[APB] YoY Cumulative Quarter Result on 30-Sep-2009 [#4]

Stock
[APB] APB RESOURCES BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Sep-2009 [#4]
Profit Trend
QoQ- 81.91%
YoY- 34.72%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 227,347 168,884 128,699 162,635 198,972 175,617 202,300 1.96%
PBT 13,050 11,293 6,309 27,909 27,207 28,761 13,539 -0.61%
Tax -4,431 -2,304 -1,427 -4,486 -9,820 -6,938 -3,304 5.00%
NP 8,619 8,989 4,882 23,423 17,387 21,823 10,235 -2.82%
-
NP to SH 8,619 8,989 4,882 23,423 17,387 21,823 10,235 -2.82%
-
Tax Rate 33.95% 20.40% 22.62% 16.07% 36.09% 24.12% 24.40% -
Total Cost 218,728 159,895 123,817 139,212 181,585 153,794 192,065 2.18%
-
Net Worth 170,635 158,481 153,117 142,553 120,243 162,475 110,992 7.42%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 7,202 3,324 7,212 6,571 6,303 7,283 5,285 5.28%
Div Payout % 83.56% 36.99% 147.73% 28.06% 36.25% 33.37% 51.64% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 170,635 158,481 153,117 142,553 120,243 162,475 110,992 7.42%
NOSH 110,802 110,826 110,954 101,102 96,970 112,052 88,089 3.89%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 3.79% 5.32% 3.79% 14.40% 8.74% 12.43% 5.06% -
ROE 5.05% 5.67% 3.19% 16.43% 14.46% 13.43% 9.22% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 205.18 152.39 115.99 160.86 205.19 156.73 229.65 -1.85%
EPS 7.78 8.11 4.40 23.21 18.30 24.06 9.25 -2.84%
DPS 6.50 3.00 6.50 6.50 6.50 6.50 6.00 1.34%
NAPS 1.54 1.43 1.38 1.41 1.24 1.45 1.26 3.39%
Adjusted Per Share Value based on latest NOSH - 110,867
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 201.44 149.64 114.03 144.10 176.30 155.61 179.25 1.96%
EPS 7.64 7.96 4.33 20.75 15.41 19.34 9.07 -2.81%
DPS 6.38 2.95 6.39 5.82 5.58 6.45 4.68 5.29%
NAPS 1.5119 1.4042 1.3567 1.2631 1.0654 1.4396 0.9834 7.42%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.87 0.86 1.02 0.98 0.80 1.79 1.28 -
P/RPS 0.42 0.56 0.88 0.61 0.39 1.14 0.56 -4.67%
P/EPS 11.18 10.60 23.18 4.23 4.46 9.19 11.02 0.24%
EY 8.94 9.43 4.31 23.64 22.41 10.88 9.08 -0.25%
DY 7.47 3.49 6.37 6.63 8.13 3.63 4.69 8.05%
P/NAPS 0.56 0.60 0.74 0.70 0.65 1.23 1.02 -9.50%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 29/11/11 25/11/10 25/11/09 26/11/08 27/11/07 30/11/06 -
Price 0.97 0.93 1.00 1.20 0.73 1.62 1.37 -
P/RPS 0.47 0.61 0.86 0.75 0.36 1.03 0.60 -3.98%
P/EPS 12.47 11.47 22.73 5.18 4.07 8.32 11.79 0.93%
EY 8.02 8.72 4.40 19.31 24.56 12.02 8.48 -0.92%
DY 6.70 3.23 6.50 5.42 8.90 4.01 4.38 7.33%
P/NAPS 0.63 0.65 0.72 0.85 0.59 1.12 1.09 -8.72%

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