[APB] QoQ TTM Result on 31-Dec-2015 [#1]

Stock
[APB] APB RESOURCES BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
31-Dec-2015 [#1]
Profit Trend
QoQ- -33.72%
YoY- 27.36%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 89,262 113,080 134,566 142,657 136,888 124,782 117,926 -16.90%
PBT -8,510 -461 5,625 18,316 24,920 16,580 13,267 -
Tax 1,383 -3,678 -4,792 -6,125 -6,527 -4,118 -3,296 -
NP -7,127 -4,139 833 12,191 18,393 12,462 9,971 -
-
NP to SH -7,127 -4,139 833 12,191 18,393 12,462 9,971 -
-
Tax Rate - - 85.19% 33.44% 26.19% 24.84% 24.84% -
Total Cost 96,389 117,219 133,733 130,466 118,495 112,320 107,955 -7.25%
-
Net Worth 175,057 169,818 178,545 185,101 189,578 180,894 184,178 -3.32%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 7,214 7,214 - - - - - -
Div Payout % 0.00% 0.00% - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 175,057 169,818 178,545 185,101 189,578 180,894 184,178 -3.32%
NOSH 110,795 110,992 110,897 110,839 110,864 110,977 110,951 -0.09%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -7.98% -3.66% 0.62% 8.55% 13.44% 9.99% 8.46% -
ROE -4.07% -2.44% 0.47% 6.59% 9.70% 6.89% 5.41% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 80.56 101.88 121.34 128.71 123.47 112.44 106.29 -16.82%
EPS -6.43 -3.73 0.75 11.00 16.59 11.23 8.99 -
DPS 6.50 6.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.53 1.61 1.67 1.71 1.63 1.66 -3.23%
Adjusted Per Share Value based on latest NOSH - 110,839
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 79.09 100.19 119.23 126.40 121.29 110.56 104.49 -16.90%
EPS -6.31 -3.67 0.74 10.80 16.30 11.04 8.83 -
DPS 6.39 6.39 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5511 1.5047 1.582 1.6401 1.6798 1.6028 1.6319 -3.31%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.97 1.02 1.12 1.39 1.13 1.23 1.18 -
P/RPS 1.20 1.00 0.92 1.08 0.92 1.09 1.11 5.31%
P/EPS -15.08 -27.35 149.11 12.64 6.81 10.95 13.13 -
EY -6.63 -3.66 0.67 7.91 14.68 9.13 7.62 -
DY 6.70 6.37 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.67 0.70 0.83 0.66 0.75 0.71 -9.60%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 28/11/16 25/08/16 26/05/16 25/02/16 26/11/15 27/08/15 28/05/15 -
Price 0.95 1.03 1.10 1.25 1.30 1.14 1.20 -
P/RPS 1.18 1.01 0.91 0.97 1.05 1.01 1.13 2.92%
P/EPS -14.77 -27.62 146.44 11.36 7.84 10.15 13.35 -
EY -6.77 -3.62 0.68 8.80 12.76 9.85 7.49 -
DY 6.84 6.31 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.67 0.68 0.75 0.76 0.70 0.72 -11.41%

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