[APB] QoQ Cumulative Quarter 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- 165.14%
YoY- -65.52%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 27,094 128,699 101,606 67,557 30,712 162,635 120,400 -62.90%
PBT 1,122 6,309 3,752 3,213 1,184 27,909 19,381 -84.95%
Tax -326 -1,427 -1,081 -897 -332 -4,486 -6,505 -86.33%
NP 796 4,882 2,671 2,316 852 23,423 12,876 -84.28%
-
NP to SH 796 4,882 2,614 2,259 852 23,423 12,876 -84.28%
-
Tax Rate 29.06% 22.62% 28.81% 27.92% 28.04% 16.07% 33.56% -
Total Cost 26,298 123,817 98,935 65,241 29,860 139,212 107,524 -60.79%
-
Net Worth 153,672 153,117 150,637 155,029 156,015 142,553 130,553 11.44%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - 7,212 7,199 3,322 - 6,571 6,477 -
Div Payout % - 147.73% 275.42% 147.06% - 28.06% 50.31% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 153,672 153,117 150,637 155,029 156,015 142,553 130,553 11.44%
NOSH 110,555 110,954 110,762 110,735 110,649 101,102 99,659 7.14%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 2.94% 3.79% 2.63% 3.43% 2.77% 14.40% 10.69% -
ROE 0.52% 3.19% 1.74% 1.46% 0.55% 16.43% 9.86% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 24.51 115.99 91.73 61.01 27.76 160.86 120.81 -65.37%
EPS 0.72 4.40 2.36 2.04 0.77 23.21 12.92 -85.33%
DPS 0.00 6.50 6.50 3.00 0.00 6.50 6.50 -
NAPS 1.39 1.38 1.36 1.40 1.41 1.41 1.31 4.01%
Adjusted Per Share Value based on latest NOSH - 110,787
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 24.00 114.02 90.02 59.85 27.21 144.08 106.67 -62.90%
EPS 0.71 4.33 2.32 2.00 0.75 20.75 11.41 -84.21%
DPS 0.00 6.39 6.38 2.94 0.00 5.82 5.74 -
NAPS 1.3614 1.3565 1.3345 1.3735 1.3822 1.2629 1.1566 11.44%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.94 1.02 1.03 1.18 1.18 0.98 0.86 -
P/RPS 3.84 0.88 1.12 1.93 4.25 0.61 0.71 207.17%
P/EPS 130.56 23.18 43.64 57.84 153.25 4.23 6.66 623.10%
EY 0.77 4.31 2.29 1.73 0.65 23.64 15.02 -86.12%
DY 0.00 6.37 6.31 2.54 0.00 6.63 7.56 -
P/NAPS 0.68 0.74 0.76 0.84 0.84 0.70 0.66 2.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 25/11/10 24/08/10 24/05/10 25/02/10 25/11/09 25/08/09 -
Price 1.00 1.00 1.08 1.05 1.22 1.20 0.95 -
P/RPS 4.08 0.86 1.18 1.72 4.40 0.75 0.79 197.89%
P/EPS 138.89 22.73 45.76 51.47 158.44 5.18 7.35 605.66%
EY 0.72 4.40 2.19 1.94 0.63 19.31 13.60 -85.82%
DY 0.00 6.50 6.02 2.86 0.00 5.42 6.84 -
P/NAPS 0.72 0.72 0.79 0.75 0.87 0.85 0.73 -0.91%

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