[APB] QoQ Cumulative Quarter Result on 31-Dec-2009 [#1]

Stock
[APB] APB RESOURCES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Dec-2009 [#1]
Profit Trend
QoQ- -96.36%
YoY- -73.21%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 128,699 101,606 67,557 30,712 162,635 120,400 75,187 43.04%
PBT 6,309 3,752 3,213 1,184 27,909 19,381 8,988 -21.00%
Tax -1,427 -1,081 -897 -332 -4,486 -6,505 -2,437 -29.98%
NP 4,882 2,671 2,316 852 23,423 12,876 6,551 -17.78%
-
NP to SH 4,882 2,614 2,259 852 23,423 12,876 6,551 -17.78%
-
Tax Rate 22.62% 28.81% 27.92% 28.04% 16.07% 33.56% 27.11% -
Total Cost 123,817 98,935 65,241 29,860 139,212 107,524 68,636 48.13%
-
Net Worth 153,117 150,637 155,029 156,015 142,553 130,553 122,951 15.73%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 7,212 7,199 3,322 - 6,571 6,477 3,361 66.28%
Div Payout % 147.73% 275.42% 147.06% - 28.06% 50.31% 51.32% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 153,117 150,637 155,029 156,015 142,553 130,553 122,951 15.73%
NOSH 110,954 110,762 110,735 110,649 101,102 99,659 96,039 10.09%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 3.79% 2.63% 3.43% 2.77% 14.40% 10.69% 8.71% -
ROE 3.19% 1.74% 1.46% 0.55% 16.43% 9.86% 5.33% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 115.99 91.73 61.01 27.76 160.86 120.81 78.27 29.95%
EPS 4.40 2.36 2.04 0.77 23.21 12.92 6.82 -25.31%
DPS 6.50 6.50 3.00 0.00 6.50 6.50 3.50 51.03%
NAPS 1.38 1.36 1.40 1.41 1.41 1.31 1.28 5.13%
Adjusted Per Share Value based on latest NOSH - 110,649
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 114.02 90.02 59.85 27.21 144.08 106.67 66.61 43.04%
EPS 4.33 2.32 2.00 0.75 20.75 11.41 5.80 -17.69%
DPS 6.39 6.38 2.94 0.00 5.82 5.74 2.98 66.20%
NAPS 1.3565 1.3345 1.3735 1.3822 1.2629 1.1566 1.0893 15.73%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.02 1.03 1.18 1.18 0.98 0.86 0.79 -
P/RPS 0.88 1.12 1.93 4.25 0.61 0.71 1.01 -8.76%
P/EPS 23.18 43.64 57.84 153.25 4.23 6.66 11.58 58.76%
EY 4.31 2.29 1.73 0.65 23.64 15.02 8.63 -37.02%
DY 6.37 6.31 2.54 0.00 6.63 7.56 4.43 27.36%
P/NAPS 0.74 0.76 0.84 0.84 0.70 0.66 0.62 12.50%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 24/08/10 24/05/10 25/02/10 25/11/09 25/08/09 26/05/09 -
Price 1.00 1.08 1.05 1.22 1.20 0.95 0.96 -
P/RPS 0.86 1.18 1.72 4.40 0.75 0.79 1.23 -21.20%
P/EPS 22.73 45.76 51.47 158.44 5.18 7.35 14.08 37.57%
EY 4.40 2.19 1.94 0.63 19.31 13.60 7.10 -27.29%
DY 6.50 6.02 2.86 0.00 5.42 6.84 3.65 46.86%
P/NAPS 0.72 0.79 0.75 0.87 0.85 0.73 0.75 -2.68%

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