[APB] YoY Annualized Quarter Result on 31-Dec-2013 [#1]

Stock
[APB] APB RESOURCES BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Dec-2013 [#1]
Profit Trend
QoQ- 54.71%
YoY- 354.36%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 57,628 134,400 111,324 232,092 143,580 226,600 108,376 -9.98%
PBT 12,068 -18,640 7,776 21,564 4,876 7,588 4,488 17.90%
Tax -2,912 -380 -1,988 -5,516 -1,344 -2,004 -1,304 14.31%
NP 9,156 -19,020 5,788 16,048 3,532 5,584 3,184 19.23%
-
NP to SH 9,156 -19,020 5,788 16,048 3,532 5,584 3,184 19.23%
-
Tax Rate 24.13% - 25.57% 25.58% 27.56% 26.41% 29.06% -
Total Cost 48,472 153,420 105,536 216,044 140,048 221,016 105,192 -12.10%
-
Net Worth 177,352 185,101 178,941 177,325 172,184 160,650 153,672 2.41%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 177,352 185,101 178,941 177,325 172,184 160,650 153,672 2.41%
NOSH 112,875 110,839 110,458 110,828 110,374 110,793 110,555 0.34%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 15.89% -14.15% 5.20% 6.91% 2.46% 2.46% 2.94% -
ROE 5.16% -10.28% 3.23% 9.05% 2.05% 3.48% 2.07% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 51.99 121.26 100.78 209.42 130.08 204.52 98.03 -10.02%
EPS 8.28 -17.16 5.24 14.48 3.20 5.04 2.88 19.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.67 1.62 1.60 1.56 1.45 1.39 2.37%
Adjusted Per Share Value based on latest NOSH - 110,828
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 51.05 119.07 98.63 205.62 127.20 200.75 96.01 -9.98%
EPS 8.11 -16.85 5.13 14.22 3.13 4.95 2.82 19.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5712 1.6399 1.5853 1.571 1.5254 1.4233 1.3614 2.41%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.88 1.39 1.05 1.00 0.85 0.96 0.94 -
P/RPS 1.69 1.15 1.04 0.48 0.65 0.47 0.96 9.87%
P/EPS 10.65 -8.10 20.04 6.91 26.56 19.05 32.64 -17.01%
EY 9.39 -12.35 4.99 14.48 3.76 5.25 3.06 20.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.83 0.65 0.63 0.54 0.66 0.68 -3.47%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 14/02/17 25/02/16 12/02/15 25/02/14 22/02/13 21/02/12 24/02/11 -
Price 0.90 1.25 1.11 1.07 0.85 0.96 1.00 -
P/RPS 1.73 1.03 1.10 0.51 0.65 0.47 1.02 9.19%
P/EPS 10.90 -7.28 21.18 7.39 26.56 19.05 34.72 -17.54%
EY 9.18 -13.73 4.72 13.53 3.76 5.25 2.88 21.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.75 0.69 0.67 0.54 0.66 0.72 -4.09%

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