[APB] QoQ TTM Result on 31-Dec-2011 [#1]

Stock
[APB] APB RESOURCES BHD
Announcement Date
21-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
31-Dec-2011 [#1]
Profit Trend
QoQ- 6.6%
YoY- 100.81%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 227,347 224,699 236,539 198,440 168,884 148,968 121,324 51.82%
PBT 13,050 6,278 12,195 12,204 11,429 13,112 6,248 63.17%
Tax -4,431 -807 -2,458 -2,513 -2,338 -3,286 -1,416 113.49%
NP 8,619 5,471 9,737 9,691 9,091 9,826 4,832 46.92%
-
NP to SH 8,619 5,471 9,737 9,691 9,091 9,826 4,832 46.92%
-
Tax Rate 33.95% 12.85% 20.16% 20.59% 20.46% 25.06% 22.66% -
Total Cost 218,728 219,228 226,802 188,749 159,793 139,142 116,492 52.02%
-
Net Worth 110,950 155,819 158,058 160,650 158,750 157,258 152,425 -19.03%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 3,867 3,867 - 3,337 3,337 3,337 7,220 -33.97%
Div Payout % 44.88% 70.70% - 34.44% 36.72% 33.97% 149.43% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 110,950 155,819 158,058 160,650 158,750 157,258 152,425 -19.03%
NOSH 110,950 110,510 110,530 110,793 111,014 110,745 111,259 -0.18%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 3.79% 2.43% 4.12% 4.88% 5.38% 6.60% 3.98% -
ROE 7.77% 3.51% 6.16% 6.03% 5.73% 6.25% 3.17% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 204.91 203.33 214.00 179.11 152.13 134.51 109.05 52.09%
EPS 7.77 4.95 8.81 8.75 8.19 8.87 4.34 47.28%
DPS 3.50 3.50 0.00 3.00 3.00 3.00 6.50 -33.73%
NAPS 1.00 1.41 1.43 1.45 1.43 1.42 1.37 -18.88%
Adjusted Per Share Value based on latest NOSH - 110,793
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 201.41 199.07 209.56 175.81 149.62 131.98 107.49 51.81%
EPS 7.64 4.85 8.63 8.59 8.05 8.71 4.28 46.99%
DPS 3.43 3.43 0.00 2.96 2.96 2.96 6.40 -33.94%
NAPS 0.9829 1.3805 1.4003 1.4233 1.4064 1.3932 1.3504 -19.03%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.87 0.77 0.98 0.96 0.86 1.01 0.96 -
P/RPS 0.42 0.38 0.46 0.54 0.57 0.75 0.88 -38.84%
P/EPS 11.20 15.55 11.12 10.98 10.50 11.38 22.10 -36.35%
EY 8.93 6.43 8.99 9.11 9.52 8.78 4.52 57.25%
DY 4.02 4.55 0.00 3.13 3.49 2.97 6.77 -29.28%
P/NAPS 0.87 0.55 0.69 0.66 0.60 0.71 0.70 15.55%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 24/08/12 21/05/12 21/02/12 29/11/11 18/08/11 26/05/11 -
Price 0.97 0.92 0.93 0.96 0.93 0.98 1.03 -
P/RPS 0.47 0.45 0.43 0.54 0.61 0.73 0.94 -36.92%
P/EPS 12.49 18.58 10.56 10.98 11.36 11.05 23.72 -34.71%
EY 8.01 5.38 9.47 9.11 8.81 9.05 4.22 53.12%
DY 3.61 3.80 0.00 3.13 3.23 3.06 6.31 -31.01%
P/NAPS 0.97 0.65 0.65 0.66 0.65 0.69 0.75 18.65%

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