[APB] YoY Annualized Quarter Result on 30-Jun-2013 [#3]

Stock
[APB] APB RESOURCES BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Jun-2013 [#3]
Profit Trend
QoQ- 88.2%
YoY- 76.13%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 94,357 126,101 190,636 132,812 236,920 162,500 135,474 -5.84%
PBT -17,309 16,532 16,090 12,529 7,129 13,816 5,002 -
Tax -358 -4,157 -4,149 -3,281 -1,878 -3,874 -1,441 -20.69%
NP -17,668 12,374 11,941 9,248 5,250 9,941 3,561 -
-
NP to SH -17,668 12,374 11,941 9,248 5,250 9,941 3,485 -
-
Tax Rate - 25.15% 25.79% 26.19% 26.34% 28.04% 28.81% -
Total Cost 112,025 113,726 178,694 123,564 231,669 152,558 131,913 -2.68%
-
Net Worth 169,657 180,741 175,129 169,522 156,410 157,318 150,637 1.99%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - 9,602 9,613 4,431 9,599 -
Div Payout % - - - 103.83% 183.10% 44.58% 275.42% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 169,657 180,741 175,129 169,522 156,410 157,318 150,637 1.99%
NOSH 110,887 110,884 110,841 110,798 110,929 110,787 110,762 0.01%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -18.72% 9.81% 6.26% 6.96% 2.22% 6.12% 2.63% -
ROE -10.41% 6.85% 6.82% 5.46% 3.36% 6.32% 2.31% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 85.09 113.72 171.99 119.87 213.58 146.68 122.31 -5.86%
EPS -15.93 11.16 10.77 8.35 4.73 8.97 3.15 -
DPS 0.00 0.00 0.00 8.67 8.67 4.00 8.67 -
NAPS 1.53 1.63 1.58 1.53 1.41 1.42 1.36 1.98%
Adjusted Per Share Value based on latest NOSH - 110,866
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 83.59 111.72 168.89 117.66 209.90 143.96 120.02 -5.84%
EPS -15.65 10.96 10.58 8.19 4.65 8.81 3.09 -
DPS 0.00 0.00 0.00 8.51 8.52 3.93 8.50 -
NAPS 1.5031 1.6012 1.5515 1.5019 1.3857 1.3937 1.3345 2.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.02 1.23 1.38 0.90 0.77 1.01 1.03 -
P/RPS 1.20 1.08 0.80 0.75 0.36 0.69 0.84 6.11%
P/EPS -6.40 11.02 12.81 10.78 16.27 11.26 32.73 -
EY -15.62 9.07 7.81 9.27 6.15 8.88 3.06 -
DY 0.00 0.00 0.00 9.63 11.26 3.96 8.41 -
P/NAPS 0.67 0.75 0.87 0.59 0.55 0.71 0.76 -2.07%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 27/08/15 26/08/14 28/08/13 24/08/12 18/08/11 24/08/10 -
Price 1.03 1.14 1.49 0.775 0.92 0.98 1.08 -
P/RPS 1.21 1.00 0.87 0.65 0.43 0.67 0.88 5.44%
P/EPS -6.46 10.22 13.83 9.29 19.44 10.92 34.32 -
EY -15.47 9.79 7.23 10.77 5.14 9.16 2.91 -
DY 0.00 0.00 0.00 11.18 9.42 4.08 8.02 -
P/NAPS 0.67 0.70 0.94 0.51 0.65 0.69 0.79 -2.70%

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