[APB] QoQ Cumulative Quarter Result on 31-Mar-2012 [#2]

Stock
[APB] APB RESOURCES BHD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
31-Mar-2012 [#2]
Profit Trend
QoQ- 104.51%
YoY- 29.24%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 35,895 227,347 177,690 127,837 56,650 168,884 121,875 -55.56%
PBT 1,219 13,050 5,347 3,861 1,897 11,293 10,362 -75.83%
Tax -336 -4,431 -1,409 -1,006 -501 -2,304 -2,906 -76.11%
NP 883 8,619 3,938 2,855 1,396 8,989 7,456 -75.72%
-
NP to SH 883 8,619 3,938 2,855 1,396 8,989 7,456 -75.72%
-
Tax Rate 27.56% 33.95% 26.35% 26.06% 26.41% 20.40% 28.04% -
Total Cost 35,012 218,728 173,752 124,982 55,254 159,895 114,419 -54.42%
-
Net Worth 172,184 170,635 156,410 158,242 160,650 158,481 157,318 6.17%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - 7,202 7,210 3,319 - 3,324 3,323 -
Div Payout % - 83.56% 183.10% 116.28% - 36.99% 44.58% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 172,184 170,635 156,410 158,242 160,650 158,481 157,318 6.17%
NOSH 110,374 110,802 110,929 110,658 110,793 110,826 110,787 -0.24%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 2.46% 3.79% 2.22% 2.23% 2.46% 5.32% 6.12% -
ROE 0.51% 5.05% 2.52% 1.80% 0.87% 5.67% 4.74% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 32.52 205.18 160.18 115.52 51.13 152.39 110.01 -55.46%
EPS 0.80 7.78 3.55 2.58 1.26 8.11 6.73 -75.66%
DPS 0.00 6.50 6.50 3.00 0.00 3.00 3.00 -
NAPS 1.56 1.54 1.41 1.43 1.45 1.43 1.42 6.43%
Adjusted Per Share Value based on latest NOSH - 110,530
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 31.80 201.41 157.42 113.26 50.19 149.62 107.97 -55.56%
EPS 0.78 7.64 3.49 2.53 1.24 7.96 6.61 -75.78%
DPS 0.00 6.38 6.39 2.94 0.00 2.95 2.94 -
NAPS 1.5254 1.5117 1.3857 1.4019 1.4233 1.404 1.3937 6.17%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.85 0.87 0.77 0.98 0.96 0.86 1.01 -
P/RPS 2.61 0.42 0.48 0.85 1.88 0.56 0.92 99.76%
P/EPS 106.25 11.18 21.69 37.98 76.19 10.60 15.01 266.48%
EY 0.94 8.94 4.61 2.63 1.31 9.43 6.66 -72.73%
DY 0.00 7.47 8.44 3.06 0.00 3.49 2.97 -
P/NAPS 0.54 0.56 0.55 0.69 0.66 0.60 0.71 -16.60%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 22/02/13 28/11/12 24/08/12 21/05/12 21/02/12 29/11/11 18/08/11 -
Price 0.85 0.97 0.92 0.93 0.96 0.93 0.98 -
P/RPS 2.61 0.47 0.57 0.81 1.88 0.61 0.89 104.21%
P/EPS 106.25 12.47 25.92 36.05 76.19 11.47 14.56 273.96%
EY 0.94 8.02 3.86 2.77 1.31 8.72 6.87 -73.28%
DY 0.00 6.70 7.07 3.23 0.00 3.23 3.06 -
P/NAPS 0.54 0.63 0.65 0.65 0.66 0.65 0.69 -15.01%

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