[APB] QoQ TTM Result on 31-Dec-2009 [#1]

Stock
[APB] APB RESOURCES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Dec-2009 [#1]
Profit Trend
QoQ- -9.94%
YoY- 30.9%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 128,699 143,841 155,005 161,093 162,635 166,500 167,115 -15.96%
PBT 6,366 12,280 22,134 24,745 27,909 24,781 22,364 -56.69%
Tax -1,427 938 -2,946 -3,650 -4,486 -10,081 -8,400 -69.29%
NP 4,939 13,218 19,188 21,095 23,423 14,700 13,964 -49.95%
-
NP to SH 4,882 13,161 19,131 21,095 23,423 14,700 13,964 -50.34%
-
Tax Rate 22.42% -7.64% 13.31% 14.75% 16.07% 40.68% 37.56% -
Total Cost 123,760 130,623 135,817 139,998 139,212 151,800 153,151 -13.23%
-
Net Worth 152,675 150,875 155,102 156,015 156,322 145,109 122,931 15.52%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 7,206 7,206 7,200 6,758 6,758 6,758 6,146 11.17%
Div Payout % 147.61% 54.76% 37.64% 32.04% 28.85% 45.97% 44.02% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 152,675 150,875 155,102 156,015 156,322 145,109 122,931 15.52%
NOSH 110,634 110,937 110,787 110,649 110,867 110,770 96,039 9.88%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 3.84% 9.19% 12.38% 13.09% 14.40% 8.83% 8.36% -
ROE 3.20% 8.72% 12.33% 13.52% 14.98% 10.13% 11.36% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 116.33 129.66 139.91 145.59 146.69 150.31 174.01 -23.52%
EPS 4.41 11.86 17.27 19.06 21.13 13.27 14.54 -54.82%
DPS 6.50 6.50 6.50 6.11 6.10 6.10 6.40 1.03%
NAPS 1.38 1.36 1.40 1.41 1.41 1.31 1.28 5.13%
Adjusted Per Share Value based on latest NOSH - 110,649
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 114.02 127.43 137.32 142.72 144.08 147.51 148.05 -15.96%
EPS 4.33 11.66 16.95 18.69 20.75 13.02 12.37 -50.30%
DPS 6.38 6.38 6.38 5.99 5.99 5.99 5.45 11.06%
NAPS 1.3526 1.3367 1.3741 1.3822 1.3849 1.2856 1.0891 15.52%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.02 1.03 1.18 1.18 0.98 0.86 0.79 -
P/RPS 0.88 0.79 0.84 0.81 0.67 0.57 0.45 56.31%
P/EPS 23.11 8.68 6.83 6.19 4.64 6.48 5.43 162.39%
EY 4.33 11.52 14.63 16.16 21.56 15.43 18.40 -61.84%
DY 6.37 6.31 5.51 5.18 6.22 7.09 8.10 -14.78%
P/NAPS 0.74 0.76 0.84 0.84 0.70 0.66 0.62 12.50%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 24/08/10 24/05/10 25/02/10 25/11/09 25/08/09 26/05/09 -
Price 1.00 1.08 1.05 1.22 1.20 0.95 0.96 -
P/RPS 0.86 0.83 0.75 0.84 0.82 0.63 0.55 34.68%
P/EPS 22.66 9.10 6.08 6.40 5.68 7.16 6.60 127.41%
EY 4.41 10.98 16.45 15.63 17.61 13.97 15.15 -56.04%
DY 6.50 6.02 6.19 5.01 5.08 6.42 6.67 -1.70%
P/NAPS 0.72 0.79 0.75 0.87 0.85 0.73 0.75 -2.68%

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