[APB] QoQ TTM Result on 31-Mar-2014 [#2]

Stock
[APB] APB RESOURCES BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Mar-2014 [#2]
Profit Trend
QoQ- 17.35%
YoY- 92.74%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 142,991 173,183 180,505 177,830 159,265 137,137 149,266 -2.81%
PBT 12,802 16,249 17,213 21,838 18,714 14,542 17,100 -17.50%
Tax -3,230 -4,112 -4,820 -5,993 -5,212 -4,169 -5,483 -29.65%
NP 9,572 12,137 12,393 15,845 13,502 10,373 11,617 -12.07%
-
NP to SH 9,572 12,137 12,393 15,845 13,502 10,373 11,617 -12.07%
-
Tax Rate 25.23% 25.31% 28.00% 27.44% 27.85% 28.67% 32.06% -
Total Cost 133,419 161,046 168,112 161,985 145,763 126,764 137,649 -2.05%
-
Net Worth 178,941 178,257 174,479 181,979 177,325 110,781 169,625 3.61%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 178,941 178,257 174,479 181,979 177,325 110,781 169,625 3.61%
NOSH 110,458 110,719 110,430 110,963 110,828 110,781 110,866 -0.24%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 6.69% 7.01% 6.87% 8.91% 8.48% 7.56% 7.78% -
ROE 5.35% 6.81% 7.10% 8.71% 7.61% 9.36% 6.85% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 129.45 156.42 163.46 160.26 143.70 123.79 134.64 -2.57%
EPS 8.67 10.96 11.22 14.28 12.18 9.36 10.48 -11.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.61 1.58 1.64 1.60 1.00 1.53 3.87%
Adjusted Per Share Value based on latest NOSH - 110,963
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 126.68 153.43 159.92 157.55 141.10 121.49 132.24 -2.81%
EPS 8.48 10.75 10.98 14.04 11.96 9.19 10.29 -12.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5853 1.5793 1.5458 1.6122 1.571 0.9815 1.5028 3.61%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.05 1.32 1.38 1.14 1.00 0.90 0.90 -
P/RPS 0.81 0.84 0.84 0.71 0.70 0.73 0.67 13.44%
P/EPS 12.12 12.04 12.30 7.98 8.21 9.61 8.59 25.71%
EY 8.25 8.30 8.13 12.53 12.18 10.40 11.64 -20.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.82 0.87 0.70 0.63 0.90 0.59 6.65%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 12/02/15 27/11/14 26/08/14 29/05/14 25/02/14 27/11/13 28/08/13 -
Price 1.11 1.05 1.49 1.06 1.07 0.98 0.775 -
P/RPS 0.86 0.67 0.91 0.66 0.74 0.79 0.58 29.93%
P/EPS 12.81 9.58 13.28 7.42 8.78 10.47 7.40 44.02%
EY 7.81 10.44 7.53 13.47 11.39 9.55 13.52 -30.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.65 0.94 0.65 0.67 0.98 0.51 22.25%

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