[APB] QoQ TTM Result on 31-Dec-2012 [#1]

Stock
[APB] APB RESOURCES BHD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Dec-2012 [#1]
Profit Trend
QoQ- -5.95%
YoY- -16.36%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 137,137 149,266 171,548 206,592 227,347 224,699 236,539 -30.44%
PBT 14,542 17,100 12,564 12,372 13,050 6,278 12,195 12.43%
Tax -4,169 -5,483 -4,343 -4,266 -4,431 -807 -2,458 42.17%
NP 10,373 11,617 8,221 8,106 8,619 5,471 9,737 4.30%
-
NP to SH 10,373 11,617 8,221 8,106 8,619 5,471 9,737 4.30%
-
Tax Rate 28.67% 32.06% 34.57% 34.48% 33.95% 12.85% 20.16% -
Total Cost 126,764 137,649 163,327 198,486 218,728 219,228 226,802 -32.12%
-
Net Worth 110,781 169,625 168,484 172,184 110,950 155,819 158,058 -21.07%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 3,867 3,867 3,867 3,867 - -
Div Payout % - - 47.05% 47.72% 44.88% 70.70% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 110,781 169,625 168,484 172,184 110,950 155,819 158,058 -21.07%
NOSH 110,781 110,866 110,845 110,374 110,950 110,510 110,530 0.15%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 7.56% 7.78% 4.79% 3.92% 3.79% 2.43% 4.12% -
ROE 9.36% 6.85% 4.88% 4.71% 7.77% 3.51% 6.16% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 123.79 134.64 154.76 187.17 204.91 203.33 214.00 -30.55%
EPS 9.36 10.48 7.42 7.34 7.77 4.95 8.81 4.11%
DPS 0.00 0.00 3.50 3.50 3.50 3.50 0.00 -
NAPS 1.00 1.53 1.52 1.56 1.00 1.41 1.43 -21.19%
Adjusted Per Share Value based on latest NOSH - 110,374
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 121.49 132.24 151.98 183.03 201.41 199.07 209.56 -30.44%
EPS 9.19 10.29 7.28 7.18 7.64 4.85 8.63 4.27%
DPS 0.00 0.00 3.43 3.43 3.43 3.43 0.00 -
NAPS 0.9815 1.5028 1.4927 1.5254 0.9829 1.3805 1.4003 -21.07%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.90 0.90 0.90 0.85 0.87 0.77 0.98 -
P/RPS 0.73 0.67 0.58 0.45 0.42 0.38 0.46 36.01%
P/EPS 9.61 8.59 12.13 11.57 11.20 15.55 11.12 -9.26%
EY 10.40 11.64 8.24 8.64 8.93 6.43 8.99 10.19%
DY 0.00 0.00 3.89 4.12 4.02 4.55 0.00 -
P/NAPS 0.90 0.59 0.59 0.54 0.87 0.55 0.69 19.35%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 28/08/13 29/05/13 22/02/13 28/11/12 24/08/12 21/05/12 -
Price 0.98 0.775 0.91 0.85 0.97 0.92 0.93 -
P/RPS 0.79 0.58 0.59 0.45 0.47 0.45 0.43 49.94%
P/EPS 10.47 7.40 12.27 11.57 12.49 18.58 10.56 -0.56%
EY 9.55 13.52 8.15 8.64 8.01 5.38 9.47 0.56%
DY 0.00 0.00 3.85 4.12 3.61 3.80 0.00 -
P/NAPS 0.98 0.51 0.60 0.54 0.97 0.65 0.65 31.45%

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