[APB] QoQ Cumulative Quarter Result on 31-Mar-2009 [#2]

Stock
[APB] APB RESOURCES BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Mar-2009 [#2]
Profit Trend
QoQ- 106.01%
YoY- -34.32%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 30,712 162,635 120,400 75,187 32,254 198,972 152,872 -65.59%
PBT 1,184 27,909 19,381 8,988 4,348 27,207 21,807 -85.58%
Tax -332 -4,486 -6,505 -2,437 -1,168 -9,820 -6,244 -85.78%
NP 852 23,423 12,876 6,551 3,180 17,387 15,563 -85.50%
-
NP to SH 852 23,423 12,876 6,551 3,180 17,387 15,563 -85.50%
-
Tax Rate 28.04% 16.07% 33.56% 27.11% 26.86% 36.09% 28.63% -
Total Cost 29,860 139,212 107,524 68,636 29,074 181,585 137,309 -63.73%
-
Net Worth 156,015 142,553 130,553 122,951 155,637 120,243 147,944 3.59%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - 6,571 6,477 3,361 - 6,303 3,362 -
Div Payout % - 28.06% 50.31% 51.32% - 36.25% 21.60% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 156,015 142,553 130,553 122,951 155,637 120,243 147,944 3.59%
NOSH 110,649 101,102 99,659 96,039 96,072 96,970 96,067 9.85%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 2.77% 14.40% 10.69% 8.71% 9.86% 8.74% 10.18% -
ROE 0.55% 16.43% 9.86% 5.33% 2.04% 14.46% 10.52% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 27.76 160.86 120.81 78.27 33.57 205.19 159.13 -68.67%
EPS 0.77 23.21 12.92 6.82 3.31 18.30 16.20 -86.80%
DPS 0.00 6.50 6.50 3.50 0.00 6.50 3.50 -
NAPS 1.41 1.41 1.31 1.28 1.62 1.24 1.54 -5.69%
Adjusted Per Share Value based on latest NOSH - 96,039
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 27.21 144.10 106.68 66.62 28.58 176.30 135.45 -65.59%
EPS 0.75 20.75 11.41 5.80 2.82 15.41 13.79 -85.56%
DPS 0.00 5.82 5.74 2.98 0.00 5.58 2.98 -
NAPS 1.3824 1.2631 1.1568 1.0894 1.379 1.0654 1.3109 3.59%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.18 0.98 0.86 0.79 0.80 0.80 0.93 -
P/RPS 4.25 0.61 0.71 1.01 2.38 0.39 0.58 275.89%
P/EPS 153.25 4.23 6.66 11.58 24.17 4.46 5.74 787.96%
EY 0.65 23.64 15.02 8.63 4.14 22.41 17.42 -88.76%
DY 0.00 6.63 7.56 4.43 0.00 8.13 3.76 -
P/NAPS 0.84 0.70 0.66 0.62 0.49 0.65 0.60 25.06%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 25/08/09 26/05/09 26/02/09 26/11/08 26/08/08 -
Price 1.22 1.20 0.95 0.96 0.79 0.73 0.87 -
P/RPS 4.40 0.75 0.79 1.23 2.35 0.36 0.55 298.48%
P/EPS 158.44 5.18 7.35 14.08 23.87 4.07 5.37 848.96%
EY 0.63 19.31 13.60 7.10 4.19 24.56 18.62 -89.47%
DY 0.00 5.42 6.84 3.65 0.00 8.90 4.02 -
P/NAPS 0.87 0.85 0.73 0.75 0.49 0.59 0.56 34.03%

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