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

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
TTM Result
Revenue	125,081	128,699	143,841	155,005	161,093	162,635	166,500	-17.31%
YoY %	-2.81%	-10.53%	-7.20%	-3.78%	-0.95%	-2.32%	-	-
Horiz. %	75.12%	77.30%	86.39%	93.10%	96.75%	97.68%	100.00%	-
PBT	6,304	6,366	12,280	22,134	24,745	27,909	24,781	-59.75%
YoY %	-0.97%	-48.16%	-44.52%	-10.55%	-11.34%	12.62%	-	-
Horiz. %	25.44%	25.69%	49.55%	89.32%	99.85%	112.62%	100.00%	-
Tax	-1,421	-1,427	938	-2,946	-3,650	-4,486	-10,081	-72.81%
YoY %	0.42%	-252.13%	131.84%	19.29%	18.64%	55.50%	-	-
Horiz. %	14.10%	14.16%	-9.30%	29.22%	36.21%	44.50%	100.00%	-
NP	4,883	4,939	13,218	19,188	21,095	23,423	14,700	-51.93%
YoY %	-1.13%	-62.63%	-31.11%	-9.04%	-9.94%	59.34%	-	-
Horiz. %	33.22%	33.60%	89.92%	130.53%	143.50%	159.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,826	4,882	13,161	19,131	21,095	23,423	14,700	-52.31%
YoY %	-1.15%	-62.91%	-31.21%	-9.31%	-9.94%	59.34%	-	-
Horiz. %	32.83%	33.21%	89.53%	130.14%	143.50%	159.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.54%	22.42%	-7.64%	13.31%	14.75%	16.07%	40.68%	-
YoY %	0.54%	393.46%	-157.40%	-9.76%	-8.21%	-60.50%	-	-
Horiz. %	55.41%	55.11%	-18.78%	32.72%	36.26%	39.50%	100.00%	-
Total Cost	120,198	123,760	130,623	135,817	139,998	139,212	151,800	-14.37%
YoY %	-2.88%	-5.25%	-3.82%	-2.99%	0.56%	-8.29%	-	-
Horiz. %	79.18%	81.53%	86.05%	89.47%	92.23%	91.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	153,672	152,675	150,875	155,102	156,015	156,322	145,109	3.88%
YoY %	0.65%	1.19%	-2.73%	-0.59%	-0.20%	7.73%	-	-
Horiz. %	105.90%	105.21%	103.97%	106.89%	107.52%	107.73%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	7,206	7,206	7,206	7,200	6,758	6,758	6,758	4.35%
YoY %	0.00%	0.00%	0.08%	6.54%	0.00%	0.00%	-	-
Horiz. %	106.63%	106.63%	106.63%	106.54%	100.00%	100.00%	100.00%	-
Div Payout %	149.33%	147.61%	54.76%	37.64%	32.04%	28.85%	45.97%	-
YoY %	1.17%	169.56%	45.48%	17.48%	11.06%	-37.24%	-	-
Horiz. %	324.84%	321.10%	119.12%	81.88%	69.70%	62.76%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	153,672	152,675	150,875	155,102	156,015	156,322	145,109	3.88%
YoY %	0.65%	1.19%	-2.73%	-0.59%	-0.20%	7.73%	-	-
Horiz. %	105.90%	105.21%	103.97%	106.89%	107.52%	107.73%	100.00%	-
NOSH	110,555	110,634	110,937	110,787	110,649	110,867	110,770	-0.12%
YoY %	-0.07%	-0.27%	0.14%	0.12%	-0.20%	0.09%	-	-
Horiz. %	99.81%	99.88%	100.15%	100.02%	99.89%	100.09%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	3.90%	3.84%	9.19%	12.38%	13.09%	14.40%	8.83%	-
YoY %	1.56%	-58.22%	-25.77%	-5.42%	-9.10%	63.08%	-	-
Horiz. %	44.17%	43.49%	104.08%	140.20%	148.24%	163.08%	100.00%	-
ROE	3.14%	3.20%	8.72%	12.33%	13.52%	14.98%	10.13%	-
YoY %	-1.88%	-63.30%	-29.28%	-8.80%	-9.75%	47.88%	-	-
Horiz. %	31.00%	31.59%	86.08%	121.72%	133.46%	147.88%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	113.14	116.33	129.66	139.91	145.59	146.69	150.31	-17.21%
YoY %	-2.74%	-10.28%	-7.33%	-3.90%	-0.75%	-2.41%	-	-
Horiz. %	75.27%	77.39%	86.26%	93.08%	96.86%	97.59%	100.00%	-
EPS	4.37	4.41	11.86	17.27	19.06	21.13	13.27	-52.21%
