[APB] YoY Cumulative Quarter Result on 31-Dec-2009 [#1]

Stock
[APB] APB RESOURCES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Dec-2009 [#1]
Profit Trend
QoQ- -96.36%
YoY- -73.21%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 35,895 56,650 27,094 30,712 32,254 48,348 43,656 -3.20%
PBT 1,219 1,897 1,122 1,184 4,348 6,318 5,526 -22.25%
Tax -336 -501 -326 -332 -1,168 -1,866 -1,129 -18.27%
NP 883 1,396 796 852 3,180 4,452 4,397 -23.45%
-
NP to SH 883 1,396 796 852 3,180 4,452 4,397 -23.45%
-
Tax Rate 27.56% 26.41% 29.06% 28.04% 26.86% 29.53% 20.43% -
Total Cost 35,012 55,254 26,298 29,860 29,074 43,896 39,259 -1.88%
-
Net Worth 172,184 160,650 153,672 156,015 155,637 135,133 111,882 7.44%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 172,184 160,650 153,672 156,015 155,637 135,133 111,882 7.44%
NOSH 110,374 110,793 110,555 110,649 96,072 92,557 111,882 -0.22%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 2.46% 2.46% 2.94% 2.77% 9.86% 9.21% 10.07% -
ROE 0.51% 0.87% 0.52% 0.55% 2.04% 3.29% 3.93% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 32.52 51.13 24.51 27.76 33.57 52.24 39.02 -2.98%
EPS 0.80 1.26 0.72 0.77 3.31 4.92 4.76 -25.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.45 1.39 1.41 1.62 1.46 1.00 7.68%
Adjusted Per Share Value based on latest NOSH - 110,649
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 31.80 50.19 24.00 27.21 28.57 42.83 38.68 -3.20%
EPS 0.78 1.24 0.71 0.75 2.82 3.94 3.90 -23.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5254 1.4233 1.3614 1.3822 1.3788 1.1972 0.9912 7.44%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.85 0.96 0.94 1.18 0.80 1.75 1.37 -
P/RPS 2.61 1.88 3.84 4.25 2.38 3.35 3.51 -4.81%
P/EPS 106.25 76.19 130.56 153.25 24.17 36.38 34.86 20.39%
EY 0.94 1.31 0.77 0.65 4.14 2.75 2.87 -16.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.66 0.68 0.84 0.49 1.20 1.37 -14.36%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 22/02/13 21/02/12 24/02/11 25/02/10 26/02/09 26/02/08 27/02/07 -
Price 0.85 0.96 1.00 1.22 0.79 1.31 1.64 -
P/RPS 2.61 1.88 4.08 4.40 2.35 2.51 4.20 -7.61%
P/EPS 106.25 76.19 138.89 158.44 23.87 27.23 41.73 16.83%
EY 0.94 1.31 0.72 0.63 4.19 3.67 2.40 -14.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.66 0.72 0.87 0.49 0.90 1.64 -16.88%

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