[APB] YoY TTM Result on 31-Dec-2013 [#1]

Stock
[APB] APB RESOURCES BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Dec-2013 [#1]
Profit Trend
QoQ- 30.16%
YoY- 66.57%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 70,069 142,657 142,991 159,265 206,592 198,440 125,081 -9.19%
PBT -833 18,316 12,802 18,714 12,372 12,204 6,304 -
Tax 750 -6,125 -3,230 -5,212 -4,266 -2,513 -1,421 -
NP -83 12,191 9,572 13,502 8,106 9,691 4,883 -
-
NP to SH -83 12,191 9,572 13,502 8,106 9,691 4,826 -
-
Tax Rate - 33.44% 25.23% 27.85% 34.48% 20.59% 22.54% -
Total Cost 70,152 130,466 133,419 145,763 198,486 188,749 120,198 -8.57%
-
Net Worth 177,352 185,101 178,941 177,325 172,184 160,650 153,672 2.41%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 7,214 - - - 3,867 3,337 7,206 0.01%
Div Payout % 0.00% - - - 47.72% 34.44% 149.33% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 177,352 185,101 178,941 177,325 172,184 160,650 153,672 2.41%
NOSH 110,845 110,839 110,458 110,828 110,374 110,793 110,555 0.04%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -0.12% 8.55% 6.69% 8.48% 3.92% 4.88% 3.90% -
ROE -0.05% 6.59% 5.35% 7.61% 4.71% 6.03% 3.14% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 63.21 128.71 129.45 143.70 187.17 179.11 113.14 -9.23%
EPS -0.07 11.00 8.67 12.18 7.34 8.75 4.37 -
DPS 6.50 0.00 0.00 0.00 3.50 3.00 6.50 0.00%
NAPS 1.60 1.67 1.62 1.60 1.56 1.45 1.39 2.37%
Adjusted Per Share Value based on latest NOSH - 110,828
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 62.08 126.38 126.68 141.10 183.03 175.81 110.81 -9.19%
EPS -0.07 10.80 8.48 11.96 7.18 8.59 4.28 -
DPS 6.39 0.00 0.00 0.00 3.43 2.96 6.38 0.02%
NAPS 1.5712 1.6399 1.5853 1.571 1.5254 1.4233 1.3614 2.41%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.88 1.39 1.05 1.00 0.85 0.96 0.94 -
P/RPS 1.39 1.08 0.81 0.70 0.45 0.54 0.83 8.96%
P/EPS -1,175.22 12.64 12.12 8.21 11.57 10.98 21.53 -
EY -0.09 7.91 8.25 12.18 8.64 9.11 4.64 -
DY 7.39 0.00 0.00 0.00 4.12 3.13 6.91 1.12%
P/NAPS 0.55 0.83 0.65 0.63 0.54 0.66 0.68 -3.47%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 14/02/17 25/02/16 12/02/15 25/02/14 22/02/13 21/02/12 24/02/11 -
Price 0.90 1.25 1.11 1.07 0.85 0.96 1.00 -
P/RPS 1.42 0.97 0.86 0.74 0.45 0.54 0.88 8.29%
P/EPS -1,201.93 11.36 12.81 8.78 11.57 10.98 22.91 -
EY -0.08 8.80 7.81 11.39 8.64 9.11 4.37 -
DY 7.22 0.00 0.00 0.00 4.12 3.13 6.50 1.76%
P/NAPS 0.56 0.75 0.69 0.67 0.54 0.66 0.72 -4.09%

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