[APB] QoQ Cumulative Quarter Result on 31-Dec-2013 [#1]

Stock
[APB] APB RESOURCES BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Dec-2013 [#1]
Profit Trend
QoQ- -61.32%
YoY- 354.36%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 173,183 142,977 112,731 58,023 137,137 99,609 72,038 79.36%
PBT 16,249 12,068 10,671 5,391 14,542 9,397 3,375 184.85%
Tax -4,112 -3,112 -2,742 -1,379 -4,169 -2,461 -918 171.48%
NP 12,137 8,956 7,929 4,012 10,373 6,936 2,457 189.76%
-
NP to SH 12,137 8,956 7,929 4,012 10,373 6,936 2,457 189.76%
-
Tax Rate 25.31% 25.79% 25.70% 25.58% 28.67% 26.19% 27.20% -
Total Cost 161,046 134,021 104,802 54,011 126,764 92,673 69,581 74.88%
-
Net Worth 178,402 175,129 181,867 177,325 173,944 169,522 168,227 3.98%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - 7,201 - -
Div Payout % - - - - - 103.83% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 178,402 175,129 181,867 177,325 173,944 169,522 168,227 3.98%
NOSH 110,809 110,841 110,895 110,828 110,792 110,798 110,675 0.08%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 7.01% 6.26% 7.03% 6.91% 7.56% 6.96% 3.41% -
ROE 6.80% 5.11% 4.36% 2.26% 5.96% 4.09% 1.46% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 156.29 128.99 101.66 52.35 123.78 89.90 65.09 79.21%
EPS 10.95 8.08 7.15 3.62 9.36 6.26 2.22 189.48%
DPS 0.00 0.00 0.00 0.00 0.00 6.50 0.00 -
NAPS 1.61 1.58 1.64 1.60 1.57 1.53 1.52 3.90%
Adjusted Per Share Value based on latest NOSH - 110,828
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 153.43 126.67 99.87 51.40 121.49 88.25 63.82 79.36%
EPS 10.75 7.93 7.02 3.55 9.19 6.14 2.18 189.43%
DPS 0.00 0.00 0.00 0.00 0.00 6.38 0.00 -
NAPS 1.5805 1.5515 1.6112 1.571 1.541 1.5019 1.4904 3.98%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.32 1.38 1.14 1.00 0.90 0.90 0.90 -
P/RPS 0.84 1.07 1.12 1.91 0.73 1.00 1.38 -28.15%
P/EPS 12.05 17.08 15.94 27.62 9.61 14.38 40.54 -55.42%
EY 8.30 5.86 6.27 3.62 10.40 6.96 2.47 124.18%
DY 0.00 0.00 0.00 0.00 0.00 7.22 0.00 -
P/NAPS 0.82 0.87 0.70 0.63 0.57 0.59 0.59 24.51%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 26/08/14 29/05/14 25/02/14 27/11/13 28/08/13 29/05/13 -
Price 1.05 1.49 1.06 1.07 0.98 0.775 0.91 -
P/RPS 0.67 1.16 1.04 2.04 0.79 0.86 1.40 -38.78%
P/EPS 9.59 18.44 14.83 29.56 10.47 12.38 40.99 -61.99%
EY 10.43 5.42 6.75 3.38 9.55 8.08 2.44 163.15%
DY 0.00 0.00 0.00 0.00 0.00 8.39 0.00 -
P/NAPS 0.65 0.94 0.65 0.67 0.62 0.51 0.60 5.47%

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