[APB] QoQ Quarter Result on 31-Dec-2013 [#1]

Stock
[APB] APB RESOURCES BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Dec-2013 [#1]
Profit Trend
QoQ- 16.73%
YoY- 354.36%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 30,206 30,246 54,708 58,023 37,528 27,571 36,143 -11.26%
PBT 4,181 1,397 5,280 5,391 5,145 6,022 2,156 55.44%
Tax -1,000 -370 -1,363 -1,379 -1,708 -1,543 -582 43.40%
NP 3,181 1,027 3,917 4,012 3,437 4,479 1,574 59.77%
-
NP to SH 3,181 1,027 3,917 4,012 3,437 4,479 1,574 59.77%
-
Tax Rate 23.92% 26.49% 25.81% 25.58% 33.20% 25.62% 26.99% -
Total Cost 27,025 29,219 50,791 54,011 34,091 23,092 34,569 -15.12%
-
Net Worth 178,257 174,479 181,979 177,325 110,781 169,625 168,484 3.82%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - 3,880 - -
Div Payout % - - - - - 86.63% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 178,257 174,479 181,979 177,325 110,781 169,625 168,484 3.82%
NOSH 110,719 110,430 110,963 110,828 110,781 110,866 110,845 -0.07%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 10.53% 3.40% 7.16% 6.91% 9.16% 16.25% 4.35% -
ROE 1.78% 0.59% 2.15% 2.26% 3.10% 2.64% 0.93% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 27.28 27.39 49.30 52.35 33.88 24.87 32.61 -11.20%
EPS 2.87 0.93 3.53 3.62 3.10 4.04 1.42 59.78%
DPS 0.00 0.00 0.00 0.00 0.00 3.50 0.00 -
NAPS 1.61 1.58 1.64 1.60 1.00 1.53 1.52 3.90%
Adjusted Per Share Value based on latest NOSH - 110,828
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 26.76 26.80 48.47 51.41 33.25 24.43 32.02 -11.26%
EPS 2.82 0.91 3.47 3.55 3.05 3.97 1.39 60.19%
DPS 0.00 0.00 0.00 0.00 0.00 3.44 0.00 -
NAPS 1.5795 1.546 1.6124 1.5712 0.9816 1.503 1.4929 3.82%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.32 1.38 1.14 1.00 0.90 0.90 0.90 -
P/RPS 4.84 5.04 2.31 1.91 2.66 3.62 2.76 45.37%
P/EPS 45.94 148.39 32.29 27.62 29.01 22.28 63.38 -19.29%
EY 2.18 0.67 3.10 3.62 3.45 4.49 1.58 23.91%
DY 0.00 0.00 0.00 0.00 0.00 3.89 0.00 -
P/NAPS 0.82 0.87 0.70 0.63 0.90 0.59 0.59 24.51%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 26/08/14 29/05/14 25/02/14 27/11/13 28/08/13 29/05/13 -
Price 1.05 1.49 1.06 1.07 0.98 0.775 0.91 -
P/RPS 3.85 5.44 2.15 2.04 2.89 3.12 2.79 23.92%
P/EPS 36.55 160.22 30.03 29.56 31.59 19.18 64.08 -31.19%
EY 2.74 0.62 3.33 3.38 3.17 5.21 1.56 45.52%
DY 0.00 0.00 0.00 0.00 0.00 4.52 0.00 -
P/NAPS 0.65 0.94 0.65 0.67 0.98 0.51 0.60 5.47%

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