[APB] QoQ Annualized Quarter Result on 31-Mar-2012 [#2]

Stock
[APB] APB RESOURCES BHD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
31-Mar-2012 [#2]
Profit Trend
QoQ- 2.26%
YoY- 29.24%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 143,580 227,347 236,920 255,674 226,600 168,884 162,500 -7.88%
PBT 4,876 13,050 7,129 7,722 7,588 11,293 13,816 -49.90%
Tax -1,344 -4,431 -1,878 -2,012 -2,004 -2,304 -3,874 -50.46%
NP 3,532 8,619 5,250 5,710 5,584 8,989 9,941 -49.67%
-
NP to SH 3,532 8,619 5,250 5,710 5,584 8,989 9,941 -49.67%
-
Tax Rate 27.56% 33.95% 26.34% 26.06% 26.41% 20.40% 28.04% -
Total Cost 140,048 218,728 231,669 249,964 221,016 159,895 152,558 -5.51%
-
Net Worth 172,184 170,635 156,410 158,242 160,650 158,481 157,318 6.17%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - 7,202 9,613 6,639 - 3,324 4,431 -
Div Payout % - 83.56% 183.10% 116.28% - 36.99% 44.58% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 172,184 170,635 156,410 158,242 160,650 158,481 157,318 6.17%
NOSH 110,374 110,802 110,929 110,658 110,793 110,826 110,787 -0.24%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 2.46% 3.79% 2.22% 2.23% 2.46% 5.32% 6.12% -
ROE 2.05% 5.05% 3.36% 3.61% 3.48% 5.67% 6.32% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 130.08 205.18 213.58 231.05 204.52 152.39 146.68 -7.66%
EPS 3.20 7.78 4.73 5.16 5.04 8.11 8.97 -49.54%
DPS 0.00 6.50 8.67 6.00 0.00 3.00 4.00 -
NAPS 1.56 1.54 1.41 1.43 1.45 1.43 1.42 6.43%
Adjusted Per Share Value based on latest NOSH - 110,530
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 127.20 201.41 209.90 226.51 200.75 149.62 143.96 -7.88%
EPS 3.13 7.64 4.65 5.06 4.95 7.96 8.81 -49.67%
DPS 0.00 6.38 8.52 5.88 0.00 2.95 3.93 -
NAPS 1.5254 1.5117 1.3857 1.4019 1.4233 1.404 1.3937 6.17%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.85 0.87 0.77 0.98 0.96 0.86 1.01 -
P/RPS 0.65 0.42 0.36 0.42 0.47 0.56 0.69 -3.88%
P/EPS 26.56 11.18 16.27 18.99 19.05 10.60 11.26 76.73%
EY 3.76 8.94 6.15 5.27 5.25 9.43 8.88 -43.46%
DY 0.00 7.47 11.26 6.12 0.00 3.49 3.96 -
P/NAPS 0.54 0.56 0.55 0.69 0.66 0.60 0.71 -16.60%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 22/02/13 28/11/12 24/08/12 21/05/12 21/02/12 29/11/11 18/08/11 -
Price 0.85 0.97 0.92 0.93 0.96 0.93 0.98 -
P/RPS 0.65 0.47 0.43 0.40 0.47 0.61 0.67 -1.99%
P/EPS 26.56 12.47 19.44 18.02 19.05 11.47 10.92 80.37%
EY 3.76 8.02 5.14 5.55 5.25 8.72 9.16 -44.61%
DY 0.00 6.70 9.42 6.45 0.00 3.23 4.08 -
P/NAPS 0.54 0.63 0.65 0.65 0.66 0.65 0.69 -15.01%

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