[APB] QoQ Cumulative Quarter Result on 31-Dec-2008 [#1]

Stock
[APB] APB RESOURCES BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Dec-2008 [#1]
Profit Trend
QoQ- -81.71%
YoY- -28.57%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 162,635 120,400 75,187 32,254 198,972 152,872 110,332 29.49%
PBT 27,909 19,381 8,988 4,348 27,207 21,807 13,714 60.52%
Tax -4,486 -6,505 -2,437 -1,168 -9,820 -6,244 -3,740 12.87%
NP 23,423 12,876 6,551 3,180 17,387 15,563 9,974 76.58%
-
NP to SH 23,423 12,876 6,551 3,180 17,387 15,563 9,974 76.58%
-
Tax Rate 16.07% 33.56% 27.11% 26.86% 36.09% 28.63% 27.27% -
Total Cost 139,212 107,524 68,636 29,074 181,585 137,309 100,358 24.35%
-
Net Worth 142,553 130,553 122,951 155,637 120,243 147,944 146,532 -1.81%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 6,571 6,477 3,361 - 6,303 3,362 - -
Div Payout % 28.06% 50.31% 51.32% - 36.25% 21.60% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 142,553 130,553 122,951 155,637 120,243 147,944 146,532 -1.81%
NOSH 101,102 99,659 96,039 96,072 96,970 96,067 97,688 2.31%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 14.40% 10.69% 8.71% 9.86% 8.74% 10.18% 9.04% -
ROE 16.43% 9.86% 5.33% 2.04% 14.46% 10.52% 6.81% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 160.86 120.81 78.27 33.57 205.19 159.13 112.94 26.56%
EPS 23.21 12.92 6.82 3.31 18.30 16.20 10.21 72.80%
DPS 6.50 6.50 3.50 0.00 6.50 3.50 0.00 -
NAPS 1.41 1.31 1.28 1.62 1.24 1.54 1.50 -4.03%
Adjusted Per Share Value based on latest NOSH - 96,072
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 144.08 106.67 66.61 28.57 176.28 135.43 97.75 29.48%
EPS 20.75 11.41 5.80 2.82 15.40 13.79 8.84 76.52%
DPS 5.82 5.74 2.98 0.00 5.58 2.98 0.00 -
NAPS 1.2629 1.1566 1.0893 1.3788 1.0653 1.3107 1.2982 -1.81%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.98 0.86 0.79 0.80 0.80 0.93 1.13 -
P/RPS 0.61 0.71 1.01 2.38 0.39 0.58 1.00 -28.05%
P/EPS 4.23 6.66 11.58 24.17 4.46 5.74 11.07 -47.31%
EY 23.64 15.02 8.63 4.14 22.41 17.42 9.04 89.69%
DY 6.63 7.56 4.43 0.00 8.13 3.76 0.00 -
P/NAPS 0.70 0.66 0.62 0.49 0.65 0.60 0.75 -4.49%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 25/08/09 26/05/09 26/02/09 26/11/08 26/08/08 27/05/08 -
Price 1.20 0.95 0.96 0.79 0.73 0.87 1.09 -
P/RPS 0.75 0.79 1.23 2.35 0.36 0.55 0.97 -15.74%
P/EPS 5.18 7.35 14.08 23.87 4.07 5.37 10.68 -38.24%
EY 19.31 13.60 7.10 4.19 24.56 18.62 9.37 61.87%
DY 5.42 6.84 3.65 0.00 8.90 4.02 0.00 -
P/NAPS 0.85 0.73 0.75 0.49 0.59 0.56 0.73 10.66%

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