[APB] YoY Annualized Quarter Result on 30-Sep-2013 [#4]

Stock
[APB] APB RESOURCES BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Sep-2013 [#4]
Profit Trend
QoQ- 12.16%
YoY- 20.35%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 89,262 136,907 173,183 137,137 227,347 168,884 128,699 -5.91%
PBT -8,510 24,920 16,249 14,542 13,050 11,293 6,309 -
Tax 1,383 -6,527 -4,112 -4,169 -4,431 -2,304 -1,427 -
NP -7,127 18,393 12,137 10,373 8,619 8,989 4,882 -
-
NP to SH -7,127 18,393 12,137 10,373 8,619 8,989 4,882 -
-
Tax Rate - 26.19% 25.31% 28.67% 33.95% 20.40% 22.62% -
Total Cost 96,389 118,514 161,046 126,764 218,728 159,895 123,817 -4.08%
-
Net Worth 175,053 189,595 178,402 173,944 170,635 158,481 153,117 2.25%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 7,201 7,206 - - 7,202 3,324 7,212 -0.02%
Div Payout % 0.00% 39.18% - - 83.56% 36.99% 147.73% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 175,053 189,595 178,402 173,944 170,635 158,481 153,117 2.25%
NOSH 110,793 110,874 110,809 110,792 110,802 110,826 110,954 -0.02%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -7.98% 13.43% 7.01% 7.56% 3.79% 5.32% 3.79% -
ROE -4.07% 9.70% 6.80% 5.96% 5.05% 5.67% 3.19% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 80.57 123.48 156.29 123.78 205.18 152.39 115.99 -5.88%
EPS -6.43 16.59 10.95 9.36 7.78 8.11 4.40 -
DPS 6.50 6.50 0.00 0.00 6.50 3.00 6.50 0.00%
NAPS 1.58 1.71 1.61 1.57 1.54 1.43 1.38 2.27%
Adjusted Per Share Value based on latest NOSH - 110,781
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 79.08 121.29 153.43 121.49 201.41 149.62 114.02 -5.91%
EPS -6.31 16.30 10.75 9.19 7.64 7.96 4.33 -
DPS 6.38 6.38 0.00 0.00 6.38 2.95 6.39 -0.02%
NAPS 1.5509 1.6797 1.5805 1.541 1.5117 1.404 1.3565 2.25%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.97 1.13 1.32 0.90 0.87 0.86 1.02 -
P/RPS 1.20 0.92 0.84 0.73 0.42 0.56 0.88 5.30%
P/EPS -15.08 6.81 12.05 9.61 11.18 10.60 23.18 -
EY -6.63 14.68 8.30 10.40 8.94 9.43 4.31 -
DY 6.70 5.75 0.00 0.00 7.47 3.49 6.37 0.84%
P/NAPS 0.61 0.66 0.82 0.57 0.56 0.60 0.74 -3.16%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 26/11/15 27/11/14 27/11/13 28/11/12 29/11/11 25/11/10 -
Price 0.95 1.30 1.05 0.98 0.97 0.93 1.00 -
P/RPS 1.18 1.05 0.67 0.79 0.47 0.61 0.86 5.40%
P/EPS -14.77 7.84 9.59 10.47 12.47 11.47 22.73 -
EY -6.77 12.76 10.43 9.55 8.02 8.72 4.40 -
DY 6.84 5.00 0.00 0.00 6.70 3.23 6.50 0.85%
P/NAPS 0.60 0.76 0.65 0.62 0.63 0.65 0.72 -2.99%

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