[APB] QoQ Annualized Quarter Result on 31-Mar-2015 [#2]

Stock
[APB] APB RESOURCES BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
31-Mar-2015 [#2]
Profit Trend
QoQ- 99.14%
YoY- -27.32%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 134,400 136,907 126,101 114,948 111,324 173,183 190,636 -20.73%
PBT -18,640 24,920 16,532 15,378 7,776 16,249 16,090 -
Tax -380 -6,527 -4,157 -3,852 -1,988 -4,112 -4,149 -79.59%
NP -19,020 18,393 12,374 11,526 5,788 12,137 11,941 -
-
NP to SH -19,020 18,393 12,374 11,526 5,788 12,137 11,941 -
-
Tax Rate - 26.19% 25.15% 25.05% 25.57% 25.31% 25.79% -
Total Cost 153,420 118,514 113,726 103,422 105,536 161,046 178,694 -9.64%
-
Net Worth 185,101 189,595 180,741 183,972 178,941 178,402 175,129 3.75%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - 7,206 - - - - - -
Div Payout % - 39.18% - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 185,101 189,595 180,741 183,972 178,941 178,402 175,129 3.75%
NOSH 110,839 110,874 110,884 110,826 110,458 110,809 110,841 -0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -14.15% 13.43% 9.81% 10.03% 5.20% 7.01% 6.26% -
ROE -10.28% 9.70% 6.85% 6.27% 3.23% 6.80% 6.82% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 121.26 123.48 113.72 103.72 100.78 156.29 171.99 -20.73%
EPS -17.16 16.59 11.16 10.40 5.24 10.95 10.77 -
DPS 0.00 6.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.71 1.63 1.66 1.62 1.61 1.58 3.75%
Adjusted Per Share Value based on latest NOSH - 110,951
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 119.07 121.29 111.72 101.84 98.63 153.43 168.89 -20.73%
EPS -16.85 16.30 10.96 10.21 5.13 10.75 10.58 -
DPS 0.00 6.38 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6399 1.6797 1.6012 1.6299 1.5853 1.5805 1.5515 3.75%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.39 1.13 1.23 1.18 1.05 1.32 1.38 -
P/RPS 1.15 0.92 1.08 1.14 1.04 0.84 0.80 27.28%
P/EPS -8.10 6.81 11.02 11.35 20.04 12.05 12.81 -
EY -12.35 14.68 9.07 8.81 4.99 8.30 7.81 -
DY 0.00 5.75 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.66 0.75 0.71 0.65 0.82 0.87 -3.08%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 26/11/15 27/08/15 28/05/15 12/02/15 27/11/14 26/08/14 -
Price 1.25 1.30 1.14 1.20 1.11 1.05 1.49 -
P/RPS 1.03 1.05 1.00 1.16 1.10 0.67 0.87 11.87%
P/EPS -7.28 7.84 10.22 11.54 21.18 9.59 13.83 -
EY -13.73 12.76 9.79 8.67 4.72 10.43 7.23 -
DY 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.76 0.70 0.72 0.69 0.65 0.94 -13.94%

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