[APB] YoY Quarter Result on 31-Dec-2013 [#1]

Stock
[APB] APB RESOURCES BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Dec-2013 [#1]
Profit Trend
QoQ- 16.73%
YoY- 354.36%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 14,407 33,600 27,831 58,023 35,895 56,650 27,094 -9.98%
PBT 3,017 -4,660 1,944 5,391 1,219 1,897 1,122 17.90%
Tax -728 -95 -497 -1,379 -336 -501 -326 14.31%
NP 2,289 -4,755 1,447 4,012 883 1,396 796 19.23%
-
NP to SH 2,289 -4,755 1,447 4,012 883 1,396 796 19.23%
-
Tax Rate 24.13% - 25.57% 25.58% 27.56% 26.41% 29.06% -
Total Cost 12,118 38,355 26,384 54,011 35,012 55,254 26,298 -12.10%
-
Net Worth 177,352 185,101 178,941 177,325 172,184 160,650 153,672 2.41%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 177,352 185,101 178,941 177,325 172,184 160,650 153,672 2.41%
NOSH 112,875 110,839 110,458 110,828 110,374 110,793 110,555 0.34%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 15.89% -14.15% 5.20% 6.91% 2.46% 2.46% 2.94% -
ROE 1.29% -2.57% 0.81% 2.26% 0.51% 0.87% 0.52% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 13.00 30.31 25.20 52.35 32.52 51.13 24.51 -10.02%
EPS 2.07 -4.29 1.31 3.62 0.80 1.26 0.72 19.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.67 1.62 1.60 1.56 1.45 1.39 2.37%
Adjusted Per Share Value based on latest NOSH - 110,828
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 12.76 29.77 24.66 51.40 31.80 50.19 24.00 -9.98%
EPS 2.03 -4.21 1.28 3.55 0.78 1.24 0.71 19.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5712 1.6399 1.5853 1.571 1.5254 1.4233 1.3614 2.41%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.88 1.39 1.05 1.00 0.85 0.96 0.94 -
P/RPS 6.77 4.59 4.17 1.91 2.61 1.88 3.84 9.90%
P/EPS 42.61 -32.40 80.15 27.62 106.25 76.19 130.56 -17.01%
EY 2.35 -3.09 1.25 3.62 0.94 1.31 0.77 20.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.83 0.65 0.63 0.54 0.66 0.68 -3.47%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 14/02/17 25/02/16 12/02/15 25/02/14 22/02/13 21/02/12 24/02/11 -
Price 0.90 1.25 1.11 1.07 0.85 0.96 1.00 -
P/RPS 6.92 4.12 4.41 2.04 2.61 1.88 4.08 9.19%
P/EPS 43.58 -29.14 84.73 29.56 106.25 76.19 138.89 -17.55%
EY 2.29 -3.43 1.18 3.38 0.94 1.31 0.72 21.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.75 0.69 0.67 0.54 0.66 0.72 -4.09%

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