[APB] QoQ Annualized Quarter Result on 31-Dec-2011 [#1]

Stock
[APB] APB RESOURCES BHD
Announcement Date
21-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
31-Dec-2011 [#1]
Profit Trend
QoQ- -37.88%
YoY- 75.38%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 227,347 236,920 255,674 226,600 168,884 162,500 120,364 52.62%
PBT 13,050 7,129 7,722 7,588 11,293 13,816 6,190 64.19%
Tax -4,431 -1,878 -2,012 -2,004 -2,304 -3,874 -1,772 83.92%
NP 8,619 5,250 5,710 5,584 8,989 9,941 4,418 55.94%
-
NP to SH 8,619 5,250 5,710 5,584 8,989 9,941 4,418 55.94%
-
Tax Rate 33.95% 26.34% 26.06% 26.41% 20.40% 28.04% 28.63% -
Total Cost 218,728 231,669 249,964 221,016 159,895 152,558 115,946 52.49%
-
Net Worth 170,635 156,410 158,242 160,650 158,481 157,318 152,076 7.95%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 7,202 9,613 6,639 - 3,324 4,431 6,660 5.33%
Div Payout % 83.56% 183.10% 116.28% - 36.99% 44.58% 150.75% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 170,635 156,410 158,242 160,650 158,481 157,318 152,076 7.95%
NOSH 110,802 110,929 110,658 110,793 110,826 110,787 111,005 -0.12%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 3.79% 2.22% 2.23% 2.46% 5.32% 6.12% 3.67% -
ROE 5.05% 3.36% 3.61% 3.48% 5.67% 6.32% 2.91% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 205.18 213.58 231.05 204.52 152.39 146.68 108.43 52.81%
EPS 7.78 4.73 5.16 5.04 8.11 8.97 3.98 56.14%
DPS 6.50 8.67 6.00 0.00 3.00 4.00 6.00 5.46%
NAPS 1.54 1.41 1.43 1.45 1.43 1.42 1.37 8.08%
Adjusted Per Share Value based on latest NOSH - 110,793
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 201.41 209.90 226.51 200.75 149.62 143.96 106.63 52.62%
EPS 7.64 4.65 5.06 4.95 7.96 8.81 3.91 56.10%
DPS 6.38 8.52 5.88 0.00 2.95 3.93 5.90 5.33%
NAPS 1.5117 1.3857 1.4019 1.4233 1.404 1.3937 1.3473 7.95%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.87 0.77 0.98 0.96 0.86 1.01 0.96 -
P/RPS 0.42 0.36 0.42 0.47 0.56 0.69 0.89 -39.30%
P/EPS 11.18 16.27 18.99 19.05 10.60 11.26 24.12 -40.02%
EY 8.94 6.15 5.27 5.25 9.43 8.88 4.15 66.56%
DY 7.47 11.26 6.12 0.00 3.49 3.96 6.25 12.58%
P/NAPS 0.56 0.55 0.69 0.66 0.60 0.71 0.70 -13.78%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 24/08/12 21/05/12 21/02/12 29/11/11 18/08/11 26/05/11 -
Price 0.97 0.92 0.93 0.96 0.93 0.98 1.03 -
P/RPS 0.47 0.43 0.40 0.47 0.61 0.67 0.95 -37.36%
P/EPS 12.47 19.44 18.02 19.05 11.47 10.92 25.88 -38.45%
EY 8.02 5.14 5.55 5.25 8.72 9.16 3.86 62.60%
DY 6.70 9.42 6.45 0.00 3.23 4.08 5.83 9.68%
P/NAPS 0.63 0.65 0.65 0.66 0.65 0.69 0.75 -10.94%

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