[APB] QoQ TTM Result on 31-Dec-2020 [#1]

Stock
[APB] APB RESOURCES BHD
Announcement Date
18-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
31-Dec-2020 [#1]
Profit Trend
QoQ- 12.92%
YoY- 779.65%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 56,871 62,766 67,498 76,363 89,367 94,712 94,469 -28.68%
PBT -4,984 5,980 6,640 5,216 4,716 1,680 2,225 -
Tax -334 -907 -903 -907 -900 432 424 -
NP -5,318 5,073 5,737 4,309 3,816 2,112 2,649 -
-
NP to SH -5,318 5,073 5,737 4,309 3,816 2,112 2,649 -
-
Tax Rate - 15.17% 13.60% 17.39% 19.08% -25.71% -19.06% -
Total Cost 62,189 57,693 61,761 72,054 85,551 92,600 91,820 -22.85%
-
Net Worth 152,966 158,508 160,725 158,508 157,399 154,074 158,024 -2.14%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 152,966 158,508 160,725 158,508 157,399 154,074 158,024 -2.14%
NOSH 112,875 112,875 112,875 112,875 112,875 112,875 112,875 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -9.35% 8.08% 8.50% 5.64% 4.27% 2.23% 2.80% -
ROE -3.48% 3.20% 3.57% 2.72% 2.42% 1.37% 1.68% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 51.31 56.63 60.89 68.89 80.62 85.45 83.69 -27.80%
EPS -4.80 4.58 5.18 3.89 3.44 1.91 2.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.43 1.45 1.43 1.42 1.39 1.40 -0.95%
Adjusted Per Share Value based on latest NOSH - 112,875
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 50.39 55.61 59.81 67.66 79.18 83.92 83.70 -28.67%
EPS -4.71 4.49 5.08 3.82 3.38 1.87 2.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3554 1.4045 1.4241 1.4045 1.3946 1.3652 1.4002 -2.14%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.705 0.705 0.83 0.58 0.335 0.365 0.45 -
P/RPS 1.37 1.25 1.36 0.84 0.42 0.43 0.54 85.91%
P/EPS -14.69 15.40 16.04 14.92 9.73 19.16 19.17 -
EY -6.81 6.49 6.24 6.70 10.28 5.22 5.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.49 0.57 0.41 0.24 0.26 0.32 36.40%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 26/08/21 27/05/21 18/03/21 27/11/20 25/08/20 24/06/20 -
Price 0.695 0.78 0.805 0.745 0.41 0.38 0.385 -
P/RPS 1.35 1.38 1.32 1.08 0.51 0.44 0.46 104.84%
P/EPS -14.49 17.04 15.55 19.16 11.91 19.94 16.41 -
EY -6.90 5.87 6.43 5.22 8.40 5.01 6.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.55 0.56 0.52 0.29 0.27 0.28 47.13%

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