[APB] QoQ Cumulative Quarter Result on 30-Sep-2012 [#4]

Stock
[APB] APB RESOURCES BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Sep-2012 [#4]
Profit Trend
QoQ- 118.87%
YoY- -4.12%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 99,609 72,038 35,895 227,347 177,690 127,837 56,650 45.72%
PBT 9,397 3,375 1,219 13,050 5,347 3,861 1,897 190.87%
Tax -2,461 -918 -336 -4,431 -1,409 -1,006 -501 189.24%
NP 6,936 2,457 883 8,619 3,938 2,855 1,396 191.45%
-
NP to SH 6,936 2,457 883 8,619 3,938 2,855 1,396 191.45%
-
Tax Rate 26.19% 27.20% 27.56% 33.95% 26.35% 26.06% 26.41% -
Total Cost 92,673 69,581 35,012 218,728 173,752 124,982 55,254 41.20%
-
Net Worth 169,522 168,227 172,184 170,635 156,410 158,242 160,650 3.65%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 7,201 - - 7,202 7,210 3,319 - -
Div Payout % 103.83% - - 83.56% 183.10% 116.28% - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 169,522 168,227 172,184 170,635 156,410 158,242 160,650 3.65%
NOSH 110,798 110,675 110,374 110,802 110,929 110,658 110,793 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 6.96% 3.41% 2.46% 3.79% 2.22% 2.23% 2.46% -
ROE 4.09% 1.46% 0.51% 5.05% 2.52% 1.80% 0.87% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 89.90 65.09 32.52 205.18 160.18 115.52 51.13 45.72%
EPS 6.26 2.22 0.80 7.78 3.55 2.58 1.26 191.44%
DPS 6.50 0.00 0.00 6.50 6.50 3.00 0.00 -
NAPS 1.53 1.52 1.56 1.54 1.41 1.43 1.45 3.64%
Adjusted Per Share Value based on latest NOSH - 110,950
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 88.25 63.82 31.80 201.41 157.42 113.26 50.19 45.72%
EPS 6.14 2.18 0.78 7.64 3.49 2.53 1.24 190.79%
DPS 6.38 0.00 0.00 6.38 6.39 2.94 0.00 -
NAPS 1.5019 1.4904 1.5254 1.5117 1.3857 1.4019 1.4233 3.65%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.90 0.90 0.85 0.87 0.77 0.98 0.96 -
P/RPS 1.00 1.38 2.61 0.42 0.48 0.85 1.88 -34.37%
P/EPS 14.38 40.54 106.25 11.18 21.69 37.98 76.19 -67.13%
EY 6.96 2.47 0.94 8.94 4.61 2.63 1.31 204.78%
DY 7.22 0.00 0.00 7.47 8.44 3.06 0.00 -
P/NAPS 0.59 0.59 0.54 0.56 0.55 0.69 0.66 -7.20%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 29/05/13 22/02/13 28/11/12 24/08/12 21/05/12 21/02/12 -
Price 0.775 0.91 0.85 0.97 0.92 0.93 0.96 -
P/RPS 0.86 1.40 2.61 0.47 0.57 0.81 1.88 -40.65%
P/EPS 12.38 40.99 106.25 12.47 25.92 36.05 76.19 -70.25%
EY 8.08 2.44 0.94 8.02 3.86 2.77 1.31 236.69%
DY 8.39 0.00 0.00 6.70 7.07 3.23 0.00 -
P/NAPS 0.51 0.60 0.54 0.63 0.65 0.65 0.66 -15.80%

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