[APB] QoQ TTM Result on 31-Dec-2014 [#1]

Stock
[APB] APB RESOURCES BHD
Announcement Date
12-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
31-Dec-2014 [#1]
Profit Trend
QoQ- -21.13%
YoY- -29.11%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 136,888 124,782 117,926 142,991 173,183 180,505 177,830 -15.99%
PBT 24,920 16,580 13,267 12,802 16,249 17,213 21,838 9.19%
Tax -6,527 -4,118 -3,296 -3,230 -4,112 -4,820 -5,993 5.84%
NP 18,393 12,462 9,971 9,572 12,137 12,393 15,845 10.44%
-
NP to SH 18,393 12,462 9,971 9,572 12,137 12,393 15,845 10.44%
-
Tax Rate 26.19% 24.84% 24.84% 25.23% 25.31% 28.00% 27.44% -
Total Cost 118,495 112,320 107,955 133,419 161,046 168,112 161,985 -18.79%
-
Net Worth 189,578 180,894 184,178 178,941 178,257 174,479 181,979 2.76%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 189,578 180,894 184,178 178,941 178,257 174,479 181,979 2.76%
NOSH 110,864 110,977 110,951 110,458 110,719 110,430 110,963 -0.05%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 13.44% 9.99% 8.46% 6.69% 7.01% 6.87% 8.91% -
ROE 9.70% 6.89% 5.41% 5.35% 6.81% 7.10% 8.71% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 123.47 112.44 106.29 129.45 156.42 163.46 160.26 -15.94%
EPS 16.59 11.23 8.99 8.67 10.96 11.22 14.28 10.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.63 1.66 1.62 1.61 1.58 1.64 2.82%
Adjusted Per Share Value based on latest NOSH - 110,458
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 121.29 110.56 104.49 126.70 153.45 159.94 157.57 -15.99%
EPS 16.30 11.04 8.83 8.48 10.75 10.98 14.04 10.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6798 1.6028 1.6319 1.5855 1.5795 1.546 1.6124 2.76%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.13 1.23 1.18 1.05 1.32 1.38 1.14 -
P/RPS 0.92 1.09 1.11 0.81 0.84 0.84 0.71 18.83%
P/EPS 6.81 10.95 13.13 12.12 12.04 12.30 7.98 -10.02%
EY 14.68 9.13 7.62 8.25 8.30 8.13 12.53 11.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.75 0.71 0.65 0.82 0.87 0.70 -3.84%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 27/08/15 28/05/15 12/02/15 27/11/14 26/08/14 29/05/14 -
Price 1.30 1.14 1.20 1.11 1.05 1.49 1.06 -
P/RPS 1.05 1.01 1.13 0.86 0.67 0.91 0.66 36.24%
P/EPS 7.84 10.15 13.35 12.81 9.58 13.28 7.42 3.73%
EY 12.76 9.85 7.49 7.81 10.44 7.53 13.47 -3.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.70 0.72 0.69 0.65 0.94 0.65 10.97%

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