[APB] QoQ Annualized Quarter Result on 30-Sep-2011 [#4]

Stock
[APB] APB RESOURCES BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
30-Sep-2011 [#4]
Profit Trend
QoQ- -9.58%
YoY- 84.13%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 236,920 255,674 226,600 168,884 162,500 120,364 108,376 68.52%
PBT 7,129 7,722 7,588 11,293 13,816 6,190 4,488 36.17%
Tax -1,878 -2,012 -2,004 -2,304 -3,874 -1,772 -1,304 27.55%
NP 5,250 5,710 5,584 8,989 9,941 4,418 3,184 39.61%
-
NP to SH 5,250 5,710 5,584 8,989 9,941 4,418 3,184 39.61%
-
Tax Rate 26.34% 26.06% 26.41% 20.40% 28.04% 28.63% 29.06% -
Total Cost 231,669 249,964 221,016 159,895 152,558 115,946 105,192 69.35%
-
Net Worth 156,410 158,242 160,650 158,481 157,318 152,076 153,672 1.18%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 9,613 6,639 - 3,324 4,431 6,660 - -
Div Payout % 183.10% 116.28% - 36.99% 44.58% 150.75% - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 156,410 158,242 160,650 158,481 157,318 152,076 153,672 1.18%
NOSH 110,929 110,658 110,793 110,826 110,787 111,005 110,555 0.22%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 2.22% 2.23% 2.46% 5.32% 6.12% 3.67% 2.94% -
ROE 3.36% 3.61% 3.48% 5.67% 6.32% 2.91% 2.07% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 213.58 231.05 204.52 152.39 146.68 108.43 98.03 68.14%
EPS 4.73 5.16 5.04 8.11 8.97 3.98 2.88 39.24%
DPS 8.67 6.00 0.00 3.00 4.00 6.00 0.00 -
NAPS 1.41 1.43 1.45 1.43 1.42 1.37 1.39 0.95%
Adjusted Per Share Value based on latest NOSH - 111,014
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 209.90 226.51 200.75 149.62 143.96 106.63 96.01 68.52%
EPS 4.65 5.06 4.95 7.96 8.81 3.91 2.82 39.61%
DPS 8.52 5.88 0.00 2.95 3.93 5.90 0.00 -
NAPS 1.3857 1.4019 1.4233 1.404 1.3937 1.3473 1.3614 1.18%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.77 0.98 0.96 0.86 1.01 0.96 0.94 -
P/RPS 0.36 0.42 0.47 0.56 0.69 0.89 0.96 -48.02%
P/EPS 16.27 18.99 19.05 10.60 11.26 24.12 32.64 -37.15%
EY 6.15 5.27 5.25 9.43 8.88 4.15 3.06 59.32%
DY 11.26 6.12 0.00 3.49 3.96 6.25 0.00 -
P/NAPS 0.55 0.69 0.66 0.60 0.71 0.70 0.68 -13.20%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 24/08/12 21/05/12 21/02/12 29/11/11 18/08/11 26/05/11 24/02/11 -
Price 0.92 0.93 0.96 0.93 0.98 1.03 1.00 -
P/RPS 0.43 0.40 0.47 0.61 0.67 0.95 1.02 -43.80%
P/EPS 19.44 18.02 19.05 11.47 10.92 25.88 34.72 -32.09%
EY 5.14 5.55 5.25 8.72 9.16 3.86 2.88 47.18%
DY 9.42 6.45 0.00 3.23 4.08 5.83 0.00 -
P/NAPS 0.65 0.65 0.66 0.65 0.69 0.75 0.72 -6.59%

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