[APB] QoQ TTM Result on 30-Jun-2011 [#3]

Stock
[APB] APB RESOURCES BHD
Announcement Date
18-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
30-Jun-2011 [#3]
Profit Trend
QoQ- 103.35%
YoY- -25.34%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 236,539 198,440 168,884 148,968 121,324 125,081 128,699 49.98%
PBT 12,195 12,204 11,429 13,112 6,248 6,304 6,366 54.18%
Tax -2,458 -2,513 -2,338 -3,286 -1,416 -1,421 -1,427 43.64%
NP 9,737 9,691 9,091 9,826 4,832 4,883 4,939 57.16%
-
NP to SH 9,737 9,691 9,091 9,826 4,832 4,826 4,882 58.38%
-
Tax Rate 20.16% 20.59% 20.46% 25.06% 22.66% 22.54% 22.42% -
Total Cost 226,802 188,749 159,793 139,142 116,492 120,198 123,760 49.69%
-
Net Worth 158,058 160,650 158,750 157,258 152,425 153,672 152,675 2.33%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 3,337 3,337 3,337 7,220 7,206 7,206 -
Div Payout % - 34.44% 36.72% 33.97% 149.43% 149.33% 147.61% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 158,058 160,650 158,750 157,258 152,425 153,672 152,675 2.33%
NOSH 110,530 110,793 111,014 110,745 111,259 110,555 110,634 -0.06%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 4.12% 4.88% 5.38% 6.60% 3.98% 3.90% 3.84% -
ROE 6.16% 6.03% 5.73% 6.25% 3.17% 3.14% 3.20% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 214.00 179.11 152.13 134.51 109.05 113.14 116.33 50.07%
EPS 8.81 8.75 8.19 8.87 4.34 4.37 4.41 58.55%
DPS 0.00 3.00 3.00 3.00 6.50 6.50 6.50 -
NAPS 1.43 1.45 1.43 1.42 1.37 1.39 1.38 2.39%
Adjusted Per Share Value based on latest NOSH - 110,745
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 209.56 175.81 149.62 131.98 107.49 110.81 114.02 49.98%
EPS 8.63 8.59 8.05 8.71 4.28 4.28 4.33 58.30%
DPS 0.00 2.96 2.96 2.96 6.40 6.38 6.38 -
NAPS 1.4003 1.4233 1.4064 1.3932 1.3504 1.3614 1.3526 2.33%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.98 0.96 0.86 1.01 0.96 0.94 1.02 -
P/RPS 0.46 0.54 0.57 0.75 0.88 0.83 0.88 -35.08%
P/EPS 11.12 10.98 10.50 11.38 22.10 21.53 23.11 -38.56%
EY 8.99 9.11 9.52 8.78 4.52 4.64 4.33 62.67%
DY 0.00 3.13 3.49 2.97 6.77 6.91 6.37 -
P/NAPS 0.69 0.66 0.60 0.71 0.70 0.68 0.74 -4.55%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 21/05/12 21/02/12 29/11/11 18/08/11 26/05/11 24/02/11 25/11/10 -
Price 0.93 0.96 0.93 0.98 1.03 1.00 1.00 -
P/RPS 0.43 0.54 0.61 0.73 0.94 0.88 0.86 -36.97%
P/EPS 10.56 10.98 11.36 11.05 23.72 22.91 22.66 -39.86%
EY 9.47 9.11 8.81 9.05 4.22 4.37 4.41 66.36%
DY 0.00 3.13 3.23 3.06 6.31 6.50 6.50 -
P/NAPS 0.65 0.66 0.65 0.69 0.75 0.72 0.72 -6.58%

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