[APB] YoY TTM 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- 59.34%
YoY- 34.72%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 227,347 168,884 128,699 162,635 201,592 175,617 202,300 1.96%
PBT 13,050 11,429 6,366 27,909 27,266 28,762 13,540 -0.61%
Tax -4,431 -2,338 -1,427 -4,486 -9,879 -6,938 -3,304 5.00%
NP 8,619 9,091 4,939 23,423 17,387 21,824 10,236 -2.82%
-
NP to SH 8,619 9,091 4,882 23,423 17,387 21,824 9,700 -1.94%
-
Tax Rate 33.95% 20.46% 22.42% 16.07% 36.23% 24.12% 24.40% -
Total Cost 218,728 159,793 123,760 139,212 184,205 153,793 192,064 2.18%
-
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 3,867 3,337 7,206 6,758 3,265 7,098 3,076 3.88%
Div Payout % 44.88% 36.72% 147.61% 28.85% 18.78% 32.53% 31.72% -
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 3.79% 5.38% 3.84% 14.40% 8.62% 12.43% 5.06% -
ROE 7.77% 5.73% 3.20% 14.98% 14.19% 19.45% 11.02% -
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 204.91 152.13 116.33 146.69 164.53 156.52 229.76 -1.88%
EPS 7.77 8.19 4.41 21.13 14.19 19.45 11.02 -5.65%
DPS 3.50 3.00 6.50 6.10 2.67 6.33 3.49 0.04%
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 201.44 149.64 114.03 144.10 178.62 155.61 179.25 1.96%
EPS 7.64 8.06 4.33 20.75 15.41 19.34 8.59 -1.93%
DPS 3.43 2.96 6.39 5.99 2.89 6.29 2.73 3.87%
NAPS 0.9831 1.4066 1.3528 1.3851 1.0856 0.9942 0.7802 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 0.42 0.57 0.88 0.67 0.49 1.14 0.56 -4.67%
P/EPS 11.20 10.50 23.11 4.64 5.64 9.20 11.62 -0.61%
EY 8.93 9.52 4.33 21.56 17.74 10.87 8.61 0.60%
DY 4.02 3.49 6.37 6.22 3.33 3.53 2.73 6.65%
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 0.47 0.61 0.86 0.82 0.44 1.04 0.60 -3.98%
P/EPS 12.49 11.36 22.66 5.68 5.14 8.33 12.44 0.06%
EY 8.01 8.81 4.41 17.61 19.44 12.01 8.04 -0.06%
DY 3.61 3.23 6.50 5.08 3.65 3.91 2.55 5.95%
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