[APB] QoQ Cumulative Quarter Result on 30-Sep-2011 [#4]

Stock
[APB] APB RESOURCES BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
30-Sep-2011 [#4]
Profit Trend
QoQ- 20.56%
YoY- 84.13%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 177,690 127,837 56,650 168,884 121,875 60,182 27,094 250.77%
PBT 5,347 3,861 1,897 11,293 10,362 3,095 1,122 183.45%
Tax -1,409 -1,006 -501 -2,304 -2,906 -886 -326 165.57%
NP 3,938 2,855 1,396 8,989 7,456 2,209 796 190.62%
-
NP to SH 3,938 2,855 1,396 8,989 7,456 2,209 796 190.62%
-
Tax Rate 26.35% 26.06% 26.41% 20.40% 28.04% 28.63% 29.06% -
Total Cost 173,752 124,982 55,254 159,895 114,419 57,973 26,298 252.50%
-
Net Worth 156,410 158,242 160,650 158,481 157,318 152,076 153,672 1.18%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 7,210 3,319 - 3,324 3,323 3,330 - -
Div Payout % 183.10% 116.28% - 36.99% 44.58% 150.75% - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 156,410 158,242 160,650 158,481 157,318 152,076 153,672 1.18%
NOSH 110,929 110,658 110,793 110,826 110,787 111,005 110,555 0.22%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 2.22% 2.23% 2.46% 5.32% 6.12% 3.67% 2.94% -
ROE 2.52% 1.80% 0.87% 5.67% 4.74% 1.45% 0.52% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 160.18 115.52 51.13 152.39 110.01 54.22 24.51 249.95%
EPS 3.55 2.58 1.26 8.11 6.73 1.99 0.72 189.96%
DPS 6.50 3.00 0.00 3.00 3.00 3.00 0.00 -
NAPS 1.41 1.43 1.45 1.43 1.42 1.37 1.39 0.95%
Adjusted Per Share Value based on latest NOSH - 111,014
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 157.42 113.26 50.19 149.62 107.97 53.32 24.00 250.80%
EPS 3.49 2.53 1.24 7.96 6.61 1.96 0.71 189.37%
DPS 6.39 2.94 0.00 2.95 2.94 2.95 0.00 -
NAPS 1.3857 1.4019 1.4233 1.404 1.3937 1.3473 1.3614 1.18%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.77 0.98 0.96 0.86 1.01 0.96 0.94 -
P/RPS 0.48 0.85 1.88 0.56 0.92 1.77 3.84 -75.03%
P/EPS 21.69 37.98 76.19 10.60 15.01 48.24 130.56 -69.81%
EY 4.61 2.63 1.31 9.43 6.66 2.07 0.77 230.07%
DY 8.44 3.06 0.00 3.49 2.97 3.13 0.00 -
P/NAPS 0.55 0.69 0.66 0.60 0.71 0.70 0.68 -13.20%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 24/08/12 21/05/12 21/02/12 29/11/11 18/08/11 26/05/11 24/02/11 -
Price 0.92 0.93 0.96 0.93 0.98 1.03 1.00 -
P/RPS 0.57 0.81 1.88 0.61 0.89 1.90 4.08 -73.10%
P/EPS 25.92 36.05 76.19 11.47 14.56 51.76 138.89 -67.37%
EY 3.86 2.77 1.31 8.72 6.87 1.93 0.72 206.62%
DY 7.07 3.23 0.00 3.23 3.06 2.91 0.00 -
P/NAPS 0.65 0.65 0.66 0.65 0.69 0.75 0.72 -6.59%

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