[APB] QoQ Annualized Quarter Result on 30-Sep-2010 [#4]

Stock
[APB] APB RESOURCES BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
30-Sep-2010 [#4]
Profit Trend
QoQ- 40.07%
YoY- -79.16%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 162,500 120,364 108,376 128,699 135,474 135,114 122,848 20.56%
PBT 13,816 6,190 4,488 6,309 5,002 6,426 4,736 104.56%
Tax -3,874 -1,772 -1,304 -1,427 -1,441 -1,794 -1,328 104.56%
NP 9,941 4,418 3,184 4,882 3,561 4,632 3,408 104.55%
-
NP to SH 9,941 4,418 3,184 4,882 3,485 4,518 3,408 104.55%
-
Tax Rate 28.04% 28.63% 29.06% 22.62% 28.81% 27.92% 28.04% -
Total Cost 152,558 115,946 105,192 123,817 131,913 130,482 119,440 17.77%
-
Net Worth 157,318 152,076 153,672 153,117 150,637 155,029 156,015 0.55%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 4,431 6,660 - 7,212 9,599 6,644 - -
Div Payout % 44.58% 150.75% - 147.73% 275.42% 147.06% - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 157,318 152,076 153,672 153,117 150,637 155,029 156,015 0.55%
NOSH 110,787 111,005 110,555 110,954 110,762 110,735 110,649 0.08%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 6.12% 3.67% 2.94% 3.79% 2.63% 3.43% 2.77% -
ROE 6.32% 2.91% 2.07% 3.19% 2.31% 2.91% 2.18% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 146.68 108.43 98.03 115.99 122.31 122.02 111.02 20.46%
EPS 8.97 3.98 2.88 4.40 3.15 4.08 3.08 104.33%
DPS 4.00 6.00 0.00 6.50 8.67 6.00 0.00 -
NAPS 1.42 1.37 1.39 1.38 1.36 1.40 1.41 0.47%
Adjusted Per Share Value based on latest NOSH - 110,634
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 143.98 106.65 96.03 114.03 120.04 119.72 108.85 20.56%
EPS 8.81 3.91 2.82 4.33 3.09 4.00 3.02 104.56%
DPS 3.93 5.90 0.00 6.39 8.51 5.89 0.00 -
NAPS 1.3939 1.3475 1.3616 1.3567 1.3347 1.3736 1.3824 0.55%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.01 0.96 0.94 1.02 1.03 1.18 1.18 -
P/RPS 0.69 0.89 0.96 0.88 0.84 0.97 1.06 -24.94%
P/EPS 11.26 24.12 32.64 23.18 32.73 28.92 38.31 -55.89%
EY 8.88 4.15 3.06 4.31 3.06 3.46 2.61 126.71%
DY 3.96 6.25 0.00 6.37 8.41 5.08 0.00 -
P/NAPS 0.71 0.70 0.68 0.74 0.76 0.84 0.84 -10.63%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 18/08/11 26/05/11 24/02/11 25/11/10 24/08/10 24/05/10 25/02/10 -
Price 0.98 1.03 1.00 1.00 1.08 1.05 1.22 -
P/RPS 0.67 0.95 1.02 0.86 0.88 0.86 1.10 -28.21%
P/EPS 10.92 25.88 34.72 22.73 34.32 25.74 39.61 -57.74%
EY 9.16 3.86 2.88 4.40 2.91 3.89 2.52 136.96%
DY 4.08 5.83 0.00 6.50 8.02 5.71 0.00 -
P/NAPS 0.69 0.75 0.72 0.72 0.79 0.75 0.87 -14.35%

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