[APB] YoY Annualized Quarter Result on 31-Mar-2012 [#2]

Stock
[APB] APB RESOURCES BHD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
31-Mar-2012 [#2]
Profit Trend
QoQ- 2.26%
YoY- 29.24%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 114,948 225,462 144,076 255,674 120,364 135,114 150,374 -4.37%
PBT 15,378 21,342 6,750 7,722 6,190 6,426 17,976 -2.56%
Tax -3,852 -5,484 -1,836 -2,012 -1,772 -1,794 -4,874 -3.84%
NP 11,526 15,858 4,914 5,710 4,418 4,632 13,102 -2.11%
-
NP to SH 11,526 15,858 4,914 5,710 4,418 4,518 13,102 -2.11%
-
Tax Rate 25.05% 25.70% 27.20% 26.06% 28.63% 27.92% 27.11% -
Total Cost 103,422 209,604 139,162 249,964 115,946 130,482 137,272 -4.60%
-
Net Worth 183,972 181,867 168,227 158,242 152,076 155,029 122,951 6.94%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - 6,639 6,660 6,644 6,723 -
Div Payout % - - - 116.28% 150.75% 147.06% 51.32% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 183,972 181,867 168,227 158,242 152,076 155,029 122,951 6.94%
NOSH 110,826 110,895 110,675 110,658 111,005 110,735 96,039 2.41%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 10.03% 7.03% 3.41% 2.23% 3.67% 3.43% 8.71% -
ROE 6.27% 8.72% 2.92% 3.61% 2.91% 2.91% 10.66% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 103.72 203.31 130.18 231.05 108.43 122.02 156.55 -6.62%
EPS 10.40 14.30 4.44 5.16 3.98 4.08 13.64 -4.41%
DPS 0.00 0.00 0.00 6.00 6.00 6.00 7.00 -
NAPS 1.66 1.64 1.52 1.43 1.37 1.40 1.28 4.42%
Adjusted Per Share Value based on latest NOSH - 110,530
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 101.85 199.77 127.66 226.54 106.65 119.72 133.24 -4.37%
EPS 10.21 14.05 4.35 5.06 3.91 4.00 11.61 -2.11%
DPS 0.00 0.00 0.00 5.88 5.90 5.89 5.96 -
NAPS 1.6301 1.6114 1.4906 1.4021 1.3475 1.3736 1.0894 6.94%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.18 1.14 0.90 0.98 0.96 1.18 0.79 -
P/RPS 1.14 0.56 0.69 0.42 0.89 0.97 0.50 14.71%
P/EPS 11.35 7.97 20.27 18.99 24.12 28.92 5.79 11.86%
EY 8.81 12.54 4.93 5.27 4.15 3.46 17.27 -10.60%
DY 0.00 0.00 0.00 6.12 6.25 5.08 8.86 -
P/NAPS 0.71 0.70 0.59 0.69 0.70 0.84 0.62 2.28%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 29/05/14 29/05/13 21/05/12 26/05/11 24/05/10 26/05/09 -
Price 1.20 1.06 0.91 0.93 1.03 1.05 0.96 -
P/RPS 1.16 0.52 0.70 0.40 0.95 0.86 0.61 11.30%
P/EPS 11.54 7.41 20.50 18.02 25.88 25.74 7.04 8.58%
EY 8.67 13.49 4.88 5.55 3.86 3.89 14.21 -7.90%
DY 0.00 0.00 0.00 6.45 5.83 5.71 7.29 -
P/NAPS 0.72 0.65 0.60 0.65 0.75 0.75 0.75 -0.67%

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