[APB] QoQ Annualized Quarter Result on 31-Dec-2010 [#1]

Stock
[APB] APB RESOURCES BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
31-Dec-2010 [#1]
Profit Trend
QoQ- -34.78%
YoY- -6.57%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 168,884 162,500 120,364 108,376 128,699 135,474 135,114 16.02%
PBT 11,293 13,816 6,190 4,488 6,309 5,002 6,426 45.57%
Tax -2,304 -3,874 -1,772 -1,304 -1,427 -1,441 -1,794 18.13%
NP 8,989 9,941 4,418 3,184 4,882 3,561 4,632 55.52%
-
NP to SH 8,989 9,941 4,418 3,184 4,882 3,485 4,518 58.12%
-
Tax Rate 20.40% 28.04% 28.63% 29.06% 22.62% 28.81% 27.92% -
Total Cost 159,895 152,558 115,946 105,192 123,817 131,913 130,482 14.49%
-
Net Worth 158,481 157,318 152,076 153,672 153,117 150,637 155,029 1.47%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 3,324 4,431 6,660 - 7,212 9,599 6,644 -36.95%
Div Payout % 36.99% 44.58% 150.75% - 147.73% 275.42% 147.06% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 158,481 157,318 152,076 153,672 153,117 150,637 155,029 1.47%
NOSH 110,826 110,787 111,005 110,555 110,954 110,762 110,735 0.05%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 5.32% 6.12% 3.67% 2.94% 3.79% 2.63% 3.43% -
ROE 5.67% 6.32% 2.91% 2.07% 3.19% 2.31% 2.91% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 152.39 146.68 108.43 98.03 115.99 122.31 122.02 15.95%
EPS 8.11 8.97 3.98 2.88 4.40 3.15 4.08 58.02%
DPS 3.00 4.00 6.00 0.00 6.50 8.67 6.00 -36.97%
NAPS 1.43 1.42 1.37 1.39 1.38 1.36 1.40 1.42%
Adjusted Per Share Value based on latest NOSH - 110,555
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 149.62 143.96 106.63 96.01 114.02 120.02 119.70 16.02%
EPS 7.96 8.81 3.91 2.82 4.33 3.09 4.00 58.14%
DPS 2.95 3.93 5.90 0.00 6.39 8.50 5.89 -36.90%
NAPS 1.404 1.3937 1.3473 1.3614 1.3565 1.3345 1.3735 1.47%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.86 1.01 0.96 0.94 1.02 1.03 1.18 -
P/RPS 0.56 0.69 0.89 0.96 0.88 0.84 0.97 -30.64%
P/EPS 10.60 11.26 24.12 32.64 23.18 32.73 28.92 -48.75%
EY 9.43 8.88 4.15 3.06 4.31 3.06 3.46 94.99%
DY 3.49 3.96 6.25 0.00 6.37 8.41 5.08 -22.12%
P/NAPS 0.60 0.71 0.70 0.68 0.74 0.76 0.84 -20.07%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 18/08/11 26/05/11 24/02/11 25/11/10 24/08/10 24/05/10 -
Price 0.93 0.98 1.03 1.00 1.00 1.08 1.05 -
P/RPS 0.61 0.67 0.95 1.02 0.86 0.88 0.86 -20.44%
P/EPS 11.47 10.92 25.88 34.72 22.73 34.32 25.74 -41.63%
EY 8.72 9.16 3.86 2.88 4.40 2.91 3.89 71.19%
DY 3.23 4.08 5.83 0.00 6.50 8.02 5.71 -31.57%
P/NAPS 0.65 0.69 0.75 0.72 0.72 0.79 0.75 -9.09%

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