[APB] QoQ TTM Result on 31-Mar-2021 [#2]

Stock
[APB] APB RESOURCES BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
31-Mar-2021 [#2]
Profit Trend
QoQ- 33.14%
YoY- 116.57%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 58,029 56,871 62,766 67,498 76,363 89,367 94,712 -27.79%
PBT -8,267 -4,984 5,980 6,640 5,216 4,716 1,680 -
Tax -339 -334 -907 -903 -907 -900 432 -
NP -8,606 -5,318 5,073 5,737 4,309 3,816 2,112 -
-
NP to SH -8,606 -5,318 5,073 5,737 4,309 3,816 2,112 -
-
Tax Rate - - 15.17% 13.60% 17.39% 19.08% -25.71% -
Total Cost 66,635 62,189 57,693 61,761 72,054 85,551 92,600 -19.64%
-
Net Worth 150,749 152,966 158,508 160,725 158,508 157,399 154,074 -1.44%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 150,749 152,966 158,508 160,725 158,508 157,399 154,074 -1.44%
NOSH 112,875 112,875 112,875 112,875 112,875 112,875 112,875 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -14.83% -9.35% 8.08% 8.50% 5.64% 4.27% 2.23% -
ROE -5.71% -3.48% 3.20% 3.57% 2.72% 2.42% 1.37% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 52.35 51.31 56.63 60.89 68.89 80.62 85.45 -27.80%
EPS -7.76 -4.80 4.58 5.18 3.89 3.44 1.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.38 1.43 1.45 1.43 1.42 1.39 -1.44%
Adjusted Per Share Value based on latest NOSH - 112,875
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 51.41 50.38 55.61 59.80 67.65 79.17 83.91 -27.79%
EPS -7.62 -4.71 4.49 5.08 3.82 3.38 1.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3355 1.3552 1.4043 1.4239 1.4043 1.3945 1.365 -1.44%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.71 0.705 0.705 0.83 0.58 0.335 0.365 -
P/RPS 1.36 1.37 1.25 1.36 0.84 0.42 0.43 115.01%
P/EPS -9.14 -14.69 15.40 16.04 14.92 9.73 19.16 -
EY -10.94 -6.81 6.49 6.24 6.70 10.28 5.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.51 0.49 0.57 0.41 0.24 0.26 58.53%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 23/02/22 29/11/21 26/08/21 27/05/21 18/03/21 27/11/20 25/08/20 -
Price 0.78 0.695 0.78 0.805 0.745 0.41 0.38 -
P/RPS 1.49 1.35 1.38 1.32 1.08 0.51 0.44 125.00%
P/EPS -10.05 -14.49 17.04 15.55 19.16 11.91 19.94 -
EY -9.95 -6.90 5.87 6.43 5.22 8.40 5.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.50 0.55 0.56 0.52 0.29 0.27 64.34%

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