[APB] QoQ Cumulative Quarter Result on 30-Jun-2014 [#3]

Stock
[APB] APB RESOURCES BHD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
30-Jun-2014 [#3]
Profit Trend
QoQ- 12.95%
YoY- 29.12%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 57,474 27,831 173,183 142,977 112,731 58,023 137,137 -44.02%
PBT 7,689 1,944 16,249 12,068 10,671 5,391 14,542 -34.63%
Tax -1,926 -497 -4,112 -3,112 -2,742 -1,379 -4,169 -40.26%
NP 5,763 1,447 12,137 8,956 7,929 4,012 10,373 -32.44%
-
NP to SH 5,763 1,447 12,137 8,956 7,929 4,012 10,373 -32.44%
-
Tax Rate 25.05% 25.57% 25.31% 25.79% 25.70% 25.58% 28.67% -
Total Cost 51,711 26,384 161,046 134,021 104,802 54,011 126,764 -45.02%
-
Net Worth 183,972 178,941 178,402 175,129 181,867 177,325 173,944 3.81%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 183,972 178,941 178,402 175,129 181,867 177,325 173,944 3.81%
NOSH 110,826 110,458 110,809 110,841 110,895 110,828 110,792 0.02%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 10.03% 5.20% 7.01% 6.26% 7.03% 6.91% 7.56% -
ROE 3.13% 0.81% 6.80% 5.11% 4.36% 2.26% 5.96% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 51.86 25.20 156.29 128.99 101.66 52.35 123.78 -44.03%
EPS 5.20 1.31 10.95 8.08 7.15 3.62 9.36 -32.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.62 1.61 1.58 1.64 1.60 1.57 3.78%
Adjusted Per Share Value based on latest NOSH - 110,430
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 50.92 24.66 153.43 126.67 99.87 51.40 121.49 -44.02%
EPS 5.11 1.28 10.75 7.93 7.02 3.55 9.19 -32.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6299 1.5853 1.5805 1.5515 1.6112 1.571 1.541 3.81%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.18 1.05 1.32 1.38 1.14 1.00 0.90 -
P/RPS 2.28 4.17 0.84 1.07 1.12 1.91 0.73 113.81%
P/EPS 22.69 80.15 12.05 17.08 15.94 27.62 9.61 77.40%
EY 4.41 1.25 8.30 5.86 6.27 3.62 10.40 -43.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.65 0.82 0.87 0.70 0.63 0.57 15.78%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 12/02/15 27/11/14 26/08/14 29/05/14 25/02/14 27/11/13 -
Price 1.20 1.11 1.05 1.49 1.06 1.07 0.98 -
P/RPS 2.31 4.41 0.67 1.16 1.04 2.04 0.79 104.61%
P/EPS 23.08 84.73 9.59 18.44 14.83 29.56 10.47 69.46%
EY 4.33 1.18 10.43 5.42 6.75 3.38 9.55 -41.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.69 0.65 0.94 0.65 0.67 0.62 10.49%

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