[APB] QoQ TTM Result on 30-Sep-2009 [#4]

Stock
[APB] APB RESOURCES BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Sep-2009 [#4]
Profit Trend
QoQ- 59.34%
YoY- 34.72%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 143,841 155,005 161,093 162,635 166,500 167,115 185,498 -15.63%
PBT 12,280 22,134 24,745 27,909 24,781 22,364 25,296 -38.31%
Tax 938 -2,946 -3,650 -4,486 -10,081 -8,400 -9,181 -
NP 13,218 19,188 21,095 23,423 14,700 13,964 16,115 -12.40%
-
NP to SH 13,161 19,131 21,095 23,423 14,700 13,964 16,115 -12.66%
-
Tax Rate -7.64% 13.31% 14.75% 16.07% 40.68% 37.56% 36.29% -
Total Cost 130,623 135,817 139,998 139,212 151,800 153,151 169,383 -15.94%
-
Net Worth 150,875 155,102 156,015 156,322 145,109 122,931 155,637 -2.05%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 7,206 7,200 6,758 6,758 6,758 6,146 3,265 69.76%
Div Payout % 54.76% 37.64% 32.04% 28.85% 45.97% 44.02% 20.26% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 150,875 155,102 156,015 156,322 145,109 122,931 155,637 -2.05%
NOSH 110,937 110,787 110,649 110,867 110,770 96,039 96,072 10.09%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 9.19% 12.38% 13.09% 14.40% 8.83% 8.36% 8.69% -
ROE 8.72% 12.33% 13.52% 14.98% 10.13% 11.36% 10.35% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 129.66 139.91 145.59 146.69 150.31 174.01 193.08 -23.37%
EPS 11.86 17.27 19.06 21.13 13.27 14.54 16.77 -20.67%
DPS 6.50 6.50 6.11 6.10 6.10 6.40 3.40 54.21%
NAPS 1.36 1.40 1.41 1.41 1.31 1.28 1.62 -11.03%
Adjusted Per Share Value based on latest NOSH - 110,867
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 127.43 137.32 142.72 144.08 147.51 148.05 164.34 -15.63%
EPS 11.66 16.95 18.69 20.75 13.02 12.37 14.28 -12.67%
DPS 6.38 6.38 5.99 5.99 5.99 5.45 2.89 69.78%
NAPS 1.3367 1.3741 1.3822 1.3849 1.2856 1.0891 1.3788 -2.05%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.03 1.18 1.18 0.98 0.86 0.79 0.80 -
P/RPS 0.79 0.84 0.81 0.67 0.57 0.45 0.41 55.03%
P/EPS 8.68 6.83 6.19 4.64 6.48 5.43 4.77 49.21%
EY 11.52 14.63 16.16 21.56 15.43 18.40 20.97 -32.99%
DY 6.31 5.51 5.18 6.22 7.09 8.10 4.25 30.23%
P/NAPS 0.76 0.84 0.84 0.70 0.66 0.62 0.49 34.09%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 24/05/10 25/02/10 25/11/09 25/08/09 26/05/09 26/02/09 -
Price 1.08 1.05 1.22 1.20 0.95 0.96 0.79 -
P/RPS 0.83 0.75 0.84 0.82 0.63 0.55 0.41 60.23%
P/EPS 9.10 6.08 6.40 5.68 7.16 6.60 4.71 55.31%
EY 10.98 16.45 15.63 17.61 13.97 15.15 21.23 -35.64%
DY 6.02 6.19 5.01 5.08 6.42 6.67 4.30 25.22%
P/NAPS 0.79 0.75 0.87 0.85 0.73 0.75 0.49 37.61%

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