[APB] QoQ Quarter Result on 31-Dec-2011 [#1]

Stock
[APB] APB RESOURCES BHD
Announcement Date
21-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
31-Dec-2011 [#1]
Profit Trend
QoQ- -8.94%
YoY- 75.38%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 49,657 49,853 71,187 56,650 47,009 61,693 33,088 30.98%
PBT 7,703 1,486 1,964 1,897 931 7,403 1,973 147.33%
Tax -3,022 -403 -505 -501 602 -2,054 -560 206.71%
NP 4,681 1,083 1,459 1,396 1,533 5,349 1,413 121.74%
-
NP to SH 4,681 1,083 1,459 1,396 1,533 5,349 1,413 121.74%
-
Tax Rate 39.23% 27.12% 25.71% 26.41% -64.66% 27.75% 28.38% -
Total Cost 44,976 48,770 69,728 55,254 45,476 56,344 31,675 26.25%
-
Net Worth 110,950 155,819 158,058 160,650 158,750 157,258 152,425 -19.03%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - 3,867 3,315 - - - 3,337 -
Div Payout % - 357.14% 227.27% - - - 236.22% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 110,950 155,819 158,058 160,650 158,750 157,258 152,425 -19.03%
NOSH 110,950 110,510 110,530 110,793 111,014 110,745 111,259 -0.18%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 9.43% 2.17% 2.05% 2.46% 3.26% 8.67% 4.27% -
ROE 4.22% 0.70% 0.92% 0.87% 0.97% 3.40% 0.93% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 44.76 45.11 64.40 51.13 42.34 55.71 29.74 31.23%
EPS 4.22 0.98 1.32 1.26 1.38 4.83 1.27 122.18%
DPS 0.00 3.50 3.00 0.00 0.00 0.00 3.00 -
NAPS 1.00 1.41 1.43 1.45 1.43 1.42 1.37 -18.88%
Adjusted Per Share Value based on latest NOSH - 110,793
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 43.99 44.17 63.07 50.19 41.65 54.66 29.31 30.98%
EPS 4.15 0.96 1.29 1.24 1.36 4.74 1.25 122.06%
DPS 0.00 3.43 2.94 0.00 0.00 0.00 2.96 -
NAPS 0.9829 1.3805 1.4003 1.4233 1.4064 1.3932 1.3504 -19.03%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.87 0.77 0.98 0.96 0.86 1.01 0.96 -
P/RPS 1.94 1.71 1.52 1.88 2.03 1.81 3.23 -28.74%
P/EPS 20.62 78.57 74.24 76.19 62.28 20.91 75.59 -57.83%
EY 4.85 1.27 1.35 1.31 1.61 4.78 1.32 137.54%
DY 0.00 4.55 3.06 0.00 0.00 0.00 3.13 -
P/NAPS 0.87 0.55 0.69 0.66 0.60 0.71 0.70 15.55%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 24/08/12 21/05/12 21/02/12 29/11/11 18/08/11 26/05/11 -
Price 0.97 0.92 0.93 0.96 0.93 0.98 1.03 -
P/RPS 2.17 2.04 1.44 1.88 2.20 1.76 3.46 -26.66%
P/EPS 22.99 93.88 70.45 76.19 67.35 20.29 81.10 -56.74%
EY 4.35 1.07 1.42 1.31 1.48 4.93 1.23 131.59%
DY 0.00 3.80 3.23 0.00 0.00 0.00 2.91 -
P/NAPS 0.97 0.65 0.65 0.66 0.65 0.69 0.75 18.65%

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