[APB] QoQ TTM Result on 31-Mar-2012 [#2]

Stock
[APB] APB RESOURCES BHD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
31-Mar-2012 [#2]
Profit Trend
QoQ- 0.47%
YoY- 101.51%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 206,592 227,347 224,699 236,539 198,440 168,884 148,968 24.23%
PBT 12,372 13,050 6,278 12,195 12,204 11,429 13,112 -3.78%
Tax -4,266 -4,431 -807 -2,458 -2,513 -2,338 -3,286 18.91%
NP 8,106 8,619 5,471 9,737 9,691 9,091 9,826 -11.98%
-
NP to SH 8,106 8,619 5,471 9,737 9,691 9,091 9,826 -11.98%
-
Tax Rate 34.48% 33.95% 12.85% 20.16% 20.59% 20.46% 25.06% -
Total Cost 198,486 218,728 219,228 226,802 188,749 159,793 139,142 26.58%
-
Net Worth 172,184 110,950 155,819 158,058 160,650 158,750 157,258 6.20%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 3,867 3,867 3,867 - 3,337 3,337 3,337 10.27%
Div Payout % 47.72% 44.88% 70.70% - 34.44% 36.72% 33.97% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 172,184 110,950 155,819 158,058 160,650 158,750 157,258 6.20%
NOSH 110,374 110,950 110,510 110,530 110,793 111,014 110,745 -0.22%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 3.92% 3.79% 2.43% 4.12% 4.88% 5.38% 6.60% -
ROE 4.71% 7.77% 3.51% 6.16% 6.03% 5.73% 6.25% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 187.17 204.91 203.33 214.00 179.11 152.13 134.51 24.51%
EPS 7.34 7.77 4.95 8.81 8.75 8.19 8.87 -11.80%
DPS 3.50 3.50 3.50 0.00 3.00 3.00 3.00 10.77%
NAPS 1.56 1.00 1.41 1.43 1.45 1.43 1.42 6.43%
Adjusted Per Share Value based on latest NOSH - 110,530
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 183.03 201.41 199.07 209.56 175.81 149.62 131.98 24.23%
EPS 7.18 7.64 4.85 8.63 8.59 8.05 8.71 -12.03%
DPS 3.43 3.43 3.43 0.00 2.96 2.96 2.96 10.27%
NAPS 1.5254 0.9829 1.3805 1.4003 1.4233 1.4064 1.3932 6.20%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.85 0.87 0.77 0.98 0.96 0.86 1.01 -
P/RPS 0.45 0.42 0.38 0.46 0.54 0.57 0.75 -28.75%
P/EPS 11.57 11.20 15.55 11.12 10.98 10.50 11.38 1.10%
EY 8.64 8.93 6.43 8.99 9.11 9.52 8.78 -1.06%
DY 4.12 4.02 4.55 0.00 3.13 3.49 2.97 24.25%
P/NAPS 0.54 0.87 0.55 0.69 0.66 0.60 0.71 -16.60%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 22/02/13 28/11/12 24/08/12 21/05/12 21/02/12 29/11/11 18/08/11 -
Price 0.85 0.97 0.92 0.93 0.96 0.93 0.98 -
P/RPS 0.45 0.47 0.45 0.43 0.54 0.61 0.73 -27.46%
P/EPS 11.57 12.49 18.58 10.56 10.98 11.36 11.05 3.09%
EY 8.64 8.01 5.38 9.47 9.11 8.81 9.05 -3.02%
DY 4.12 3.61 3.80 0.00 3.13 3.23 3.06 21.82%
P/NAPS 0.54 0.97 0.65 0.65 0.66 0.65 0.69 -15.01%

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