[APB] QoQ TTM Result on 31-Dec-2013 [#1]

Stock
[APB] APB RESOURCES BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Dec-2013 [#1]
Profit Trend
QoQ- 30.16%
YoY- 66.57%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 173,183 180,505 177,830 159,265 137,137 149,266 171,548 0.63%
PBT 16,249 17,213 21,838 18,714 14,542 17,100 12,564 18.68%
Tax -4,112 -4,820 -5,993 -5,212 -4,169 -5,483 -4,343 -3.57%
NP 12,137 12,393 15,845 13,502 10,373 11,617 8,221 29.62%
-
NP to SH 12,137 12,393 15,845 13,502 10,373 11,617 8,221 29.62%
-
Tax Rate 25.31% 28.00% 27.44% 27.85% 28.67% 32.06% 34.57% -
Total Cost 161,046 168,112 161,985 145,763 126,764 137,649 163,327 -0.93%
-
Net Worth 178,257 174,479 181,979 177,325 110,781 169,625 168,484 3.82%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - 3,867 -
Div Payout % - - - - - - 47.05% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 178,257 174,479 181,979 177,325 110,781 169,625 168,484 3.82%
NOSH 110,719 110,430 110,963 110,828 110,781 110,866 110,845 -0.07%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 7.01% 6.87% 8.91% 8.48% 7.56% 7.78% 4.79% -
ROE 6.81% 7.10% 8.71% 7.61% 9.36% 6.85% 4.88% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 156.42 163.46 160.26 143.70 123.79 134.64 154.76 0.71%
EPS 10.96 11.22 14.28 12.18 9.36 10.48 7.42 29.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.50 -
NAPS 1.61 1.58 1.64 1.60 1.00 1.53 1.52 3.90%
Adjusted Per Share Value based on latest NOSH - 110,828
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 153.43 159.92 157.55 141.10 121.49 132.24 151.98 0.63%
EPS 10.75 10.98 14.04 11.96 9.19 10.29 7.28 29.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.43 -
NAPS 1.5793 1.5458 1.6122 1.571 0.9815 1.5028 1.4927 3.82%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.32 1.38 1.14 1.00 0.90 0.90 0.90 -
P/RPS 0.84 0.84 0.71 0.70 0.73 0.67 0.58 27.97%
P/EPS 12.04 12.30 7.98 8.21 9.61 8.59 12.13 -0.49%
EY 8.30 8.13 12.53 12.18 10.40 11.64 8.24 0.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.89 -
P/NAPS 0.82 0.87 0.70 0.63 0.90 0.59 0.59 24.51%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 26/08/14 29/05/14 25/02/14 27/11/13 28/08/13 29/05/13 -
Price 1.05 1.49 1.06 1.07 0.98 0.775 0.91 -
P/RPS 0.67 0.91 0.66 0.74 0.79 0.58 0.59 8.83%
P/EPS 9.58 13.28 7.42 8.78 10.47 7.40 12.27 -15.19%
EY 10.44 7.53 13.47 11.39 9.55 13.52 8.15 17.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.85 -
P/NAPS 0.65 0.94 0.65 0.67 0.98 0.51 0.60 5.47%

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