[APB] QoQ Annualized Quarter Result on 31-Dec-2014 [#1]

Stock
[APB] APB RESOURCES BHD
Announcement Date
12-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
31-Dec-2014 [#1]
Profit Trend
QoQ- -52.31%
YoY- -63.93%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 136,907 126,101 114,948 111,324 173,183 190,636 225,462 -28.27%
PBT 24,920 16,532 15,378 7,776 16,249 16,090 21,342 10.87%
Tax -6,527 -4,157 -3,852 -1,988 -4,112 -4,149 -5,484 12.29%
NP 18,393 12,374 11,526 5,788 12,137 11,941 15,858 10.38%
-
NP to SH 18,393 12,374 11,526 5,788 12,137 11,941 15,858 10.38%
-
Tax Rate 26.19% 25.15% 25.05% 25.57% 25.31% 25.79% 25.70% -
Total Cost 118,514 113,726 103,422 105,536 161,046 178,694 209,604 -31.59%
-
Net Worth 189,595 180,741 183,972 178,941 178,402 175,129 181,867 2.81%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 7,206 - - - - - - -
Div Payout % 39.18% - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 189,595 180,741 183,972 178,941 178,402 175,129 181,867 2.81%
NOSH 110,874 110,884 110,826 110,458 110,809 110,841 110,895 -0.01%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 13.43% 9.81% 10.03% 5.20% 7.01% 6.26% 7.03% -
ROE 9.70% 6.85% 6.27% 3.23% 6.80% 6.82% 8.72% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 123.48 113.72 103.72 100.78 156.29 171.99 203.31 -28.26%
EPS 16.59 11.16 10.40 5.24 10.95 10.77 14.30 10.39%
DPS 6.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.63 1.66 1.62 1.61 1.58 1.64 2.82%
Adjusted Per Share Value based on latest NOSH - 110,458
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 121.29 111.72 101.84 98.63 153.43 168.89 199.74 -28.26%
EPS 16.30 10.96 10.21 5.13 10.75 10.58 14.05 10.39%
DPS 6.38 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6797 1.6012 1.6299 1.5853 1.5805 1.5515 1.6112 2.81%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.13 1.23 1.18 1.05 1.32 1.38 1.14 -
P/RPS 0.92 1.08 1.14 1.04 0.84 0.80 0.56 39.18%
P/EPS 6.81 11.02 11.35 20.04 12.05 12.81 7.97 -9.94%
EY 14.68 9.07 8.81 4.99 8.30 7.81 12.54 11.06%
DY 5.75 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.75 0.71 0.65 0.82 0.87 0.70 -3.84%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 27/08/15 28/05/15 12/02/15 27/11/14 26/08/14 29/05/14 -
Price 1.30 1.14 1.20 1.11 1.05 1.49 1.06 -
P/RPS 1.05 1.00 1.16 1.10 0.67 0.87 0.52 59.68%
P/EPS 7.84 10.22 11.54 21.18 9.59 13.83 7.41 3.82%
EY 12.76 9.79 8.67 4.72 10.43 7.23 13.49 -3.63%
DY 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.70 0.72 0.69 0.65 0.94 0.65 10.97%

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