[APB] QoQ TTM Result on 30-Sep-2013 [#4]

Stock
[APB] APB RESOURCES BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Sep-2013 [#4]
Profit Trend
QoQ- -10.71%
YoY- 20.35%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 180,505 177,830 159,265 137,137 149,266 171,548 206,592 -8.62%
PBT 17,213 21,838 18,714 14,542 17,100 12,564 12,372 24.70%
Tax -4,820 -5,993 -5,212 -4,169 -5,483 -4,343 -4,266 8.50%
NP 12,393 15,845 13,502 10,373 11,617 8,221 8,106 32.81%
-
NP to SH 12,393 15,845 13,502 10,373 11,617 8,221 8,106 32.81%
-
Tax Rate 28.00% 27.44% 27.85% 28.67% 32.06% 34.57% 34.48% -
Total Cost 168,112 161,985 145,763 126,764 137,649 163,327 198,486 -10.50%
-
Net Worth 174,479 181,979 177,325 110,781 169,625 168,484 172,184 0.88%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - 3,867 3,867 -
Div Payout % - - - - - 47.05% 47.72% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 174,479 181,979 177,325 110,781 169,625 168,484 172,184 0.88%
NOSH 110,430 110,963 110,828 110,781 110,866 110,845 110,374 0.03%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 6.87% 8.91% 8.48% 7.56% 7.78% 4.79% 3.92% -
ROE 7.10% 8.71% 7.61% 9.36% 6.85% 4.88% 4.71% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 163.46 160.26 143.70 123.79 134.64 154.76 187.17 -8.65%
EPS 11.22 14.28 12.18 9.36 10.48 7.42 7.34 32.80%
DPS 0.00 0.00 0.00 0.00 0.00 3.50 3.50 -
NAPS 1.58 1.64 1.60 1.00 1.53 1.52 1.56 0.85%
Adjusted Per Share Value based on latest NOSH - 110,781
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 159.92 157.55 141.10 121.49 132.24 151.98 183.03 -8.62%
EPS 10.98 14.04 11.96 9.19 10.29 7.28 7.18 32.83%
DPS 0.00 0.00 0.00 0.00 0.00 3.43 3.43 -
NAPS 1.5458 1.6122 1.571 0.9815 1.5028 1.4927 1.5254 0.89%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.38 1.14 1.00 0.90 0.90 0.90 0.85 -
P/RPS 0.84 0.71 0.70 0.73 0.67 0.58 0.45 51.77%
P/EPS 12.30 7.98 8.21 9.61 8.59 12.13 11.57 4.17%
EY 8.13 12.53 12.18 10.40 11.64 8.24 8.64 -3.98%
DY 0.00 0.00 0.00 0.00 0.00 3.89 4.12 -
P/NAPS 0.87 0.70 0.63 0.90 0.59 0.59 0.54 37.55%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 29/05/14 25/02/14 27/11/13 28/08/13 29/05/13 22/02/13 -
Price 1.49 1.06 1.07 0.98 0.775 0.91 0.85 -
P/RPS 0.91 0.66 0.74 0.79 0.58 0.59 0.45 60.12%
P/EPS 13.28 7.42 8.78 10.47 7.40 12.27 11.57 9.65%
EY 7.53 13.47 11.39 9.55 13.52 8.15 8.64 -8.78%
DY 0.00 0.00 0.00 0.00 0.00 3.85 4.12 -
P/NAPS 0.94 0.65 0.67 0.98 0.51 0.60 0.54 44.85%

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