[APB] YoY TTM Result on 31-Dec-2009 [#1]

Stock
[APB] APB RESOURCES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Dec-2009 [#1]
Profit Trend
QoQ- -9.94%
YoY- 30.9%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 206,592 198,440 125,081 161,093 185,498 180,309 207,566 -0.07%
PBT 12,372 12,204 6,304 24,745 25,296 29,554 15,412 -3.59%
Tax -4,266 -2,513 -1,421 -3,650 -9,181 -7,675 -3,308 4.32%
NP 8,106 9,691 4,883 21,095 16,115 21,879 12,104 -6.45%
-
NP to SH 8,106 9,691 4,826 21,095 16,115 21,879 11,568 -5.74%
-
Tax Rate 34.48% 20.59% 22.54% 14.75% 36.29% 25.97% 21.46% -
Total Cost 198,486 188,749 120,198 139,998 169,383 158,430 195,462 0.25%
-
Net Worth 172,184 160,650 153,672 156,015 155,637 135,133 111,882 7.44%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 3,867 3,337 7,206 6,758 3,265 7,098 3,076 3.88%
Div Payout % 47.72% 34.44% 149.33% 32.04% 20.26% 32.45% 26.60% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 172,184 160,650 153,672 156,015 155,637 135,133 111,882 7.44%
NOSH 110,374 110,793 110,555 110,649 96,072 92,557 111,882 -0.22%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 3.92% 4.88% 3.90% 13.09% 8.69% 12.13% 5.83% -
ROE 4.71% 6.03% 3.14% 13.52% 10.35% 16.19% 10.34% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 187.17 179.11 113.14 145.59 193.08 194.81 185.52 0.14%
EPS 7.34 8.75 4.37 19.06 16.77 23.64 10.34 -5.54%
DPS 3.50 3.00 6.50 6.11 3.40 7.67 2.75 4.09%
NAPS 1.56 1.45 1.39 1.41 1.62 1.46 1.00 7.68%
Adjusted Per Share Value based on latest NOSH - 110,649
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 183.03 175.81 110.81 142.72 164.34 159.74 183.89 -0.07%
EPS 7.18 8.59 4.28 18.69 14.28 19.38 10.25 -5.75%
DPS 3.43 2.96 6.38 5.99 2.89 6.29 2.73 3.87%
NAPS 1.5254 1.4233 1.3614 1.3822 1.3788 1.1972 0.9912 7.44%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.85 0.96 0.94 1.18 0.80 1.75 1.37 -
P/RPS 0.45 0.54 0.83 0.81 0.41 0.90 0.74 -7.94%
P/EPS 11.57 10.98 21.53 6.19 4.77 7.40 13.25 -2.23%
EY 8.64 9.11 4.64 16.16 20.97 13.51 7.55 2.27%
DY 4.12 3.13 6.91 5.18 4.25 4.38 2.01 12.69%
P/NAPS 0.54 0.66 0.68 0.84 0.49 1.20 1.37 -14.36%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 22/02/13 21/02/12 24/02/11 25/02/10 26/02/09 26/02/08 27/02/07 -
Price 0.85 0.96 1.00 1.22 0.79 1.31 1.64 -
P/RPS 0.45 0.54 0.88 0.84 0.41 0.67 0.88 -10.56%
P/EPS 11.57 10.98 22.91 6.40 4.71 5.54 15.86 -5.11%
EY 8.64 9.11 4.37 15.63 21.23 18.04 6.30 5.40%
DY 4.12 3.13 6.50 5.01 4.30 5.85 1.68 16.11%
P/NAPS 0.54 0.66 0.72 0.87 0.49 0.90 1.64 -16.88%

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