[APB] QoQ TTM Result on 30-Jun-2012 [#3]

Stock
[APB] APB RESOURCES BHD
Announcement Date
24-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Jun-2012 [#3]
Profit Trend
QoQ- -43.81%
YoY- -44.32%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 171,548 206,592 227,347 224,699 236,539 198,440 168,884 1.04%
PBT 12,564 12,372 13,050 6,278 12,195 12,204 11,429 6.50%
Tax -4,343 -4,266 -4,431 -807 -2,458 -2,513 -2,338 51.05%
NP 8,221 8,106 8,619 5,471 9,737 9,691 9,091 -6.48%
-
NP to SH 8,221 8,106 8,619 5,471 9,737 9,691 9,091 -6.48%
-
Tax Rate 34.57% 34.48% 33.95% 12.85% 20.16% 20.59% 20.46% -
Total Cost 163,327 198,486 218,728 219,228 226,802 188,749 159,793 1.46%
-
Net Worth 168,484 172,184 110,950 155,819 158,058 160,650 158,750 4.04%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 3,867 3,867 3,867 3,867 - 3,337 3,337 10.31%
Div Payout % 47.05% 47.72% 44.88% 70.70% - 34.44% 36.72% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 168,484 172,184 110,950 155,819 158,058 160,650 158,750 4.04%
NOSH 110,845 110,374 110,950 110,510 110,530 110,793 111,014 -0.10%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 4.79% 3.92% 3.79% 2.43% 4.12% 4.88% 5.38% -
ROE 4.88% 4.71% 7.77% 3.51% 6.16% 6.03% 5.73% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 154.76 187.17 204.91 203.33 214.00 179.11 152.13 1.14%
EPS 7.42 7.34 7.77 4.95 8.81 8.75 8.19 -6.36%
DPS 3.50 3.50 3.50 3.50 0.00 3.00 3.00 10.81%
NAPS 1.52 1.56 1.00 1.41 1.43 1.45 1.43 4.14%
Adjusted Per Share Value based on latest NOSH - 110,510
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 151.98 183.03 201.41 199.07 209.56 175.81 149.62 1.04%
EPS 7.28 7.18 7.64 4.85 8.63 8.59 8.05 -6.47%
DPS 3.43 3.43 3.43 3.43 0.00 2.96 2.96 10.31%
NAPS 1.4927 1.5254 0.9829 1.3805 1.4003 1.4233 1.4064 4.04%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.90 0.85 0.87 0.77 0.98 0.96 0.86 -
P/RPS 0.58 0.45 0.42 0.38 0.46 0.54 0.57 1.16%
P/EPS 12.13 11.57 11.20 15.55 11.12 10.98 10.50 10.08%
EY 8.24 8.64 8.93 6.43 8.99 9.11 9.52 -9.16%
DY 3.89 4.12 4.02 4.55 0.00 3.13 3.49 7.49%
P/NAPS 0.59 0.54 0.87 0.55 0.69 0.66 0.60 -1.11%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 22/02/13 28/11/12 24/08/12 21/05/12 21/02/12 29/11/11 -
Price 0.91 0.85 0.97 0.92 0.93 0.96 0.93 -
P/RPS 0.59 0.45 0.47 0.45 0.43 0.54 0.61 -2.19%
P/EPS 12.27 11.57 12.49 18.58 10.56 10.98 11.36 5.26%
EY 8.15 8.64 8.01 5.38 9.47 9.11 8.81 -5.05%
DY 3.85 4.12 3.61 3.80 0.00 3.13 3.23 12.40%
P/NAPS 0.60 0.54 0.97 0.65 0.65 0.66 0.65 -5.19%

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