[APB] QoQ Annualized Quarter Result on 30-Sep-2013 [#4]

Stock
[APB] APB RESOURCES BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Sep-2013 [#4]
Profit Trend
QoQ- 12.16%
YoY- 20.35%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 190,636 225,462 232,092 137,137 132,812 144,076 143,580 20.86%
PBT 16,090 21,342 21,564 14,542 12,529 6,750 4,876 122.13%
Tax -4,149 -5,484 -5,516 -4,169 -3,281 -1,836 -1,344 112.45%
NP 11,941 15,858 16,048 10,373 9,248 4,914 3,532 125.76%
-
NP to SH 11,941 15,858 16,048 10,373 9,248 4,914 3,532 125.76%
-
Tax Rate 25.79% 25.70% 25.58% 28.67% 26.19% 27.20% 27.56% -
Total Cost 178,694 209,604 216,044 126,764 123,564 139,162 140,048 17.69%
-
Net Worth 175,129 181,867 177,325 173,944 169,522 168,227 172,184 1.14%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - 9,602 - - -
Div Payout % - - - - 103.83% - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 175,129 181,867 177,325 173,944 169,522 168,227 172,184 1.14%
NOSH 110,841 110,895 110,828 110,792 110,798 110,675 110,374 0.28%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 6.26% 7.03% 6.91% 7.56% 6.96% 3.41% 2.46% -
ROE 6.82% 8.72% 9.05% 5.96% 5.46% 2.92% 2.05% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 171.99 203.31 209.42 123.78 119.87 130.18 130.08 20.52%
EPS 10.77 14.30 14.48 9.36 8.35 4.44 3.20 125.08%
DPS 0.00 0.00 0.00 0.00 8.67 0.00 0.00 -
NAPS 1.58 1.64 1.60 1.57 1.53 1.52 1.56 0.85%
Adjusted Per Share Value based on latest NOSH - 110,781
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 168.91 199.77 205.64 121.51 117.68 127.66 127.22 20.86%
EPS 10.58 14.05 14.22 9.19 8.19 4.35 3.13 125.73%
DPS 0.00 0.00 0.00 0.00 8.51 0.00 0.00 -
NAPS 1.5517 1.6114 1.5712 1.5412 1.502 1.4906 1.5256 1.14%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.38 1.14 1.00 0.90 0.90 0.90 0.85 -
P/RPS 0.80 0.56 0.48 0.73 0.75 0.69 0.65 14.89%
P/EPS 12.81 7.97 6.91 9.61 10.78 20.27 26.56 -38.58%
EY 7.81 12.54 14.48 10.40 9.27 4.93 3.76 63.01%
DY 0.00 0.00 0.00 0.00 9.63 0.00 0.00 -
P/NAPS 0.87 0.70 0.63 0.57 0.59 0.59 0.54 37.55%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 29/05/14 25/02/14 27/11/13 28/08/13 29/05/13 22/02/13 -
Price 1.49 1.06 1.07 0.98 0.775 0.91 0.85 -
P/RPS 0.87 0.52 0.51 0.79 0.65 0.70 0.65 21.51%
P/EPS 13.83 7.41 7.39 10.47 9.29 20.50 26.56 -35.35%
EY 7.23 13.49 13.53 9.55 10.77 4.88 3.76 54.81%
DY 0.00 0.00 0.00 0.00 11.18 0.00 0.00 -
P/NAPS 0.94 0.65 0.67 0.62 0.51 0.60 0.54 44.85%

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