[APB] YoY 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- 66.75%
YoY- 478.23%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 49,657 47,009 27,093 42,235 46,100 50,224 64,492 -4.25%
PBT 7,703 931 2,614 8,528 5,400 8,533 2,007 25.10%
Tax -3,022 602 -346 2,019 -3,576 -1,313 461 -
NP 4,681 1,533 2,268 10,547 1,824 7,220 2,468 11.24%
-
NP to SH 4,681 1,533 2,268 10,547 1,824 7,220 2,468 11.24%
-
Tax Rate 39.23% -64.66% 13.24% -23.67% 66.22% 15.39% -22.97% -
Total Cost 44,976 45,476 24,825 31,688 44,276 43,004 62,024 -5.21%
-
Net Worth 110,950 158,750 152,675 156,322 122,526 112,204 88,049 3.92%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - 3,366 - -
Div Payout % - - - - - 46.62% - -
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 110,950 158,750 152,675 156,322 122,526 112,204 88,049 3.92%
NOSH 110,950 111,014 110,634 110,867 122,526 112,204 88,049 3.92%
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 9.43% 3.26% 8.37% 24.97% 3.96% 14.38% 3.83% -
ROE 4.22% 0.97% 1.49% 6.75% 1.49% 6.43% 2.80% -
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 44.76 42.34 24.49 38.10 37.62 44.76 73.25 -7.87%
EPS 4.22 1.38 2.05 9.52 1.28 8.14 2.18 11.62%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.00 1.43 1.38 1.41 1.00 1.00 1.00 0.00%
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 43.99 41.65 24.00 37.42 40.84 44.50 57.14 -4.26%
EPS 4.15 1.36 2.01 9.34 1.62 6.40 2.19 11.23%
DPS 0.00 0.00 0.00 0.00 0.00 2.98 0.00 -
NAPS 0.9829 1.4064 1.3526 1.3849 1.0855 0.9941 0.7801 3.92%
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 1.94 2.03 4.17 2.57 2.13 4.00 1.75 1.73%
P/EPS 20.62 62.28 49.76 10.30 53.74 27.82 45.67 -12.40%
EY 4.85 1.61 2.01 9.71 1.86 3.59 2.19 14.15%
DY 0.00 0.00 0.00 0.00 0.00 1.68 0.00 -
P/NAPS 0.87 0.60 0.74 0.70 0.80 1.79 1.28 -6.22%
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 2.17 2.20 4.08 3.15 1.94 3.62 1.87 2.50%
P/EPS 22.99 67.35 48.78 12.61 49.04 25.18 48.88 -11.80%
EY 4.35 1.48 2.05 7.93 2.04 3.97 2.05 13.34%
DY 0.00 0.00 0.00 0.00 0.00 1.85 0.00 -
P/NAPS 0.97 0.65 0.72 0.85 0.73 1.62 1.37 -5.58%

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