[APB] YoY Annualized Quarter Result on 31-Dec-2009 [#1]

Stock
[APB] APB RESOURCES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Dec-2009 [#1]
Profit Trend
QoQ- -85.45%
YoY- -73.21%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 143,580 226,600 108,376 122,848 129,016 193,392 174,624 -3.20%
PBT 4,876 7,588 4,488 4,736 17,392 25,272 22,104 -22.25%
Tax -1,344 -2,004 -1,304 -1,328 -4,672 -7,464 -4,516 -18.27%
NP 3,532 5,584 3,184 3,408 12,720 17,808 17,588 -23.45%
-
NP to SH 3,532 5,584 3,184 3,408 12,720 17,808 17,588 -23.45%
-
Tax Rate 27.56% 26.41% 29.06% 28.04% 26.86% 29.53% 20.43% -
Total Cost 140,048 221,016 105,192 119,440 116,296 175,584 157,036 -1.88%
-
Net Worth 172,184 160,650 153,672 156,015 155,637 135,133 111,882 7.44%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 172,184 160,650 153,672 156,015 155,637 135,133 111,882 7.44%
NOSH 110,374 110,793 110,555 110,649 96,072 92,557 111,882 -0.22%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 2.46% 2.46% 2.94% 2.77% 9.86% 9.21% 10.07% -
ROE 2.05% 3.48% 2.07% 2.18% 8.17% 13.18% 15.72% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 130.08 204.52 98.03 111.02 134.29 208.94 156.08 -2.98%
EPS 3.20 5.04 2.88 3.08 13.24 19.68 19.04 -25.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.45 1.39 1.41 1.62 1.46 1.00 7.68%
Adjusted Per Share Value based on latest NOSH - 110,649
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 127.20 200.75 96.01 108.84 114.30 171.33 154.71 -3.20%
EPS 3.13 4.95 2.82 3.02 11.27 15.78 15.58 -23.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5254 1.4233 1.3614 1.3822 1.3788 1.1972 0.9912 7.44%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.85 0.96 0.94 1.18 0.80 1.75 1.37 -
P/RPS 0.65 0.47 0.96 1.06 0.60 0.84 0.88 -4.91%
P/EPS 26.56 19.05 32.64 38.31 6.04 9.10 8.72 20.37%
EY 3.76 5.25 3.06 2.61 16.55 10.99 11.47 -16.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.66 0.68 0.84 0.49 1.20 1.37 -14.36%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 22/02/13 21/02/12 24/02/11 25/02/10 26/02/09 26/02/08 27/02/07 -
Price 0.85 0.96 1.00 1.22 0.79 1.31 1.64 -
P/RPS 0.65 0.47 1.02 1.10 0.59 0.63 1.05 -7.67%
P/EPS 26.56 19.05 34.72 39.61 5.97 6.81 10.43 16.84%
EY 3.76 5.25 2.88 2.52 16.76 14.69 9.59 -14.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.66 0.72 0.87 0.49 0.90 1.64 -16.88%

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