[APB] YoY TTM Result on 30-Jun-2013 [#3]

Stock
[APB] APB RESOURCES BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Jun-2013 [#3]
Profit Trend
QoQ- 41.31%
YoY- 112.34%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 113,080 124,782 180,505 149,266 224,699 148,968 143,841 -3.92%
PBT -461 16,580 17,213 17,100 6,278 13,112 12,280 -
Tax -3,678 -4,118 -4,820 -5,483 -807 -3,286 938 -
NP -4,139 12,462 12,393 11,617 5,471 9,826 13,218 -
-
NP to SH -4,139 12,462 12,393 11,617 5,471 9,826 13,161 -
-
Tax Rate - 24.84% 28.00% 32.06% 12.85% 25.06% -7.64% -
Total Cost 117,219 112,320 168,112 137,649 219,228 139,142 130,623 -1.78%
-
Net Worth 169,818 180,894 174,479 169,625 155,819 157,258 150,875 1.98%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 7,214 - - - 3,867 3,337 7,206 0.01%
Div Payout % 0.00% - - - 70.70% 33.97% 54.76% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 169,818 180,894 174,479 169,625 155,819 157,258 150,875 1.98%
NOSH 110,992 110,977 110,430 110,866 110,510 110,745 110,937 0.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -3.66% 9.99% 6.87% 7.78% 2.43% 6.60% 9.19% -
ROE -2.44% 6.89% 7.10% 6.85% 3.51% 6.25% 8.72% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 101.88 112.44 163.46 134.64 203.33 134.51 129.66 -3.93%
EPS -3.73 11.23 11.22 10.48 4.95 8.87 11.86 -
DPS 6.50 0.00 0.00 0.00 3.50 3.00 6.50 0.00%
NAPS 1.53 1.63 1.58 1.53 1.41 1.42 1.36 1.98%
Adjusted Per Share Value based on latest NOSH - 110,866
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 100.18 110.55 159.92 132.24 199.07 131.98 127.43 -3.92%
EPS -3.67 11.04 10.98 10.29 4.85 8.71 11.66 -
DPS 6.39 0.00 0.00 0.00 3.43 2.96 6.38 0.02%
NAPS 1.5045 1.6026 1.5458 1.5028 1.3805 1.3932 1.3367 1.98%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.02 1.23 1.38 0.90 0.77 1.01 1.03 -
P/RPS 1.00 1.09 0.84 0.67 0.38 0.75 0.79 4.00%
P/EPS -27.35 10.95 12.30 8.59 15.55 11.38 8.68 -
EY -3.66 9.13 8.13 11.64 6.43 8.78 11.52 -
DY 6.37 0.00 0.00 0.00 4.55 2.97 6.31 0.15%
P/NAPS 0.67 0.75 0.87 0.59 0.55 0.71 0.76 -2.07%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 27/08/15 26/08/14 28/08/13 24/08/12 18/08/11 24/08/10 -
Price 1.03 1.14 1.49 0.775 0.92 0.98 1.08 -
P/RPS 1.01 1.01 0.91 0.58 0.45 0.73 0.83 3.32%
P/EPS -27.62 10.15 13.28 7.40 18.58 11.05 9.10 -
EY -3.62 9.85 7.53 13.52 5.38 9.05 10.98 -
DY 6.31 0.00 0.00 0.00 3.80 3.06 6.02 0.78%
P/NAPS 0.67 0.70 0.94 0.51 0.65 0.69 0.79 -2.70%

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