[APB] QoQ Quarter Result on 30-Sep-2013 [#4]

Stock
[APB] APB RESOURCES BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Sep-2013 [#4]
Profit Trend
QoQ- -23.26%
YoY- -26.58%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 30,246 54,708 58,023 37,528 27,571 36,143 35,895 -10.81%
PBT 1,397 5,280 5,391 5,145 6,022 2,156 1,219 9.53%
Tax -370 -1,363 -1,379 -1,708 -1,543 -582 -336 6.65%
NP 1,027 3,917 4,012 3,437 4,479 1,574 883 10.62%
-
NP to SH 1,027 3,917 4,012 3,437 4,479 1,574 883 10.62%
-
Tax Rate 26.49% 25.81% 25.58% 33.20% 25.62% 26.99% 27.56% -
Total Cost 29,219 50,791 54,011 34,091 23,092 34,569 35,012 -11.38%
-
Net Worth 174,479 181,979 177,325 110,781 169,625 168,484 172,184 0.88%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - 3,880 - - -
Div Payout % - - - - 86.63% - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 174,479 181,979 177,325 110,781 169,625 168,484 172,184 0.88%
NOSH 110,430 110,963 110,828 110,781 110,866 110,845 110,374 0.03%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 3.40% 7.16% 6.91% 9.16% 16.25% 4.35% 2.46% -
ROE 0.59% 2.15% 2.26% 3.10% 2.64% 0.93% 0.51% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 27.39 49.30 52.35 33.88 24.87 32.61 32.52 -10.84%
EPS 0.93 3.53 3.62 3.10 4.04 1.42 0.80 10.58%
DPS 0.00 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 1.58 1.64 1.60 1.00 1.53 1.52 1.56 0.85%
Adjusted Per Share Value based on latest NOSH - 110,781
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 26.80 48.47 51.40 33.25 24.43 32.02 31.80 -10.80%
EPS 0.91 3.47 3.55 3.04 3.97 1.39 0.78 10.85%
DPS 0.00 0.00 0.00 0.00 3.44 0.00 0.00 -
NAPS 1.5458 1.6122 1.571 0.9815 1.5028 1.4927 1.5254 0.89%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.38 1.14 1.00 0.90 0.90 0.90 0.85 -
P/RPS 5.04 2.31 1.91 2.66 3.62 2.76 2.61 55.25%
P/EPS 148.39 32.29 27.62 29.01 22.28 63.38 106.25 25.02%
EY 0.67 3.10 3.62 3.45 4.49 1.58 0.94 -20.25%
DY 0.00 0.00 0.00 0.00 3.89 0.00 0.00 -
P/NAPS 0.87 0.70 0.63 0.90 0.59 0.59 0.54 37.55%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 29/05/14 25/02/14 27/11/13 28/08/13 29/05/13 22/02/13 -
Price 1.49 1.06 1.07 0.98 0.775 0.91 0.85 -
P/RPS 5.44 2.15 2.04 2.89 3.12 2.79 2.61 63.38%
P/EPS 160.22 30.03 29.56 31.59 19.18 64.08 106.25 31.59%
EY 0.62 3.33 3.38 3.17 5.21 1.56 0.94 -24.28%
DY 0.00 0.00 0.00 0.00 4.52 0.00 0.00 -
P/NAPS 0.94 0.65 0.67 0.98 0.51 0.60 0.54 44.85%

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