[APB] QoQ Cumulative Quarter Result on 31-Mar-2014 [#2]

Stock
[APB] APB RESOURCES BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Mar-2014 [#2]
Profit Trend
QoQ- 97.63%
YoY- 222.71%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 27,831 173,183 142,977 112,731 58,023 137,137 99,609 -57.16%
PBT 1,944 16,249 12,068 10,671 5,391 14,542 9,397 -64.92%
Tax -497 -4,112 -3,112 -2,742 -1,379 -4,169 -2,461 -65.47%
NP 1,447 12,137 8,956 7,929 4,012 10,373 6,936 -64.72%
-
NP to SH 1,447 12,137 8,956 7,929 4,012 10,373 6,936 -64.72%
-
Tax Rate 25.57% 25.31% 25.79% 25.70% 25.58% 28.67% 26.19% -
Total Cost 26,384 161,046 134,021 104,802 54,011 126,764 92,673 -56.62%
-
Net Worth 178,941 178,402 175,129 181,867 177,325 173,944 169,522 3.66%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - 7,201 -
Div Payout % - - - - - - 103.83% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 178,941 178,402 175,129 181,867 177,325 173,944 169,522 3.66%
NOSH 110,458 110,809 110,841 110,895 110,828 110,792 110,798 -0.20%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 5.20% 7.01% 6.26% 7.03% 6.91% 7.56% 6.96% -
ROE 0.81% 6.80% 5.11% 4.36% 2.26% 5.96% 4.09% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 25.20 156.29 128.99 101.66 52.35 123.78 89.90 -57.06%
EPS 1.31 10.95 8.08 7.15 3.62 9.36 6.26 -64.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.50 -
NAPS 1.62 1.61 1.58 1.64 1.60 1.57 1.53 3.87%
Adjusted Per Share Value based on latest NOSH - 110,963
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 24.66 153.45 126.68 99.89 51.41 121.51 88.26 -57.16%
EPS 1.28 10.75 7.94 7.03 3.55 9.19 6.15 -64.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.38 -
NAPS 1.5855 1.5807 1.5517 1.6114 1.5712 1.5412 1.502 3.66%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.05 1.32 1.38 1.14 1.00 0.90 0.90 -
P/RPS 4.17 0.84 1.07 1.12 1.91 0.73 1.00 158.40%
P/EPS 80.15 12.05 17.08 15.94 27.62 9.61 14.38 213.37%
EY 1.25 8.30 5.86 6.27 3.62 10.40 6.96 -68.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.22 -
P/NAPS 0.65 0.82 0.87 0.70 0.63 0.57 0.59 6.65%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 12/02/15 27/11/14 26/08/14 29/05/14 25/02/14 27/11/13 28/08/13 -
Price 1.11 1.05 1.49 1.06 1.07 0.98 0.775 -
P/RPS 4.41 0.67 1.16 1.04 2.04 0.79 0.86 196.48%
P/EPS 84.73 9.59 18.44 14.83 29.56 10.47 12.38 259.21%
EY 1.18 10.43 5.42 6.75 3.38 9.55 8.08 -72.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.39 -
P/NAPS 0.69 0.65 0.94 0.65 0.67 0.62 0.51 22.25%

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