	153,151	182,199	187,607	-2.28%
YoY %	-27.99%	94.69%	-14.23%	-11.32%	-15.94%	-2.88%	-	-
Horiz. %	87.06%	120.89%	62.09%	72.39%	81.63%	97.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	168,484	158,058	152,425	155,102	122,931	153,388	107,996	7.68%
YoY %	6.60%	3.70%	-1.73%	26.17%	-19.86%	42.03%	-	-
Horiz. %	156.01%	146.36%	141.14%	143.62%	113.83%	142.03%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Dividend
Div	3,867	-	7,220	7,200	6,146	7,098	3,076	3.88%
YoY %	0.00%	-	0.28%	17.15%	-13.41%	130.75%	-	-
Horiz. %	125.72%	-	234.72%	234.07%	199.80%	230.75%	100.00%	-
Div Payout %	47.05%	-	149.43%	37.64%	44.02%	32.81%	20.59%	-
YoY %	0.00%	-	297.00%	-14.49%	34.17%	59.35%	-	-
Horiz. %	228.51%	-	725.74%	182.81%	213.79%	159.35%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Equity
Net Worth	168,484	158,058	152,425	155,102	122,931	153,388	107,996	7.68%
YoY %	6.60%	3.70%	-1.73%	26.17%	-19.86%	42.03%	-	-
Horiz. %	156.01%	146.36%	141.14%	143.62%	113.83%	142.03%	100.00%	-
NOSH	110,845	110,530	111,259	110,787	96,039	102,259	107,996	0.43%
YoY %	0.28%	-0.66%	0.43%	15.36%	-6.08%	-5.31%	-	-
Horiz. %	102.64%	102.35%	103.02%	102.58%	88.93%	94.69%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Ratio Analysis
NP Margin	4.79%	4.12%	3.98%	12.38%	8.36%	10.62%	7.50%	-
YoY %	16.26%	3.52%	-67.85%	48.09%	-21.28%	41.60%	-	-
Horiz. %	63.87%	54.93%	53.07%	165.07%	111.47%	141.60%	100.00%	-
ROE	4.88%	6.16%	3.17%	12.33%	11.36%	14.11%	13.83%	-
YoY %	-20.78%	94.32%	-74.29%	8.54%	-19.49%	2.02%	-	-
Horiz. %	35.29%	44.54%	22.92%	89.15%	82.14%	102.02%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Per Share
RPS	154.76	214.00	109.05	139.91	174.01	199.33	187.80	-3.17%
YoY %	-27.68%	96.24%	-22.06%	-19.60%	-12.70%	6.14%	-	-
Horiz. %	82.41%	113.95%	58.07%	74.50%	92.66%	106.14%	100.00%	-
EPS	7.42	8.81	4.34	17.27	14.54	21.16	13.83	-9.84%
YoY %	-15.78%	103.00%	-74.87%	18.78%	-31.29%	53.00%	-	-
Horiz. %	53.65%	63.70%	31.38%	124.87%	105.13%	153.00%	100.00%	-
DPS	3.50	0.00	6.50	6.50	6.40	6.94	2.85	3.48%
YoY %	0.00%	0.00%	0.00%	1.56%	-7.78%	143.51%	-	-
Horiz. %	122.81%	0.00%	228.07%	228.07%	224.56%	243.51%	100.00%	-
NAPS	1.52	1.43	1.37	1.40	1.28	1.50	1.00	7.22%
YoY %	6.29%	4.38%	-2.14%	9.38%	-14.67%	50.00%	-	-
Horiz. %	152.00%	143.00%	137.00%	140.00%	128.00%	150.00%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 110,787
RPS	151.98	209.56	107.49	137.32	148.05	180.59	179.68	-2.74%
YoY %	-27.48%	94.96%	-21.72%	-7.25%	-18.02%	0.51%	-	-
