[APB] YoY TTM 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- 5.27%
YoY- -35.48%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 224,699 148,968 143,841 166,500 205,716 189,885 176,045 4.14%
PBT 6,278 13,112 12,280 24,781 30,399 22,236 15,992 -14.41%
Tax -807 -3,286 938 -10,081 -7,616 -5,164 -5,015 -26.22%
NP 5,471 9,826 13,218 14,700 22,783 17,072 10,977 -10.94%
-
NP to SH 5,471 9,826 13,161 14,700 22,783 17,072 10,167 -9.80%
-
Tax Rate 12.85% 25.06% -7.64% 40.68% 25.05% 23.22% 31.36% -
Total Cost 219,228 139,142 130,623 151,800 182,933 172,813 165,068 4.83%
-
Net Worth 155,819 157,258 150,875 145,109 143,690 106,649 87,908 10.00%
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 3,337 7,206 6,758 6,631 3,732 5,004 -4.20%
Div Payout % 70.70% 33.97% 54.76% 45.97% 29.11% 21.86% 49.22% -
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 155,819 157,258 150,875 145,109 143,690 106,649 87,908 10.00%
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 2.43% 6.60% 9.19% 8.83% 11.07% 8.99% 6.24% -
ROE 3.51% 6.25% 8.72% 10.13% 15.86% 16.01% 11.57% -
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 203.33 134.51 129.66 150.31 220.48 178.05 200.26 0.25%
EPS 4.95 8.87 11.86 13.27 24.42 16.01 11.57 -13.18%
DPS 3.50 3.00 6.50 6.10 7.11 3.50 5.69 -7.77%
NAPS 1.41 1.42 1.36 1.31 1.54 1.00 1.00 5.88%
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 199.09 131.99 127.45 147.53 182.27 168.25 155.98 4.14%
EPS 4.85 8.71 11.66 13.02 20.19 15.13 9.01 -9.79%
DPS 3.43 2.96 6.39 5.99 5.88 3.31 4.43 -4.17%
NAPS 1.3806 1.3934 1.3368 1.2857 1.2732 0.945 0.7789 10.00%
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 0.38 0.75 0.79 0.57 0.42 1.03 0.39 -0.43%
P/EPS 15.55 11.38 8.68 6.48 3.81 11.49 6.83 14.68%
EY 6.43 8.78 11.52 15.43 26.26 8.70 14.64 -12.80%
DY 4.55 2.97 6.31 7.09 7.64 1.90 7.21 -7.37%
P/NAPS 0.55 0.71 0.76 0.66 0.60 1.84 0.79 -5.85%
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 0.45 0.73 0.83 0.63 0.39 0.97 0.45 0.00%
P/EPS 18.58 11.05 9.10 7.16 3.56 10.74 7.78 15.59%
EY 5.38 9.05 10.98 13.97 28.07 9.31 12.85 -13.49%
DY 3.80 3.06 6.02 6.42 8.17 2.03 6.32 -8.12%
P/NAPS 0.65 0.69 0.79 0.73 0.56 1.72 0.90 -5.27%

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