[APOLLO] QoQ Annualized Quarter Result on 31-Jan-2011 [#3]

	31/10/11	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	CAGR
Annualized Quarter Result
Revenue	189,008	197,156	176,292	175,490	161,190	174,068	159,531	11.93%
YoY %	-4.13%	11.83%	0.46%	8.87%	-7.40%	9.11%	-	-
Horiz. %	118.48%	123.58%	110.51%	110.00%	101.04%	109.11%	100.00%	-
PBT	21,306	18,392	22,577	25,486	23,430	27,240	32,247	-24.08%
YoY %	15.84%	-18.54%	-11.41%	8.78%	-13.99%	-15.53%	-	-
Horiz. %	66.07%	57.03%	70.01%	79.03%	72.66%	84.47%	100.00%	-
Tax	-6,646	-5,628	-4,723	-4,366	-4,522	-5,240	-7,570	-8.29%
YoY %	-18.09%	-19.16%	-8.18%	3.45%	13.70%	30.78%	-	-
Horiz. %	87.79%	74.35%	62.39%	57.68%	59.74%	69.22%	100.00%	-
NP	14,660	12,764	17,854	21,120	18,908	22,000	24,677	-29.26%
YoY %	14.85%	-28.51%	-15.46%	11.70%	-14.05%	-10.85%	-	-
Horiz. %	59.41%	51.72%	72.35%	85.59%	76.62%	89.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,660	12,764	17,854	21,120	18,908	22,000	24,677	-29.26%
YoY %	14.85%	-28.51%	-15.46%	11.70%	-14.05%	-10.85%	-	-
Horiz. %	59.41%	51.72%	72.35%	85.59%	76.62%	89.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.19%	30.60%	20.92%	17.13%	19.30%	19.24%	23.48%	-
YoY %	1.93%	46.27%	22.12%	-11.24%	0.31%	-18.06%	-	-
Horiz. %	132.84%	130.32%	89.10%	72.96%	82.20%	81.94%	100.00%	-
Total Cost	174,348	184,392	158,438	154,370	142,282	152,068	134,854	18.62%
YoY %	-5.45%	16.38%	2.64%	8.50%	-6.44%	12.76%	-	-
Horiz. %	129.29%	136.73%	117.49%	114.47%	105.51%	112.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	216,058	211,933	208,776	206,399	215,154	209,447	203,175	4.17%
YoY %	1.95%	1.51%	1.15%	-4.07%	2.72%	3.09%	-	-
Horiz. %	106.34%	104.31%	102.76%	101.59%	105.90%	103.09%	100.00%	-

	31/10/11	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	CAGR
Dividend
Div	32,008	63,979	19,997	26,666	39,991	79,941	-	-
YoY %	-49.97%	219.94%	-25.01%	-33.32%	-49.97%	0.00%	-	-
Horiz. %	40.04%	80.03%	25.01%	33.36%	50.03%	100.00%	-	-
Div Payout %	218.34%	501.25%	112.01%	126.26%	211.51%	363.37%	-	-
YoY %	-56.44%	347.50%	-11.29%	-40.31%	-41.79%	0.00%	-	-
Horiz. %	60.09%	137.94%	30.83%	34.75%	58.21%	100.00%	-	-

	31/10/11	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	CAGR
Equity
Net Worth	216,058	211,933	208,776	206,399	215,154	209,447	203,175	4.17%
YoY %	1.95%	1.51%	1.15%	-4.07%	2.72%	3.09%	-	-
Horiz. %	106.34%	104.31%	102.76%	101.59%	105.90%	103.09%	100.00%	-
NOSH	80,021	79,974	79,991	80,000	79,983	79,941	79,990	0.02%
YoY %	0.06%	-0.02%	-0.01%	0.02%	0.05%	-0.06%	-	-
Horiz. %	100.04%	99.98%	100.00%	100.01%	99.99%	99.94%	100.00%	-

	31/10/11	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	CAGR
Ratio Analysis
NP Margin	7.76%	6.47%	10.13%	12.03%	11.73%	12.64%	15.47%	-
YoY %	19.94%	-36.13%	-15.79%	2.56%	-7.20%	-18.29%	-	-
Horiz. %	50.16%	41.82%	65.48%	77.76%	75.82%	81.71%	100.00%	-
ROE	6.79%	6.02%	8.55%	10.23%	8.79%	10.50%	12.15%	-
YoY %	12.79%	-29.59%	-16.42%	16.38%	-16.29%	-13.58%	-	-
Horiz. %	55.88%	49.55%	70.37%	84.20%	72.35%	86.42%	100.00%	-

	31/10/11	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	CAGR
Per Share
RPS	236.20	246.52	220.39	219.36	201.53	217.74	199.44	11.90%
YoY %	-4.19%	11.86%	0.47%	8.85%	-7.44%	9.18%	-	-
Horiz. %	118.43%	123.61%	110.50%	109.99%	101.05%	109.18%	100.00%	-
EPS	18.32	15.96	22.32	26.40	23.64	27.52	30.85	-29.28%
YoY %	14.79%	-28.49%	-15.45%	11.68%	-14.10%	-10.79%	-	-
Horiz. %	59.38%	51.73%	72.35%	85.58%	76.63%	89.21%	100.00%	-
DPS	40.00	80.00	25.00	33.33	50.00	100.00	0.00	-
YoY %	-50.00%	220.00%	-24.99%	-33.34%	-50.00%	0.00%	-	-
Horiz. %	40.00%	80.00%	25.00%	33.33%	50.00%	100.00%	-	-
NAPS	2.70	2.65	2.61	2.58	2.69	2.62	2.54	4.14%
YoY %	1.89%	1.53%	1.16%	-4.09%	2.67%	3.15%	-	-
Horiz. %	106.30%	104.33%	102.76%	101.57%	105.91%	103.15%	100.00%	-

