[APB] QoQ Quarter Result on 30-Sep-2012 [#4]

Stock
[APB] APB RESOURCES BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Sep-2012 [#4]
Profit Trend
QoQ- 332.23%
YoY- 205.35%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 27,571 36,143 35,895 49,657 49,853 71,187 56,650 -38.15%
PBT 6,022 2,156 1,219 7,703 1,486 1,964 1,897 116.14%
Tax -1,543 -582 -336 -3,022 -403 -505 -501 111.82%
NP 4,479 1,574 883 4,681 1,083 1,459 1,396 117.69%
-
NP to SH 4,479 1,574 883 4,681 1,083 1,459 1,396 117.69%
-
Tax Rate 25.62% 26.99% 27.56% 39.23% 27.12% 25.71% 26.41% -
Total Cost 23,092 34,569 35,012 44,976 48,770 69,728 55,254 -44.13%
-
Net Worth 169,625 168,484 172,184 110,950 155,819 158,058 160,650 3.69%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 3,880 - - - 3,867 3,315 - -
Div Payout % 86.63% - - - 357.14% 227.27% - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 169,625 168,484 172,184 110,950 155,819 158,058 160,650 3.69%
NOSH 110,866 110,845 110,374 110,950 110,510 110,530 110,793 0.04%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 16.25% 4.35% 2.46% 9.43% 2.17% 2.05% 2.46% -
ROE 2.64% 0.93% 0.51% 4.22% 0.70% 0.92% 0.87% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 24.87 32.61 32.52 44.76 45.11 64.40 51.13 -38.17%
EPS 4.04 1.42 0.80 4.22 0.98 1.32 1.26 117.59%
DPS 3.50 0.00 0.00 0.00 3.50 3.00 0.00 -
NAPS 1.53 1.52 1.56 1.00 1.41 1.43 1.45 3.64%
Adjusted Per Share Value based on latest NOSH - 110,950
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 24.43 32.02 31.80 44.00 44.17 63.08 50.19 -38.14%
EPS 3.97 1.39 0.78 4.15 0.96 1.29 1.24 117.38%
DPS 3.44 0.00 0.00 0.00 3.43 2.94 0.00 -
NAPS 1.503 1.4929 1.5256 0.9831 1.3806 1.4005 1.4234 3.69%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.90 0.90 0.85 0.87 0.77 0.98 0.96 -
P/RPS 3.62 2.76 2.61 1.94 1.71 1.52 1.88 54.83%
P/EPS 22.28 63.38 106.25 20.62 78.57 74.24 76.19 -55.97%
EY 4.49 1.58 0.94 4.85 1.27 1.35 1.31 127.49%
DY 3.89 0.00 0.00 0.00 4.55 3.06 0.00 -
P/NAPS 0.59 0.59 0.54 0.87 0.55 0.69 0.66 -7.20%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 29/05/13 22/02/13 28/11/12 24/08/12 21/05/12 21/02/12 -
Price 0.775 0.91 0.85 0.97 0.92 0.93 0.96 -
P/RPS 3.12 2.79 2.61 2.17 2.04 1.44 1.88 40.21%
P/EPS 19.18 64.08 106.25 22.99 93.88 70.45 76.19 -60.16%
EY 5.21 1.56 0.94 4.35 1.07 1.42 1.31 151.23%
DY 4.52 0.00 0.00 0.00 3.80 3.23 0.00 -
P/NAPS 0.51 0.60 0.54 0.97 0.65 0.65 0.66 -15.80%

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