[APB] QoQ Annualized Quarter Result on 30-Jun-2014 [#3]

Stock
[APB] APB RESOURCES BHD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
30-Jun-2014 [#3]
Profit Trend
QoQ- -24.7%
YoY- 29.12%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 114,948 111,324 173,183 190,636 225,462 232,092 137,137 -11.11%
PBT 15,378 7,776 16,249 16,090 21,342 21,564 14,542 3.80%
Tax -3,852 -1,988 -4,112 -4,149 -5,484 -5,516 -4,169 -5.14%
NP 11,526 5,788 12,137 11,941 15,858 16,048 10,373 7.28%
-
NP to SH 11,526 5,788 12,137 11,941 15,858 16,048 10,373 7.28%
-
Tax Rate 25.05% 25.57% 25.31% 25.79% 25.70% 25.58% 28.67% -
Total Cost 103,422 105,536 161,046 178,694 209,604 216,044 126,764 -12.69%
-
Net Worth 183,972 178,941 178,402 175,129 181,867 177,325 173,944 3.81%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 183,972 178,941 178,402 175,129 181,867 177,325 173,944 3.81%
NOSH 110,826 110,458 110,809 110,841 110,895 110,828 110,792 0.02%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 10.03% 5.20% 7.01% 6.26% 7.03% 6.91% 7.56% -
ROE 6.27% 3.23% 6.80% 6.82% 8.72% 9.05% 5.96% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 103.72 100.78 156.29 171.99 203.31 209.42 123.78 -11.12%
EPS 10.40 5.24 10.95 10.77 14.30 14.48 9.36 7.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.62 1.61 1.58 1.64 1.60 1.57 3.78%
Adjusted Per Share Value based on latest NOSH - 110,430
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 101.85 98.64 153.45 168.91 199.77 205.64 121.51 -11.11%
EPS 10.21 5.13 10.75 10.58 14.05 14.22 9.19 7.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6301 1.5855 1.5807 1.5517 1.6114 1.5712 1.5412 3.81%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.18 1.05 1.32 1.38 1.14 1.00 0.90 -
P/RPS 1.14 1.04 0.84 0.80 0.56 0.48 0.73 34.63%
P/EPS 11.35 20.04 12.05 12.81 7.97 6.91 9.61 11.74%
EY 8.81 4.99 8.30 7.81 12.54 14.48 10.40 -10.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.65 0.82 0.87 0.70 0.63 0.57 15.78%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 12/02/15 27/11/14 26/08/14 29/05/14 25/02/14 27/11/13 -
Price 1.20 1.11 1.05 1.49 1.06 1.07 0.98 -
P/RPS 1.16 1.10 0.67 0.87 0.52 0.51 0.79 29.21%
P/EPS 11.54 21.18 9.59 13.83 7.41 7.39 10.47 6.70%
EY 8.67 4.72 10.43 7.23 13.49 13.53 9.55 -6.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.69 0.65 0.94 0.65 0.67 0.62 10.49%

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