[APB] YoY Quarter Result on 30-Jun-2009 [#3]

Stock
[APB] APB RESOURCES BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Jun-2009 [#3]
Profit Trend
QoQ- 87.63%
YoY- 13.17%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 49,853 61,693 34,049 45,213 45,828 43,949 56,880 -2.17%
PBT 1,486 7,403 539 10,393 7,976 6,199 4,065 -15.42%
Tax -403 -2,054 -184 -4,068 -2,387 -1,755 -1,484 -19.51%
NP 1,083 5,349 355 6,325 5,589 4,444 2,581 -13.46%
-
NP to SH 1,083 5,349 355 6,325 5,589 4,234 2,312 -11.86%
-
Tax Rate 27.12% 27.75% 34.14% 39.14% 29.93% 28.31% 36.51% -
Total Cost 48,770 56,344 33,694 38,888 40,239 39,505 54,299 -1.77%
-
Net Worth 155,819 157,258 150,875 145,109 143,690 142,910 106,369 6.56%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 3,867 - 3,882 3,876 3,265 3,732 4,834 -3.64%
Div Payout % 357.14% - 1,093.75% 61.30% 58.43% 88.16% 209.13% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 155,819 157,258 150,875 145,109 143,690 142,910 106,369 6.56%
NOSH 110,510 110,745 110,937 110,770 93,305 106,649 87,908 3.88%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 2.17% 8.67% 1.04% 13.99% 12.20% 10.11% 4.54% -
ROE 0.70% 3.40% 0.24% 4.36% 3.89% 2.96% 2.17% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 45.11 55.71 30.69 40.82 49.12 41.21 64.70 -5.82%
EPS 0.98 4.83 0.32 5.71 5.99 3.97 2.63 -15.15%
DPS 3.50 0.00 3.50 3.50 3.50 3.50 5.50 -7.24%
NAPS 1.41 1.42 1.36 1.31 1.54 1.34 1.21 2.57%
Adjusted Per Share Value based on latest NOSH - 110,770
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 44.17 54.66 30.17 40.06 40.60 38.94 50.39 -2.16%
EPS 0.96 4.74 0.31 5.60 4.95 3.75 2.05 -11.86%
DPS 3.43 0.00 3.44 3.43 2.89 3.31 4.28 -3.61%
NAPS 1.3805 1.3932 1.3367 1.2856 1.273 1.2661 0.9424 6.56%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.77 1.01 1.03 0.86 0.93 1.84 0.79 -
P/RPS 1.71 1.81 3.36 2.11 1.89 4.47 1.22 5.78%
P/EPS 78.57 20.91 321.88 15.06 15.53 46.35 30.04 17.36%
EY 1.27 4.78 0.31 6.64 6.44 2.16 3.33 -14.82%
DY 4.55 0.00 3.40 4.07 3.76 1.90 6.96 -6.83%
P/NAPS 0.55 0.71 0.76 0.66 0.60 1.37 0.65 -2.74%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 24/08/12 18/08/11 24/08/10 25/08/09 26/08/08 24/08/07 30/08/06 -
Price 0.92 0.98 1.08 0.95 0.87 1.72 0.90 -
P/RPS 2.04 1.76 3.52 2.33 1.77 4.17 1.39 6.59%
P/EPS 93.88 20.29 337.50 16.64 14.52 43.32 34.22 18.29%
EY 1.07 4.93 0.30 6.01 6.89 2.31 2.92 -15.39%
DY 3.80 0.00 3.24 3.68 4.02 2.03 6.11 -7.60%
P/NAPS 0.65 0.69 0.79 0.73 0.56 1.28 0.74 -2.13%

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