[APB] QoQ Annualized Quarter Result on 31-Mar-2016 [#2]

Stock
[APB] APB RESOURCES BHD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
31-Mar-2016 [#2]
Profit Trend
QoQ- -24.05%
YoY- -304.7%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 57,628 89,262 94,357 110,304 134,400 136,907 126,101 -40.52%
PBT 12,068 -8,510 -17,309 -23,212 -18,640 24,920 16,532 -18.85%
Tax -2,912 1,383 -358 -382 -380 -6,527 -4,157 -21.03%
NP 9,156 -7,127 -17,668 -23,594 -19,020 18,393 12,374 -18.11%
-
NP to SH 9,156 -7,127 -17,668 -23,594 -19,020 18,393 12,374 -18.11%
-
Tax Rate 24.13% - - - - 26.19% 25.15% -
Total Cost 48,472 96,389 112,025 133,898 153,420 118,514 113,726 -43.21%
-
Net Worth 177,352 175,053 169,657 178,507 185,101 189,595 180,741 -1.24%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - 7,201 - - - 7,206 - -
Div Payout % - 0.00% - - - 39.18% - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 177,352 175,053 169,657 178,507 185,101 189,595 180,741 -1.24%
NOSH 112,875 110,793 110,887 110,874 110,839 110,874 110,884 1.18%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 15.89% -7.98% -18.72% -21.39% -14.15% 13.43% 9.81% -
ROE 5.16% -4.07% -10.41% -13.22% -10.28% 9.70% 6.85% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 51.99 80.57 85.09 99.49 121.26 123.48 113.72 -40.51%
EPS 8.28 -6.43 -15.93 -21.28 -17.16 16.59 11.16 -17.97%
DPS 0.00 6.50 0.00 0.00 0.00 6.50 0.00 -
NAPS 1.60 1.58 1.53 1.61 1.67 1.71 1.63 -1.22%
Adjusted Per Share Value based on latest NOSH - 110,897
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 51.05 79.08 83.59 97.72 119.07 121.29 111.72 -40.53%
EPS 8.11 -6.31 -15.65 -20.90 -16.85 16.30 10.96 -18.11%
DPS 0.00 6.38 0.00 0.00 0.00 6.38 0.00 -
NAPS 1.5712 1.5509 1.5031 1.5815 1.6399 1.6797 1.6012 -1.24%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.88 0.97 1.02 1.12 1.39 1.13 1.23 -
P/RPS 1.69 1.20 1.20 1.13 1.15 0.92 1.08 34.60%
P/EPS 10.65 -15.08 -6.40 -5.26 -8.10 6.81 11.02 -2.24%
EY 9.39 -6.63 -15.62 -19.00 -12.35 14.68 9.07 2.32%
DY 0.00 6.70 0.00 0.00 0.00 5.75 0.00 -
P/NAPS 0.55 0.61 0.67 0.70 0.83 0.66 0.75 -18.60%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 14/02/17 28/11/16 25/08/16 26/05/16 25/02/16 26/11/15 27/08/15 -
Price 0.90 0.95 1.03 1.10 1.25 1.30 1.14 -
P/RPS 1.73 1.18 1.21 1.11 1.03 1.05 1.00 43.87%
P/EPS 10.90 -14.77 -6.46 -5.17 -7.28 7.84 10.22 4.36%
EY 9.18 -6.77 -15.47 -19.35 -13.73 12.76 9.79 -4.17%
DY 0.00 6.84 0.00 0.00 0.00 5.00 0.00 -
P/NAPS 0.56 0.60 0.67 0.68 0.75 0.76 0.70 -13.76%

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