[APB] QoQ Cumulative Quarter Result on 30-Jun-2012 [#3]

Stock
[APB] APB RESOURCES BHD
Announcement Date
24-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Jun-2012 [#3]
Profit Trend
QoQ- 37.93%
YoY- -47.18%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 72,038 35,895 227,347 177,690 127,837 56,650 168,884 -43.30%
PBT 3,375 1,219 13,050 5,347 3,861 1,897 11,293 -55.26%
Tax -918 -336 -4,431 -1,409 -1,006 -501 -2,304 -45.82%
NP 2,457 883 8,619 3,938 2,855 1,396 8,989 -57.84%
-
NP to SH 2,457 883 8,619 3,938 2,855 1,396 8,989 -57.84%
-
Tax Rate 27.20% 27.56% 33.95% 26.35% 26.06% 26.41% 20.40% -
Total Cost 69,581 35,012 218,728 173,752 124,982 55,254 159,895 -42.54%
-
Net Worth 168,227 172,184 170,635 156,410 158,242 160,650 158,481 4.05%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - 7,202 7,210 3,319 - 3,324 -
Div Payout % - - 83.56% 183.10% 116.28% - 36.99% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 168,227 172,184 170,635 156,410 158,242 160,650 158,481 4.05%
NOSH 110,675 110,374 110,802 110,929 110,658 110,793 110,826 -0.09%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 3.41% 2.46% 3.79% 2.22% 2.23% 2.46% 5.32% -
ROE 1.46% 0.51% 5.05% 2.52% 1.80% 0.87% 5.67% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 65.09 32.52 205.18 160.18 115.52 51.13 152.39 -43.25%
EPS 2.22 0.80 7.78 3.55 2.58 1.26 8.11 -57.80%
DPS 0.00 0.00 6.50 6.50 3.00 0.00 3.00 -
NAPS 1.52 1.56 1.54 1.41 1.43 1.45 1.43 4.14%
Adjusted Per Share Value based on latest NOSH - 110,510
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 63.83 31.80 201.44 157.44 113.27 50.19 149.64 -43.30%
EPS 2.18 0.78 7.64 3.49 2.53 1.24 7.96 -57.79%
DPS 0.00 0.00 6.38 6.39 2.94 0.00 2.95 -
NAPS 1.4906 1.5256 1.5119 1.3859 1.4021 1.4234 1.4042 4.05%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.90 0.85 0.87 0.77 0.98 0.96 0.86 -
P/RPS 1.38 2.61 0.42 0.48 0.85 1.88 0.56 82.34%
P/EPS 40.54 106.25 11.18 21.69 37.98 76.19 10.60 144.36%
EY 2.47 0.94 8.94 4.61 2.63 1.31 9.43 -59.02%
DY 0.00 0.00 7.47 8.44 3.06 0.00 3.49 -
P/NAPS 0.59 0.54 0.56 0.55 0.69 0.66 0.60 -1.11%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 22/02/13 28/11/12 24/08/12 21/05/12 21/02/12 29/11/11 -
Price 0.91 0.85 0.97 0.92 0.93 0.96 0.93 -
P/RPS 1.40 2.61 0.47 0.57 0.81 1.88 0.61 73.90%
P/EPS 40.99 106.25 12.47 25.92 36.05 76.19 11.47 133.56%
EY 2.44 0.94 8.02 3.86 2.77 1.31 8.72 -57.18%
DY 0.00 0.00 6.70 7.07 3.23 0.00 3.23 -
P/NAPS 0.60 0.54 0.63 0.65 0.65 0.66 0.65 -5.19%

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