[APB] QoQ Cumulative Quarter Result on 31-Dec-2012 [#1]

Stock
[APB] APB RESOURCES BHD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Dec-2012 [#1]
Profit Trend
QoQ- -89.76%
YoY- -36.75%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 137,137 99,609 72,038 35,895 227,347 177,690 127,837 4.78%
PBT 14,542 9,397 3,375 1,219 13,050 5,347 3,861 141.87%
Tax -4,169 -2,461 -918 -336 -4,431 -1,409 -1,006 157.77%
NP 10,373 6,936 2,457 883 8,619 3,938 2,855 136.15%
-
NP to SH 10,373 6,936 2,457 883 8,619 3,938 2,855 136.15%
-
Tax Rate 28.67% 26.19% 27.20% 27.56% 33.95% 26.35% 26.06% -
Total Cost 126,764 92,673 69,581 35,012 218,728 173,752 124,982 0.94%
-
Net Worth 173,944 169,522 168,227 172,184 170,635 156,410 158,242 6.50%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 7,201 - - 7,202 7,210 3,319 -
Div Payout % - 103.83% - - 83.56% 183.10% 116.28% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 173,944 169,522 168,227 172,184 170,635 156,410 158,242 6.50%
NOSH 110,792 110,798 110,675 110,374 110,802 110,929 110,658 0.08%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 7.56% 6.96% 3.41% 2.46% 3.79% 2.22% 2.23% -
ROE 5.96% 4.09% 1.46% 0.51% 5.05% 2.52% 1.80% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 123.78 89.90 65.09 32.52 205.18 160.18 115.52 4.70%
EPS 9.36 6.26 2.22 0.80 7.78 3.55 2.58 135.91%
DPS 0.00 6.50 0.00 0.00 6.50 6.50 3.00 -
NAPS 1.57 1.53 1.52 1.56 1.54 1.41 1.43 6.41%
Adjusted Per Share Value based on latest NOSH - 110,374
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 121.49 88.25 63.82 31.80 201.41 157.42 113.26 4.78%
EPS 9.19 6.14 2.18 0.78 7.64 3.49 2.53 136.11%
DPS 0.00 6.38 0.00 0.00 6.38 6.39 2.94 -
NAPS 1.541 1.5019 1.4904 1.5254 1.5117 1.3857 1.4019 6.50%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.90 0.90 0.90 0.85 0.87 0.77 0.98 -
P/RPS 0.73 1.00 1.38 2.61 0.42 0.48 0.85 -9.64%
P/EPS 9.61 14.38 40.54 106.25 11.18 21.69 37.98 -59.96%
EY 10.40 6.96 2.47 0.94 8.94 4.61 2.63 149.85%
DY 0.00 7.22 0.00 0.00 7.47 8.44 3.06 -
P/NAPS 0.57 0.59 0.59 0.54 0.56 0.55 0.69 -11.94%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 28/08/13 29/05/13 22/02/13 28/11/12 24/08/12 21/05/12 -
Price 0.98 0.775 0.91 0.85 0.97 0.92 0.93 -
P/RPS 0.79 0.86 1.40 2.61 0.47 0.57 0.81 -1.65%
P/EPS 10.47 12.38 40.99 106.25 12.47 25.92 36.05 -56.11%
EY 9.55 8.08 2.44 0.94 8.02 3.86 2.77 128.04%
DY 0.00 8.39 0.00 0.00 6.70 7.07 3.23 -
P/NAPS 0.62 0.51 0.60 0.54 0.63 0.65 0.65 -3.09%

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