[APB] YoY Cumulative 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- 106.01%
YoY- -34.32%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 127,837 60,182 67,557 75,187 110,332 81,444 80,929 7.91%
PBT 3,861 3,095 3,213 8,988 13,714 14,030 7,469 -10.40%
Tax -1,006 -886 -897 -2,437 -3,740 -3,870 -2,281 -12.74%
NP 2,855 2,209 2,316 6,551 9,974 10,160 5,188 -9.46%
-
NP to SH 2,855 2,209 2,259 6,551 9,974 9,741 5,188 -9.46%
-
Tax Rate 26.06% 28.63% 27.92% 27.11% 27.27% 27.58% 30.54% -
Total Cost 124,982 57,973 65,241 68,636 100,358 71,284 75,741 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 3,319 3,330 3,322 3,361 - - - -
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 1.80% 1.45% 1.46% 5.33% 6.81% 6.67% 4.33% -
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 115.52 54.22 61.01 78.27 112.94 75.83 82.36 5.79%
EPS 2.58 1.99 2.04 6.82 10.21 9.07 5.28 -11.24%
DPS 3.00 3.00 3.00 3.50 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 113.26 53.32 59.85 66.61 97.75 72.15 71.70 7.91%
EPS 2.53 1.96 2.00 5.80 8.84 8.63 4.60 -9.47%
DPS 2.94 2.95 2.94 2.98 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 0.85 1.77 1.93 1.01 1.00 2.04 0.93 -1.48%
P/EPS 37.98 48.24 57.84 11.58 11.07 17.09 14.58 17.28%
EY 2.63 2.07 1.73 8.63 9.04 5.85 6.86 -14.75%
DY 3.06 3.13 2.54 4.43 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 0.81 1.90 1.72 1.23 0.97 2.18 0.97 -2.95%
P/EPS 36.05 51.76 51.47 14.08 10.68 18.19 15.15 15.52%
EY 2.77 1.93 1.94 7.10 9.37 5.50 6.60 -13.46%
DY 3.23 2.91 2.86 3.65 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