[APB] QoQ Quarter Result on 31-Mar-2012 [#2]

Stock
[APB] APB RESOURCES BHD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
31-Mar-2012 [#2]
Profit Trend
QoQ- 4.51%
YoY- 3.26%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 35,895 49,657 49,853 71,187 56,650 47,009 61,693 -30.19%
PBT 1,219 7,703 1,486 1,964 1,897 931 7,403 -69.79%
Tax -336 -3,022 -403 -505 -501 602 -2,054 -69.92%
NP 883 4,681 1,083 1,459 1,396 1,533 5,349 -69.74%
-
NP to SH 883 4,681 1,083 1,459 1,396 1,533 5,349 -69.74%
-
Tax Rate 27.56% 39.23% 27.12% 25.71% 26.41% -64.66% 27.75% -
Total Cost 35,012 44,976 48,770 69,728 55,254 45,476 56,344 -27.07%
-
Net Worth 172,184 110,950 155,819 158,058 160,650 158,750 157,258 6.20%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - 3,867 3,315 - - - -
Div Payout % - - 357.14% 227.27% - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 172,184 110,950 155,819 158,058 160,650 158,750 157,258 6.20%
NOSH 110,374 110,950 110,510 110,530 110,793 111,014 110,745 -0.22%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 2.46% 9.43% 2.17% 2.05% 2.46% 3.26% 8.67% -
ROE 0.51% 4.22% 0.70% 0.92% 0.87% 0.97% 3.40% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 32.52 44.76 45.11 64.40 51.13 42.34 55.71 -30.03%
EPS 0.80 4.22 0.98 1.32 1.26 1.38 4.83 -69.67%
DPS 0.00 0.00 3.50 3.00 0.00 0.00 0.00 -
NAPS 1.56 1.00 1.41 1.43 1.45 1.43 1.42 6.43%
Adjusted Per Share Value based on latest NOSH - 110,530
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 31.80 43.99 44.17 63.07 50.19 41.65 54.66 -30.19%
EPS 0.78 4.15 0.96 1.29 1.24 1.36 4.74 -69.80%
DPS 0.00 0.00 3.43 2.94 0.00 0.00 0.00 -
NAPS 1.5254 0.9829 1.3805 1.4003 1.4233 1.4064 1.3932 6.20%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.85 0.87 0.77 0.98 0.96 0.86 1.01 -
P/RPS 2.61 1.94 1.71 1.52 1.88 2.03 1.81 27.49%
P/EPS 106.25 20.62 78.57 74.24 76.19 62.28 20.91 194.11%
EY 0.94 4.85 1.27 1.35 1.31 1.61 4.78 -66.01%
DY 0.00 0.00 4.55 3.06 0.00 0.00 0.00 -
P/NAPS 0.54 0.87 0.55 0.69 0.66 0.60 0.71 -16.60%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 22/02/13 28/11/12 24/08/12 21/05/12 21/02/12 29/11/11 18/08/11 -
Price 0.85 0.97 0.92 0.93 0.96 0.93 0.98 -
P/RPS 2.61 2.17 2.04 1.44 1.88 2.20 1.76 29.88%
P/EPS 106.25 22.99 93.88 70.45 76.19 67.35 20.29 200.04%
EY 0.94 4.35 1.07 1.42 1.31 1.48 4.93 -66.70%
DY 0.00 0.00 3.80 3.23 0.00 0.00 0.00 -
P/NAPS 0.54 0.97 0.65 0.65 0.66 0.65 0.69 -15.01%

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