[APB] YoY Annualized Quarter Result on 31-Dec-2011 [#1]

Stock
[APB] APB RESOURCES BHD
Announcement Date
21-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
31-Dec-2011 [#1]
Profit Trend
QoQ- -37.88%
YoY- 75.38%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 111,324 232,092 143,580 226,600 108,376 122,848 129,016 -2.42%
PBT 7,776 21,564 4,876 7,588 4,488 4,736 17,392 -12.54%
Tax -1,988 -5,516 -1,344 -2,004 -1,304 -1,328 -4,672 -13.26%
NP 5,788 16,048 3,532 5,584 3,184 3,408 12,720 -12.29%
-
NP to SH 5,788 16,048 3,532 5,584 3,184 3,408 12,720 -12.29%
-
Tax Rate 25.57% 25.58% 27.56% 26.41% 29.06% 28.04% 26.86% -
Total Cost 105,536 216,044 140,048 221,016 105,192 119,440 116,296 -1.60%
-
Net Worth 178,941 177,325 172,184 160,650 153,672 156,015 155,637 2.35%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 178,941 177,325 172,184 160,650 153,672 156,015 155,637 2.35%
NOSH 110,458 110,828 110,374 110,793 110,555 110,649 96,072 2.35%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 5.20% 6.91% 2.46% 2.46% 2.94% 2.77% 9.86% -
ROE 3.23% 9.05% 2.05% 3.48% 2.07% 2.18% 8.17% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 100.78 209.42 130.08 204.52 98.03 111.02 134.29 -4.66%
EPS 5.24 14.48 3.20 5.04 2.88 3.08 13.24 -14.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.60 1.56 1.45 1.39 1.41 1.62 0.00%
Adjusted Per Share Value based on latest NOSH - 110,793
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 98.64 205.64 127.22 200.78 96.03 108.85 114.31 -2.42%
EPS 5.13 14.22 3.13 4.95 2.82 3.02 11.27 -12.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5855 1.5712 1.5256 1.4234 1.3616 1.3824 1.379 2.35%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.05 1.00 0.85 0.96 0.94 1.18 0.80 -
P/RPS 1.04 0.48 0.65 0.47 0.96 1.06 0.60 9.59%
P/EPS 20.04 6.91 26.56 19.05 32.64 38.31 6.04 22.11%
EY 4.99 14.48 3.76 5.25 3.06 2.61 16.55 -18.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.63 0.54 0.66 0.68 0.84 0.49 4.81%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 12/02/15 25/02/14 22/02/13 21/02/12 24/02/11 25/02/10 26/02/09 -
Price 1.11 1.07 0.85 0.96 1.00 1.22 0.79 -
P/RPS 1.10 0.51 0.65 0.47 1.02 1.10 0.59 10.93%
P/EPS 21.18 7.39 26.56 19.05 34.72 39.61 5.97 23.48%
EY 4.72 13.53 3.76 5.25 2.88 2.52 16.76 -19.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.67 0.54 0.66 0.72 0.87 0.49 5.86%

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