[APB] YoY TTM Result on 31-Mar-2010 [#2]

Stock
[APB] APB RESOURCES BHD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Mar-2010 [#2]
Profit Trend
QoQ- -9.31%
YoY- 37.0%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 171,548 236,539 121,324 155,005 167,115 203,837 202,816 -2.74%
PBT 12,564 12,195 6,248 22,134 22,364 28,622 20,102 -7.52%
Tax -4,343 -2,458 -1,416 -2,946 -8,400 -6,984 -4,893 -1.96%
NP 8,221 9,737 4,832 19,188 13,964 21,638 15,209 -9.73%
-
NP to SH 8,221 9,737 4,832 19,131 13,964 21,638 14,941 -9.46%
-
Tax Rate 34.57% 20.16% 22.66% 13.31% 37.56% 24.40% 24.34% -
Total Cost 163,327 226,802 116,492 135,817 153,151 182,199 187,607 -2.28%
-
Net Worth 168,484 158,058 152,425 155,102 122,931 153,388 107,996 7.68%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 3,867 - 7,220 7,200 6,146 7,098 3,076 3.88%
Div Payout % 47.05% - 149.43% 37.64% 44.02% 32.81% 20.59% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 168,484 158,058 152,425 155,102 122,931 153,388 107,996 7.68%
NOSH 110,845 110,530 111,259 110,787 96,039 102,259 107,996 0.43%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 4.79% 4.12% 3.98% 12.38% 8.36% 10.62% 7.50% -
ROE 4.88% 6.16% 3.17% 12.33% 11.36% 14.11% 13.83% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 154.76 214.00 109.05 139.91 174.01 199.33 187.80 -3.17%
EPS 7.42 8.81 4.34 17.27 14.54 21.16 13.83 -9.84%
DPS 3.50 0.00 6.50 6.50 6.40 6.94 2.85 3.48%
NAPS 1.52 1.43 1.37 1.40 1.28 1.50 1.00 7.22%
Adjusted Per Share Value based on latest NOSH - 110,787
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 151.98 209.56 107.49 137.32 148.05 180.59 179.68 -2.74%
EPS 7.28 8.63 4.28 16.95 12.37 19.17 13.24 -9.47%
DPS 3.43 0.00 6.40 6.38 5.45 6.29 2.73 3.87%
NAPS 1.4927 1.4003 1.3504 1.3741 1.0891 1.3589 0.9568 7.68%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.90 0.98 0.96 1.18 0.79 1.13 1.55 -
P/RPS 0.58 0.46 0.88 0.84 0.45 0.57 0.83 -5.79%
P/EPS 12.13 11.12 22.10 6.83 5.43 5.34 11.20 1.33%
EY 8.24 8.99 4.52 14.63 18.40 18.73 8.93 -1.33%
DY 3.89 0.00 6.77 5.51 8.10 6.14 1.84 13.27%
P/NAPS 0.59 0.69 0.70 0.84 0.62 0.75 1.55 -14.85%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 21/05/12 26/05/11 24/05/10 26/05/09 27/05/08 25/05/07 -
Price 0.91 0.93 1.03 1.05 0.96 1.09 1.65 -
P/RPS 0.59 0.43 0.94 0.75 0.55 0.55 0.88 -6.44%
P/EPS 12.27 10.56 23.72 6.08 6.60 5.15 11.93 0.46%
EY 8.15 9.47 4.22 16.45 15.15 19.41 8.38 -0.46%
DY 3.85 0.00 6.31 6.19 6.67 6.37 1.73 14.24%
P/NAPS 0.60 0.65 0.75 0.75 0.75 0.73 1.65 -15.50%

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