[APB] YoY Annualized Quarter Result on 31-Dec-2014 [#1]

Stock
[APB] APB RESOURCES BHD
Announcement Date
12-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
31-Dec-2014 [#1]
Profit Trend
QoQ- -52.31%
YoY- -63.93%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 55,756 57,628 134,400 111,324 232,092 143,580 226,600 -20.82%
PBT -14,212 12,068 -18,640 7,776 21,564 4,876 7,588 -
Tax -328 -2,912 -380 -1,988 -5,516 -1,344 -2,004 -26.01%
NP -14,540 9,156 -19,020 5,788 16,048 3,532 5,584 -
-
NP to SH -14,500 9,156 -19,020 5,788 16,048 3,532 5,584 -
-
Tax Rate - 24.13% - 25.57% 25.58% 27.56% 26.41% -
Total Cost 70,296 48,472 153,420 105,536 216,044 140,048 221,016 -17.36%
-
Net Worth 171,809 177,352 185,101 178,941 177,325 172,184 160,650 1.12%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 171,809 177,352 185,101 178,941 177,325 172,184 160,650 1.12%
NOSH 112,875 112,875 110,839 110,458 110,828 110,374 110,793 0.31%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -26.08% 15.89% -14.15% 5.20% 6.91% 2.46% 2.46% -
ROE -8.44% 5.16% -10.28% 3.23% 9.05% 2.05% 3.48% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 50.30 51.99 121.26 100.78 209.42 130.08 204.52 -20.82%
EPS -13.12 8.28 -17.16 5.24 14.48 3.20 5.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.60 1.67 1.62 1.60 1.56 1.45 1.11%
Adjusted Per Share Value based on latest NOSH - 110,458
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 49.40 51.05 119.07 98.63 205.62 127.20 200.75 -20.82%
EPS -12.85 8.11 -16.85 5.13 14.22 3.13 4.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5221 1.5712 1.6399 1.5853 1.571 1.5254 1.4233 1.12%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.945 0.88 1.39 1.05 1.00 0.85 0.96 -
P/RPS 1.88 1.69 1.15 1.04 0.48 0.65 0.47 25.96%
P/EPS -7.22 10.65 -8.10 20.04 6.91 26.56 19.05 -
EY -13.84 9.39 -12.35 4.99 14.48 3.76 5.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.55 0.83 0.65 0.63 0.54 0.66 -1.30%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 14/02/17 25/02/16 12/02/15 25/02/14 22/02/13 21/02/12 -
Price 0.95 0.90 1.25 1.11 1.07 0.85 0.96 -
P/RPS 1.89 1.73 1.03 1.10 0.51 0.65 0.47 26.07%
P/EPS -7.26 10.90 -7.28 21.18 7.39 26.56 19.05 -
EY -13.77 9.18 -13.73 4.72 13.53 3.76 5.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.56 0.75 0.69 0.67 0.54 0.66 -1.30%

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