[APB] QoQ Quarter Result on 31-Mar-2013 [#2]

Stock
[APB] APB RESOURCES BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Mar-2013 [#2]
Profit Trend
QoQ- 78.26%
YoY- 7.88%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 58,023 37,528 27,571 36,143 35,895 49,657 49,853 10.61%
PBT 5,391 5,145 6,022 2,156 1,219 7,703 1,486 135.54%
Tax -1,379 -1,708 -1,543 -582 -336 -3,022 -403 126.56%
NP 4,012 3,437 4,479 1,574 883 4,681 1,083 138.84%
-
NP to SH 4,012 3,437 4,479 1,574 883 4,681 1,083 138.84%
-
Tax Rate 25.58% 33.20% 25.62% 26.99% 27.56% 39.23% 27.12% -
Total Cost 54,011 34,091 23,092 34,569 35,012 44,976 48,770 7.02%
-
Net Worth 177,325 110,781 169,625 168,484 172,184 110,950 155,819 8.97%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - 3,880 - - - 3,867 -
Div Payout % - - 86.63% - - - 357.14% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 177,325 110,781 169,625 168,484 172,184 110,950 155,819 8.97%
NOSH 110,828 110,781 110,866 110,845 110,374 110,950 110,510 0.19%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 6.91% 9.16% 16.25% 4.35% 2.46% 9.43% 2.17% -
ROE 2.26% 3.10% 2.64% 0.93% 0.51% 4.22% 0.70% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 52.35 33.88 24.87 32.61 32.52 44.76 45.11 10.40%
EPS 3.62 3.10 4.04 1.42 0.80 4.22 0.98 138.38%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 3.50 -
NAPS 1.60 1.00 1.53 1.52 1.56 1.00 1.41 8.76%
Adjusted Per Share Value based on latest NOSH - 110,845
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 51.40 33.25 24.43 32.02 31.80 43.99 44.17 10.60%
EPS 3.55 3.04 3.97 1.39 0.78 4.15 0.96 138.56%
DPS 0.00 0.00 3.44 0.00 0.00 0.00 3.43 -
NAPS 1.571 0.9815 1.5028 1.4927 1.5254 0.9829 1.3805 8.97%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.00 0.90 0.90 0.90 0.85 0.87 0.77 -
P/RPS 1.91 2.66 3.62 2.76 2.61 1.94 1.71 7.63%
P/EPS 27.62 29.01 22.28 63.38 106.25 20.62 78.57 -50.09%
EY 3.62 3.45 4.49 1.58 0.94 4.85 1.27 100.65%
DY 0.00 0.00 3.89 0.00 0.00 0.00 4.55 -
P/NAPS 0.63 0.90 0.59 0.59 0.54 0.87 0.55 9.44%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 27/11/13 28/08/13 29/05/13 22/02/13 28/11/12 24/08/12 -
Price 1.07 0.98 0.775 0.91 0.85 0.97 0.92 -
P/RPS 2.04 2.89 3.12 2.79 2.61 2.17 2.04 0.00%
P/EPS 29.56 31.59 19.18 64.08 106.25 22.99 93.88 -53.61%
EY 3.38 3.17 5.21 1.56 0.94 4.35 1.07 114.83%
DY 0.00 0.00 4.52 0.00 0.00 0.00 3.80 -
P/NAPS 0.67 0.98 0.51 0.60 0.54 0.97 0.65 2.03%

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