[APB] QoQ Quarter Result on 31-Dec-2009 [#1]

Stock
[APB] APB RESOURCES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Dec-2009 [#1]
Profit Trend
QoQ- -91.92%
YoY- -73.21%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 27,093 34,049 36,845 30,712 42,235 45,213 42,933 -26.40%
PBT 2,614 539 2,029 1,184 8,528 10,393 4,640 -31.76%
Tax -346 -184 -565 -332 2,019 -4,068 -1,269 -57.91%
NP 2,268 355 1,464 852 10,547 6,325 3,371 -23.20%
-
NP to SH 2,268 355 1,407 852 10,547 6,325 3,371 -23.20%
-
Tax Rate 13.24% 34.14% 27.85% 28.04% -23.67% 39.14% 27.35% -
Total Cost 24,825 33,694 35,381 29,860 31,688 38,888 39,562 -26.68%
-
Net Worth 152,675 150,875 155,102 156,015 156,322 145,109 122,931 15.52%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 3,882 3,323 - - 3,876 3,361 -
Div Payout % - 1,093.75% 236.22% - - 61.30% 99.72% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 152,675 150,875 155,102 156,015 156,322 145,109 122,931 15.52%
NOSH 110,634 110,937 110,787 110,649 110,867 110,770 96,039 9.88%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 8.37% 1.04% 3.97% 2.77% 24.97% 13.99% 7.85% -
ROE 1.49% 0.24% 0.91% 0.55% 6.75% 4.36% 2.74% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 24.49 30.69 33.26 27.76 38.10 40.82 44.70 -33.01%
EPS 2.05 0.32 1.27 0.77 9.52 5.71 3.51 -30.10%
DPS 0.00 3.50 3.00 0.00 0.00 3.50 3.50 -
NAPS 1.38 1.36 1.40 1.41 1.41 1.31 1.28 5.13%
Adjusted Per Share Value based on latest NOSH - 110,649
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 24.01 30.17 32.65 27.21 37.42 40.06 38.04 -26.39%
EPS 2.01 0.31 1.25 0.75 9.35 5.60 2.99 -23.24%
DPS 0.00 3.44 2.94 0.00 0.00 3.44 2.98 -
NAPS 1.3528 1.3368 1.3743 1.3824 1.3851 1.2857 1.0892 15.52%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.02 1.03 1.18 1.18 0.98 0.86 0.79 -
P/RPS 4.17 3.36 3.55 4.25 2.57 2.11 1.77 76.96%
P/EPS 49.76 321.88 92.91 153.25 10.30 15.06 22.51 69.61%
EY 2.01 0.31 1.08 0.65 9.71 6.64 4.44 -41.01%
DY 0.00 3.40 2.54 0.00 0.00 4.07 4.43 -
P/NAPS 0.74 0.76 0.84 0.84 0.70 0.66 0.62 12.50%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 24/08/10 24/05/10 25/02/10 25/11/09 25/08/09 26/05/09 -
Price 1.00 1.08 1.05 1.22 1.20 0.95 0.96 -
P/RPS 4.08 3.52 3.16 4.40 3.15 2.33 2.15 53.21%
P/EPS 48.78 337.50 82.68 158.44 12.61 16.64 27.35 47.01%
EY 2.05 0.30 1.21 0.63 7.93 6.01 3.66 -32.02%
DY 0.00 3.24 2.86 0.00 0.00 3.68 3.65 -
P/NAPS 0.72 0.79 0.75 0.87 0.85 0.73 0.75 -2.68%

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