[APB] QoQ Annualized Quarter Result on 30-Jun-2010 [#3]

Stock
[APB] APB RESOURCES BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
30-Jun-2010 [#3]
Profit Trend
QoQ- -22.86%
YoY- -79.7%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 120,364 108,376 128,699 135,474 135,114 122,848 162,635 -18.19%
PBT 6,190 4,488 6,309 5,002 6,426 4,736 27,909 -63.39%
Tax -1,772 -1,304 -1,427 -1,441 -1,794 -1,328 -4,486 -46.19%
NP 4,418 3,184 4,882 3,561 4,632 3,408 23,423 -67.14%
-
NP to SH 4,418 3,184 4,882 3,485 4,518 3,408 23,423 -67.14%
-
Tax Rate 28.63% 29.06% 22.62% 28.81% 27.92% 28.04% 16.07% -
Total Cost 115,946 105,192 123,817 131,913 130,482 119,440 139,212 -11.48%
-
Net Worth 152,076 153,672 153,117 150,637 155,029 156,015 142,553 4.40%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 6,660 - 7,212 9,599 6,644 - 6,571 0.90%
Div Payout % 150.75% - 147.73% 275.42% 147.06% - 28.06% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 152,076 153,672 153,117 150,637 155,029 156,015 142,553 4.40%
NOSH 111,005 110,555 110,954 110,762 110,735 110,649 101,102 6.43%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 3.67% 2.94% 3.79% 2.63% 3.43% 2.77% 14.40% -
ROE 2.91% 2.07% 3.19% 2.31% 2.91% 2.18% 16.43% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 108.43 98.03 115.99 122.31 122.02 111.02 160.86 -23.14%
EPS 3.98 2.88 4.40 3.15 4.08 3.08 23.21 -69.16%
DPS 6.00 0.00 6.50 8.67 6.00 0.00 6.50 -5.20%
NAPS 1.37 1.39 1.38 1.36 1.40 1.41 1.41 -1.90%
Adjusted Per Share Value based on latest NOSH - 110,937
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 106.63 96.01 114.02 120.02 119.70 108.84 144.08 -18.19%
EPS 3.91 2.82 4.33 3.09 4.00 3.02 20.75 -67.16%
DPS 5.90 0.00 6.39 8.50 5.89 0.00 5.82 0.91%
NAPS 1.3473 1.3614 1.3565 1.3345 1.3735 1.3822 1.2629 4.41%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.96 0.94 1.02 1.03 1.18 1.18 0.98 -
P/RPS 0.89 0.96 0.88 0.84 0.97 1.06 0.61 28.66%
P/EPS 24.12 32.64 23.18 32.73 28.92 38.31 4.23 219.51%
EY 4.15 3.06 4.31 3.06 3.46 2.61 23.64 -68.68%
DY 6.25 0.00 6.37 8.41 5.08 0.00 6.63 -3.86%
P/NAPS 0.70 0.68 0.74 0.76 0.84 0.84 0.70 0.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 24/02/11 25/11/10 24/08/10 24/05/10 25/02/10 25/11/09 -
Price 1.03 1.00 1.00 1.08 1.05 1.22 1.20 -
P/RPS 0.95 1.02 0.86 0.88 0.86 1.10 0.75 17.08%
P/EPS 25.88 34.72 22.73 34.32 25.74 39.61 5.18 192.53%
EY 3.86 2.88 4.40 2.91 3.89 2.52 19.31 -65.84%
DY 5.83 0.00 6.50 8.02 5.71 0.00 5.42 4.98%
P/NAPS 0.75 0.72 0.72 0.79 0.75 0.87 0.85 -8.01%

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