[APB] YoY Annualized Quarter Result on 31-Mar-2009 [#2]

Stock
[APB] APB RESOURCES BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Mar-2009 [#2]
Profit Trend
QoQ- 3.0%
YoY- -34.32%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 255,674 120,364 135,114 150,374 220,664 162,888 161,858 7.91%
PBT 7,722 6,190 6,426 17,976 27,428 28,060 14,938 -10.40%
Tax -2,012 -1,772 -1,794 -4,874 -7,480 -7,740 -4,562 -12.74%
NP 5,710 4,418 4,632 13,102 19,948 20,320 10,376 -9.46%
-
NP to SH 5,710 4,418 4,518 13,102 19,948 19,482 10,376 -9.46%
-
Tax Rate 26.06% 28.63% 27.92% 27.11% 27.27% 27.58% 30.54% -
Total Cost 249,964 115,946 130,482 137,272 200,716 142,568 151,482 8.69%
-
Net Worth 158,242 152,076 155,029 122,951 146,532 146,061 119,874 4.73%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 6,639 6,660 6,644 6,723 - - - -
Div Payout % 116.28% 150.75% 147.06% 51.32% - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 158,242 152,076 155,029 122,951 146,532 146,061 119,874 4.73%
NOSH 110,658 111,005 110,735 96,039 97,688 107,398 98,257 1.99%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 2.23% 3.67% 3.43% 8.71% 9.04% 12.47% 6.41% -
ROE 3.61% 2.91% 2.91% 10.66% 13.61% 13.34% 8.66% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 231.05 108.43 122.02 156.55 225.89 151.67 164.73 5.79%
EPS 5.16 3.98 4.08 13.64 20.42 18.14 10.56 -11.24%
DPS 6.00 6.00 6.00 7.00 0.00 0.00 0.00 -
NAPS 1.43 1.37 1.40 1.28 1.50 1.36 1.22 2.67%
Adjusted Per Share Value based on latest NOSH - 96,039
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 226.51 106.63 119.70 133.22 195.49 144.31 143.40 7.90%
EPS 5.06 3.91 4.00 11.61 17.67 17.26 9.19 -9.45%
DPS 5.88 5.90 5.89 5.96 0.00 0.00 0.00 -
NAPS 1.4019 1.3473 1.3735 1.0893 1.2982 1.294 1.062 4.73%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.98 0.96 1.18 0.79 1.13 1.55 0.77 -
P/RPS 0.42 0.89 0.97 0.50 0.50 1.02 0.47 -1.85%
P/EPS 18.99 24.12 28.92 5.79 5.53 8.54 7.29 17.28%
EY 5.27 4.15 3.46 17.27 18.07 11.70 13.71 -14.71%
DY 6.12 6.25 5.08 8.86 0.00 0.00 0.00 -
P/NAPS 0.69 0.70 0.84 0.62 0.75 1.14 0.63 1.52%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 21/05/12 26/05/11 24/05/10 26/05/09 27/05/08 25/05/07 29/05/06 -
Price 0.93 1.03 1.05 0.96 1.09 1.65 0.80 -
P/RPS 0.40 0.95 0.86 0.61 0.48 1.09 0.49 -3.32%
P/EPS 18.02 25.88 25.74 7.04 5.34 9.10 7.58 15.51%
EY 5.55 3.86 3.89 14.21 18.73 10.99 13.20 -13.43%
DY 6.45 5.83 5.71 7.29 0.00 0.00 0.00 -
P/NAPS 0.65 0.75 0.75 0.75 0.73 1.21 0.66 -0.25%

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