[APB] YoY Cumulative Quarter Result on 30-Jun-2013 [#3]

Stock
[APB] APB RESOURCES BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Jun-2013 [#3]
Profit Trend
QoQ- 182.3%
YoY- 76.13%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 70,768 94,576 142,977 99,609 177,690 121,875 101,606 -5.84%
PBT -12,982 12,399 12,068 9,397 5,347 10,362 3,752 -
Tax -269 -3,118 -3,112 -2,461 -1,409 -2,906 -1,081 -20.67%
NP -13,251 9,281 8,956 6,936 3,938 7,456 2,671 -
-
NP to SH -13,251 9,281 8,956 6,936 3,938 7,456 2,614 -
-
Tax Rate - 25.15% 25.79% 26.19% 26.35% 28.04% 28.81% -
Total Cost 84,019 85,295 134,021 92,673 173,752 114,419 98,935 -2.68%
-
Net Worth 169,657 180,741 175,129 169,522 156,410 157,318 150,637 1.99%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - 7,201 7,210 3,323 7,199 -
Div Payout % - - - 103.83% 183.10% 44.58% 275.42% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 169,657 180,741 175,129 169,522 156,410 157,318 150,637 1.99%
NOSH 110,887 110,884 110,841 110,798 110,929 110,787 110,762 0.01%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -18.72% 9.81% 6.26% 6.96% 2.22% 6.12% 2.63% -
ROE -7.81% 5.13% 5.11% 4.09% 2.52% 4.74% 1.74% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 63.82 85.29 128.99 89.90 160.18 110.01 91.73 -5.86%
EPS -11.95 8.37 8.08 6.26 3.55 6.73 2.36 -
DPS 0.00 0.00 0.00 6.50 6.50 3.00 6.50 -
NAPS 1.53 1.63 1.58 1.53 1.41 1.42 1.36 1.98%
Adjusted Per Share Value based on latest NOSH - 110,866
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 62.70 83.79 126.67 88.25 157.42 107.97 90.02 -5.84%
EPS -11.74 8.22 7.93 6.14 3.49 6.61 2.32 -
DPS 0.00 0.00 0.00 6.38 6.39 2.94 6.38 -
NAPS 1.5031 1.6013 1.5515 1.5019 1.3857 1.3937 1.3345 2.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.02 1.23 1.38 0.90 0.77 1.01 1.03 -
P/RPS 1.60 1.44 1.07 1.00 0.48 0.92 1.12 6.11%
P/EPS -8.54 14.70 17.08 14.38 21.69 15.01 43.64 -
EY -11.72 6.80 5.86 6.96 4.61 6.66 2.29 -
DY 0.00 0.00 0.00 7.22 8.44 2.97 6.31 -
P/NAPS 0.67 0.75 0.87 0.59 0.55 0.71 0.76 -2.07%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 27/08/15 26/08/14 28/08/13 24/08/12 18/08/11 24/08/10 -
Price 1.03 1.14 1.49 0.775 0.92 0.98 1.08 -
P/RPS 1.61 1.34 1.16 0.86 0.57 0.89 1.18 5.31%
P/EPS -8.62 13.62 18.44 12.38 25.92 14.56 45.76 -
EY -11.60 7.34 5.42 8.08 3.86 6.87 2.19 -
DY 0.00 0.00 0.00 8.39 7.07 3.06 6.02 -
P/NAPS 0.67 0.70 0.94 0.51 0.65 0.69 0.79 -2.70%

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