YoY %	-0.91%	-62.82%	-31.33%	-9.39%	-9.80%	59.23%	-	-
Horiz. %	32.93%	33.23%	89.37%	130.14%	143.63%	159.23%	100.00%	-
DPS	6.50	6.50	6.50	6.50	6.11	6.10	6.10	4.31%
YoY %	0.00%	0.00%	0.00%	6.38%	0.16%	0.00%	-	-
Horiz. %	106.56%	106.56%	106.56%	106.56%	100.16%	100.00%	100.00%	-
NAPS	1.39	1.38	1.36	1.40	1.41	1.41	1.31	4.01%
YoY %	0.72%	1.47%	-2.86%	-0.71%	0.00%	7.63%	-	-
Horiz. %	106.11%	105.34%	103.82%	106.87%	107.63%	107.63%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 110,787
RPS	110.81	114.02	127.43	137.32	142.72	144.08	147.51	-17.32%
YoY %	-2.82%	-10.52%	-7.20%	-3.78%	-0.94%	-2.33%	-	-
Horiz. %	75.12%	77.30%	86.39%	93.09%	96.75%	97.67%	100.00%	-
EPS	4.28	4.33	11.66	16.95	18.69	20.75	13.02	-52.27%
YoY %	-1.15%	-62.86%	-31.21%	-9.31%	-9.93%	59.37%	-	-
Horiz. %	32.87%	33.26%	89.55%	130.18%	143.55%	159.37%	100.00%	-
DPS	6.38	6.38	6.38	6.38	5.99	5.99	5.99	4.28%
YoY %	0.00%	0.00%	0.00%	6.51%	0.00%	0.00%	-	-
Horiz. %	106.51%	106.51%	106.51%	106.51%	100.00%	100.00%	100.00%	-
NAPS	1.3614	1.3526	1.3367	1.3741	1.3822	1.3849	1.2856	3.88%
YoY %	0.65%	1.19%	-2.72%	-0.59%	-0.19%	7.72%	-	-
Horiz. %	105.90%	105.21%	103.97%	106.88%	107.51%	107.72%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	-
Price	0.94	1.02	1.03	1.18	1.18	0.98	0.86	-
P/RPS	0.83	0.88	0.79	0.84	0.81	0.67	0.57	28.38%
YoY %	-5.68%	11.39%	-5.95%	3.70%	20.90%	17.54%	-	-
Horiz. %	145.61%	154.39%	138.60%	147.37%	142.11%	117.54%	100.00%	-
P/EPS	21.53	23.11	8.68	6.83	6.19	4.64	6.48	122.17%
YoY %	-6.84%	166.24%	27.09%	10.34%	33.41%	-28.40%	-	-
Horiz. %	332.25%	356.64%	133.95%	105.40%	95.52%	71.60%	100.00%	-
EY	4.64	4.33	11.52	14.63	16.16	21.56	15.43	-55.01%
YoY %	7.16%	-62.41%	-21.26%	-9.47%	-25.05%	39.73%	-	-
Horiz. %	30.07%	28.06%	74.66%	94.82%	104.73%	139.73%	100.00%	-
DY	6.91	6.37	6.31	5.51	5.18	6.22	7.09	-1.69%
YoY %	8.48%	0.95%	14.52%	6.37%	-16.72%	-12.27%	-	-
Horiz. %	97.46%	89.84%	89.00%	77.72%	73.06%	87.73%	100.00%	-
P/NAPS	0.68	0.74	0.76	0.84	0.84	0.70	0.66	2.00%
YoY %	-8.11%	-2.63%	-9.52%	0.00%	20.00%	6.06%	-	-
Horiz. %	103.03%	112.12%	115.15%	127.27%	127.27%	106.06%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	24/02/11	25/11/10	24/08/10	24/05/10	25/02/10	25/11/09	25/08/09	-
Price	1.00	1.00	1.08	1.05	1.22	1.20	0.95	-
P/RPS	0.88	0.86	0.83	0.75	0.84	0.82	0.63	24.88%
YoY %	2.33%	3.61%	10.67%	-10.71%	2.44%	30.16%	-	-
Horiz. %	139.68%	136.51%	131.75%	119.05%	133.33%	130.16%	100.00%	-
P/EPS	22.91	22.66	9.10	6.08	6.40	5.68	7.16	116.68%
YoY %	1.10%	149.01%	49.67%	-5.00%	12.68%	-20.67%	-	-
Horiz. %	319.97%	316.48%	127.09%	84.92%	89.39%	79.33%	100.00%	-
EY	4.37	4.41	10.98	16.45	15.63	17.61	13.97	-53.82%
YoY %	-0.91%	-59.84%	-33.25%	5.25%	-11.24%	26.06%	-	-
Horiz. %	31.28%	31.57%	78.60%	117.75%	111.88%	126.06%	100.00%	-
DY	6.50	6.50	6.02	6.19	5.01	5.08	6.42	0.82%
YoY %	0.00%	7.97%	-2.75%	23.55%	-1.38%	-20.87%	-	-
Horiz. %	101.25%	101.25%	93.77%	96.42%	78.04%	79.13%	100.00%	-
P/NAPS	0.72	0.72	0.79	0.75	0.87	0.85	0.73	-0.91%
YoY %	0.00%	-8.86%	5.33%	-13.79%	2.35%	16.44%	-	-
Horiz. %	98.63%	98.63%	108.22%	102.74%	119.18%	116.44%	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