[APB] YoY TTM Result on 31-Dec-2012 [#1]

Stock
[APB] APB RESOURCES BHD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Dec-2012 [#1]
Profit Trend
QoQ- -5.95%
YoY- -16.36%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 142,657 142,991 159,265 206,592 198,440 125,081 161,093 -2.00%
PBT 18,316 12,802 18,714 12,372 12,204 6,304 24,745 -4.88%
Tax -6,125 -3,230 -5,212 -4,266 -2,513 -1,421 -3,650 9.00%
NP 12,191 9,572 13,502 8,106 9,691 4,883 21,095 -8.72%
-
NP to SH 12,191 9,572 13,502 8,106 9,691 4,826 21,095 -8.72%
-
Tax Rate 33.44% 25.23% 27.85% 34.48% 20.59% 22.54% 14.75% -
Total Cost 130,466 133,419 145,763 198,486 188,749 120,198 139,998 -1.16%
-
Net Worth 185,101 178,941 177,325 172,184 160,650 153,672 156,015 2.88%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - 3,867 3,337 7,206 6,758 -
Div Payout % - - - 47.72% 34.44% 149.33% 32.04% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 185,101 178,941 177,325 172,184 160,650 153,672 156,015 2.88%
NOSH 110,839 110,458 110,828 110,374 110,793 110,555 110,649 0.02%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 8.55% 6.69% 8.48% 3.92% 4.88% 3.90% 13.09% -
ROE 6.59% 5.35% 7.61% 4.71% 6.03% 3.14% 13.52% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 128.71 129.45 143.70 187.17 179.11 113.14 145.59 -2.03%
EPS 11.00 8.67 12.18 7.34 8.75 4.37 19.06 -8.75%
DPS 0.00 0.00 0.00 3.50 3.00 6.50 6.11 -
NAPS 1.67 1.62 1.60 1.56 1.45 1.39 1.41 2.85%
Adjusted Per Share Value based on latest NOSH - 110,374
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 126.38 126.68 141.10 183.03 175.81 110.81 142.72 -2.00%
EPS 10.80 8.48 11.96 7.18 8.59 4.28 18.69 -8.73%
DPS 0.00 0.00 0.00 3.43 2.96 6.38 5.99 -
NAPS 1.6399 1.5853 1.571 1.5254 1.4233 1.3614 1.3822 2.88%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.39 1.05 1.00 0.85 0.96 0.94 1.18 -
P/RPS 1.08 0.81 0.70 0.45 0.54 0.83 0.81 4.90%
P/EPS 12.64 12.12 8.21 11.57 10.98 21.53 6.19 12.62%
EY 7.91 8.25 12.18 8.64 9.11 4.64 16.16 -11.22%
DY 0.00 0.00 0.00 4.12 3.13 6.91 5.18 -
P/NAPS 0.83 0.65 0.63 0.54 0.66 0.68 0.84 -0.19%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 12/02/15 25/02/14 22/02/13 21/02/12 24/02/11 25/02/10 -
Price 1.25 1.11 1.07 0.85 0.96 1.00 1.22 -
P/RPS 0.97 0.86 0.74 0.45 0.54 0.88 0.84 2.42%
P/EPS 11.36 12.81 8.78 11.57 10.98 22.91 6.40 10.03%
EY 8.80 7.81 11.39 8.64 9.11 4.37 15.63 -9.12%
DY 0.00 0.00 0.00 4.12 3.13 6.50 5.01 -
P/NAPS 0.75 0.69 0.67 0.54 0.66 0.72 0.87 -2.44%

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