Horiz. %	84.58%	116.63%	59.82%	76.42%	82.40%	100.51%	100.00%	-
EPS	7.28	8.63	4.28	16.95	12.37	19.17	13.24	-9.47%
YoY %	-15.64%	101.64%	-74.75%	37.03%	-35.47%	44.79%	-	-
Horiz. %	54.98%	65.18%	32.33%	128.02%	93.43%	144.79%	100.00%	-
DPS	3.43	0.00	6.40	6.38	5.45	6.29	2.73	3.87%
YoY %	0.00%	0.00%	0.31%	17.06%	-13.35%	130.40%	-	-
Horiz. %	125.64%	0.00%	234.43%	233.70%	199.63%	230.40%	100.00%	-
NAPS	1.4927	1.4003	1.3504	1.3741	1.0891	1.3589	0.9568	7.68%
YoY %	6.60%	3.70%	-1.72%	26.17%	-19.85%	42.03%	-	-
Horiz. %	156.01%	146.35%	141.14%	143.61%	113.83%	142.03%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	-
Price	0.90	0.98	0.96	1.18	0.79	1.13	1.55	-
P/RPS	0.58	0.46	0.88	0.84	0.45	0.57	0.83	-5.79%
YoY %	26.09%	-47.73%	4.76%	86.67%	-21.05%	-31.33%	-	-
Horiz. %	69.88%	55.42%	106.02%	101.20%	54.22%	68.67%	100.00%	-
P/EPS	12.13	11.12	22.10	6.83	5.43	5.34	11.20	1.33%
YoY %	9.08%	-49.68%	223.57%	25.78%	1.69%	-52.32%	-	-
Horiz. %	108.30%	99.29%	197.32%	60.98%	48.48%	47.68%	100.00%	-
EY	8.24	8.99	4.52	14.63	18.40	18.73	8.93	-1.33%
YoY %	-8.34%	98.89%	-69.10%	-20.49%	-1.76%	109.74%	-	-
Horiz. %	92.27%	100.67%	50.62%	163.83%	206.05%	209.74%	100.00%	-
DY	3.89	0.00	6.77	5.51	8.10	6.14	1.84	13.27%
YoY %	0.00%	0.00%	22.87%	-31.98%	31.92%	233.70%	-	-
Horiz. %	211.41%	0.00%	367.93%	299.46%	440.22%	333.70%	100.00%	-
P/NAPS	0.59	0.69	0.70	0.84	0.62	0.75	1.55	-14.85%
YoY %	-14.49%	-1.43%	-16.67%	35.48%	-17.33%	-51.61%	-	-
Horiz. %	38.06%	44.52%	45.16%	54.19%	40.00%	48.39%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	29/05/13	21/05/12	26/05/11	24/05/10	26/05/09	27/05/08	25/05/07	-
Price	0.91	0.93	1.03	1.05	0.96	1.09	1.65	-
P/RPS	0.59	0.43	0.94	0.75	0.55	0.55	0.88	-6.44%
YoY %	37.21%	-54.26%	25.33%	36.36%	0.00%	-37.50%	-	-
Horiz. %	67.05%	48.86%	106.82%	85.23%	62.50%	62.50%	100.00%	-
P/EPS	12.27	10.56	23.72	6.08	6.60	5.15	11.93	0.46%
YoY %	16.19%	-55.48%	290.13%	-7.88%	28.16%	-56.83%	-	-
Horiz. %	102.85%	88.52%	198.83%	50.96%	55.32%	43.17%	100.00%	-
EY	8.15	9.47	4.22	16.45	15.15	19.41	8.38	-0.46%
YoY %	-13.94%	124.41%	-74.35%	8.58%	-21.95%	131.62%	-	-
Horiz. %	97.26%	113.01%	50.36%	196.30%	180.79%	231.62%	100.00%	-
DY	3.85	0.00	6.31	6.19	6.67	6.37	1.73	14.24%
YoY %	0.00%	0.00%	1.94%	-7.20%	4.71%	268.21%	-	-
Horiz. %	222.54%	0.00%	364.74%	357.80%	385.55%	368.21%	100.00%	-
P/NAPS	0.60	0.65	0.75	0.75	0.75	0.73	1.65	-15.50%
YoY %	-7.69%	-13.33%	0.00%	0.00%	2.74%	-55.76%	-	-
Horiz. %	36.36%	39.39%	45.45%	45.45%	45.45%	44.24%	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