	31/10/11	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	CAGR
Adjusted Per Share Value based on latest NOSH - 80,025
RPS	236.26	246.45	220.37	219.36	201.49	217.59	199.41	11.93%
YoY %	-4.13%	11.83%	0.46%	8.87%	-7.40%	9.12%	-	-
Horiz. %	118.48%	123.59%	110.51%	110.00%	101.04%	109.12%	100.00%	-
EPS	18.32	15.96	22.32	26.40	23.64	27.50	30.85	-29.28%
YoY %	14.79%	-28.49%	-15.45%	11.68%	-14.04%	-10.86%	-	-
Horiz. %	59.38%	51.73%	72.35%	85.58%	76.63%	89.14%	100.00%	-
DPS	40.01	79.97	25.00	33.33	49.99	99.93	0.00	-
YoY %	-49.97%	219.88%	-24.99%	-33.33%	-49.97%	0.00%	-	-
Horiz. %	40.04%	80.03%	25.02%	33.35%	50.03%	100.00%	-	-
NAPS	2.7007	2.6492	2.6097	2.58	2.6894	2.6181	2.5397	4.17%
YoY %	1.94%	1.51%	1.15%	-4.07%	2.72%	3.09%	-	-
Horiz. %	106.34%	104.31%	102.76%	101.59%	105.89%	103.09%	100.00%	-

	31/10/11	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/11	29/07/11	29/04/11	31/01/11	29/10/10	30/07/10	30/04/10	-
Price	3.14	3.08	3.05	3.00	3.40	3.11	2.90	-
P/RPS	1.33	1.25	1.38	1.37	1.69	1.43	1.45	-5.58%
YoY %	6.40%	-9.42%	0.73%	-18.93%	18.18%	-1.38%	-	-
Horiz. %	91.72%	86.21%	95.17%	94.48%	116.55%	98.62%	100.00%	-
P/EPS	17.14	19.30	13.66	11.36	14.38	11.30	9.40	49.08%
YoY %	-11.19%	41.29%	20.25%	-21.00%	27.26%	20.21%	-	-
Horiz. %	182.34%	205.32%	145.32%	120.85%	152.98%	120.21%	100.00%	-
EY	5.83	5.18	7.32	8.80	6.95	8.85	10.64	-32.96%
YoY %	12.55%	-29.23%	-16.82%	26.62%	-21.47%	-16.82%	-	-
Horiz. %	54.79%	48.68%	68.80%	82.71%	65.32%	83.18%	100.00%	-
DY	12.74	25.97	8.20	11.11	14.71	32.15	0.00	-
YoY %	-50.94%	216.71%	-26.19%	-24.47%	-54.25%	0.00%	-	-
Horiz. %	39.63%	80.78%	25.51%	34.56%	45.75%	100.00%	-	-
P/NAPS	1.16	1.16	1.17	1.16	1.26	1.19	1.14	1.16%
YoY %	0.00%	-0.85%	0.86%	-7.94%	5.88%	4.39%	-	-
Horiz. %	101.75%	101.75%	102.63%	101.75%	110.53%	104.39%	100.00%	-

	31/10/11	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	CAGR
Price Multiplier on Announcement Date
Date	22/12/11	24/08/11	24/06/11	29/03/11	13/12/10	30/09/10	29/06/10	-
Price	2.90	2.98	3.08	2.91	3.42	3.37	2.93	-
P/RPS	1.23	1.21	1.40	1.33	1.70	1.55	1.47	-11.17%
YoY %	1.65%	-13.57%	5.26%	-21.76%	9.68%	5.44%	-	-
Horiz. %	83.67%	82.31%	95.24%	90.48%	115.65%	105.44%	100.00%	-
P/EPS	15.83	18.67	13.80	11.02	14.47	12.25	9.50	40.42%
YoY %	-15.21%	35.29%	25.23%	-23.84%	18.12%	28.95%	-	-
Horiz. %	166.63%	196.53%	145.26%	116.00%	152.32%	128.95%	100.00%	-
EY	6.32	5.36	7.25	9.07	6.91	8.17	10.53	-28.78%
YoY %	17.91%	-26.07%	-20.07%	31.26%	-15.42%	-22.41%	-	-
Horiz. %	60.02%	50.90%	68.85%	86.13%	65.62%	77.59%	100.00%	-
DY	13.79	26.85	8.12	11.45	14.62	29.67	0.00	-
YoY %	-48.64%	230.67%	-29.08%	-21.68%	-50.72%	0.00%	-	-
Horiz. %	46.48%	90.50%	27.37%	38.59%	49.28%	100.00%	-	-
P/NAPS	1.07	1.12	1.18	1.13	1.27	1.29	1.15	-4.68%
YoY %	-4.46%	-5.08%	4.42%	-11.02%	-1.55%	12.17%	-	-
Horiz. %	93.04%	97.39%	102.61%	98.26%	110.43%	112.17%	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