[APB] QoQ TTM Result on 31-Mar-2013 [#2]

Stock
[APB] APB RESOURCES BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Mar-2013 [#2]
Profit Trend
QoQ- 1.42%
YoY- -15.57%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 159,265 137,137 149,266 171,548 206,592 227,347 224,699 -20.45%
PBT 18,714 14,542 17,100 12,564 12,372 13,050 6,278 106.71%
Tax -5,212 -4,169 -5,483 -4,343 -4,266 -4,431 -807 245.63%
NP 13,502 10,373 11,617 8,221 8,106 8,619 5,471 82.32%
-
NP to SH 13,502 10,373 11,617 8,221 8,106 8,619 5,471 82.32%
-
Tax Rate 27.85% 28.67% 32.06% 34.57% 34.48% 33.95% 12.85% -
Total Cost 145,763 126,764 137,649 163,327 198,486 218,728 219,228 -23.76%
-
Net Worth 177,325 110,781 169,625 168,484 172,184 110,950 155,819 8.97%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - 3,867 3,867 3,867 3,867 -
Div Payout % - - - 47.05% 47.72% 44.88% 70.70% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 177,325 110,781 169,625 168,484 172,184 110,950 155,819 8.97%
NOSH 110,828 110,781 110,866 110,845 110,374 110,950 110,510 0.19%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 8.48% 7.56% 7.78% 4.79% 3.92% 3.79% 2.43% -
ROE 7.61% 9.36% 6.85% 4.88% 4.71% 7.77% 3.51% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 143.70 123.79 134.64 154.76 187.17 204.91 203.33 -20.60%
EPS 12.18 9.36 10.48 7.42 7.34 7.77 4.95 81.96%
DPS 0.00 0.00 0.00 3.50 3.50 3.50 3.50 -
NAPS 1.60 1.00 1.53 1.52 1.56 1.00 1.41 8.76%
Adjusted Per Share Value based on latest NOSH - 110,845
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 141.10 121.49 132.24 151.98 183.03 201.41 199.07 -20.45%
EPS 11.96 9.19 10.29 7.28 7.18 7.64 4.85 82.22%
DPS 0.00 0.00 0.00 3.43 3.43 3.43 3.43 -
NAPS 1.571 0.9815 1.5028 1.4927 1.5254 0.9829 1.3805 8.97%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.00 0.90 0.90 0.90 0.85 0.87 0.77 -
P/RPS 0.70 0.73 0.67 0.58 0.45 0.42 0.38 50.10%
P/EPS 8.21 9.61 8.59 12.13 11.57 11.20 15.55 -34.59%
EY 12.18 10.40 11.64 8.24 8.64 8.93 6.43 52.91%
DY 0.00 0.00 0.00 3.89 4.12 4.02 4.55 -
P/NAPS 0.63 0.90 0.59 0.59 0.54 0.87 0.55 9.44%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 27/11/13 28/08/13 29/05/13 22/02/13 28/11/12 24/08/12 -
Price 1.07 0.98 0.775 0.91 0.85 0.97 0.92 -
P/RPS 0.74 0.79 0.58 0.59 0.45 0.47 0.45 39.19%
P/EPS 8.78 10.47 7.40 12.27 11.57 12.49 18.58 -39.24%
EY 11.39 9.55 13.52 8.15 8.64 8.01 5.38 64.65%
DY 0.00 0.00 0.00 3.85 4.12 3.61 3.80 -
P/NAPS 0.67 0.98 0.51 0.60 0.54 0.97 0.65 2.03%

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