[APB] QoQ Cumulative Quarter Result on 31-Dec-2011 [#1]

Stock
[APB] APB RESOURCES BHD
Announcement Date
21-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
31-Dec-2011 [#1]
Profit Trend
QoQ- -84.47%
YoY- 75.38%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 227,347 177,690 127,837 56,650 168,884 121,875 60,182 141.97%
PBT 13,050 5,347 3,861 1,897 11,293 10,362 3,095 160.31%
Tax -4,431 -1,409 -1,006 -501 -2,304 -2,906 -886 191.58%
NP 8,619 3,938 2,855 1,396 8,989 7,456 2,209 147.22%
-
NP to SH 8,619 3,938 2,855 1,396 8,989 7,456 2,209 147.22%
-
Tax Rate 33.95% 26.35% 26.06% 26.41% 20.40% 28.04% 28.63% -
Total Cost 218,728 173,752 124,982 55,254 159,895 114,419 57,973 141.76%
-
Net Worth 170,635 156,410 158,242 160,650 158,481 157,318 152,076 7.95%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 7,202 7,210 3,319 - 3,324 3,323 3,330 67.00%
Div Payout % 83.56% 183.10% 116.28% - 36.99% 44.58% 150.75% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 170,635 156,410 158,242 160,650 158,481 157,318 152,076 7.95%
NOSH 110,802 110,929 110,658 110,793 110,826 110,787 111,005 -0.12%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 3.79% 2.22% 2.23% 2.46% 5.32% 6.12% 3.67% -
ROE 5.05% 2.52% 1.80% 0.87% 5.67% 4.74% 1.45% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 205.18 160.18 115.52 51.13 152.39 110.01 54.22 142.25%
EPS 7.78 3.55 2.58 1.26 8.11 6.73 1.99 147.55%
DPS 6.50 6.50 3.00 0.00 3.00 3.00 3.00 67.20%
NAPS 1.54 1.41 1.43 1.45 1.43 1.42 1.37 8.08%
Adjusted Per Share Value based on latest NOSH - 110,793
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 201.44 157.44 113.27 50.19 149.64 107.99 53.32 141.98%
EPS 7.64 3.49 2.53 1.24 7.96 6.61 1.96 147.06%
DPS 6.38 6.39 2.94 0.00 2.95 2.94 2.95 67.00%
NAPS 1.5119 1.3859 1.4021 1.4234 1.4042 1.3939 1.3475 7.95%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.87 0.77 0.98 0.96 0.86 1.01 0.96 -
P/RPS 0.42 0.48 0.85 1.88 0.56 0.92 1.77 -61.57%
P/EPS 11.18 21.69 37.98 76.19 10.60 15.01 48.24 -62.16%
EY 8.94 4.61 2.63 1.31 9.43 6.66 2.07 164.49%
DY 7.47 8.44 3.06 0.00 3.49 2.97 3.13 78.30%
P/NAPS 0.56 0.55 0.69 0.66 0.60 0.71 0.70 -13.78%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 24/08/12 21/05/12 21/02/12 29/11/11 18/08/11 26/05/11 -
Price 0.97 0.92 0.93 0.96 0.93 0.98 1.03 -
P/RPS 0.47 0.57 0.81 1.88 0.61 0.89 1.90 -60.49%
P/EPS 12.47 25.92 36.05 76.19 11.47 14.56 51.76 -61.18%
EY 8.02 3.86 2.77 1.31 8.72 6.87 1.93 157.80%
DY 6.70 7.07 3.23 0.00 3.23 3.06 2.91 74.09%
P/NAPS 0.63 0.65 0.65 0.66 0.65 0.69 0.75 -10.94%

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