[APB] QoQ Cumulative Quarter Result on 30-Sep-2010 [#4]

Stock
[APB] APB RESOURCES BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
30-Sep-2010 [#4]
Profit Trend
QoQ- 86.76%
YoY- -79.16%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 121,875 60,182 27,094 128,699 101,606 67,557 30,712 151.28%
PBT 10,362 3,095 1,122 6,309 3,752 3,213 1,184 326.37%
Tax -2,906 -886 -326 -1,427 -1,081 -897 -332 326.41%
NP 7,456 2,209 796 4,882 2,671 2,316 852 326.35%
-
NP to SH 7,456 2,209 796 4,882 2,614 2,259 852 326.35%
-
Tax Rate 28.04% 28.63% 29.06% 22.62% 28.81% 27.92% 28.04% -
Total Cost 114,419 57,973 26,298 123,817 98,935 65,241 29,860 145.47%
-
Net Worth 157,318 152,076 153,672 153,117 150,637 155,029 156,015 0.55%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 3,323 3,330 - 7,212 7,199 3,322 - -
Div Payout % 44.58% 150.75% - 147.73% 275.42% 147.06% - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 157,318 152,076 153,672 153,117 150,637 155,029 156,015 0.55%
NOSH 110,787 111,005 110,555 110,954 110,762 110,735 110,649 0.08%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 6.12% 3.67% 2.94% 3.79% 2.63% 3.43% 2.77% -
ROE 4.74% 1.45% 0.52% 3.19% 1.74% 1.46% 0.55% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 110.01 54.22 24.51 115.99 91.73 61.01 27.76 151.05%
EPS 6.73 1.99 0.72 4.40 2.36 2.04 0.77 325.99%
DPS 3.00 3.00 0.00 6.50 6.50 3.00 0.00 -
NAPS 1.42 1.37 1.39 1.38 1.36 1.40 1.41 0.47%
Adjusted Per Share Value based on latest NOSH - 110,634
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 107.97 53.32 24.00 114.02 90.02 59.85 27.21 151.27%
EPS 6.61 1.96 0.71 4.33 2.32 2.00 0.75 328.37%
DPS 2.94 2.95 0.00 6.39 6.38 2.94 0.00 -
NAPS 1.3937 1.3473 1.3614 1.3565 1.3345 1.3735 1.3822 0.55%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.01 0.96 0.94 1.02 1.03 1.18 1.18 -
P/RPS 0.92 1.77 3.84 0.88 1.12 1.93 4.25 -64.04%
P/EPS 15.01 48.24 130.56 23.18 43.64 57.84 153.25 -78.84%
EY 6.66 2.07 0.77 4.31 2.29 1.73 0.65 373.75%
DY 2.97 3.13 0.00 6.37 6.31 2.54 0.00 -
P/NAPS 0.71 0.70 0.68 0.74 0.76 0.84 0.84 -10.63%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 18/08/11 26/05/11 24/02/11 25/11/10 24/08/10 24/05/10 25/02/10 -
Price 0.98 1.03 1.00 1.00 1.08 1.05 1.22 -
P/RPS 0.89 1.90 4.08 0.86 1.18 1.72 4.40 -65.64%
P/EPS 14.56 51.76 138.89 22.73 45.76 51.47 158.44 -79.72%
EY 6.87 1.93 0.72 4.40 2.19 1.94 0.63 393.90%
DY 3.06 2.91 0.00 6.50 6.02 2.86 0.00 -
P/NAPS 0.69 0.75 0.72 0.72 0.79 0.75 0.87 -14.35%

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