[APB] QoQ 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- 74.34%
YoY- -28.57%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 42,235 45,213 42,933 32,254 46,100 45,828 61,316 -21.98%
PBT 8,528 10,393 4,640 4,348 5,400 7,976 7,572 8.24%
Tax 2,019 -4,068 -1,269 -1,168 -3,576 -2,387 -2,050 -
NP 10,547 6,325 3,371 3,180 1,824 5,589 5,522 53.88%
-
NP to SH 10,547 6,325 3,371 3,180 1,824 5,589 5,522 53.88%
-
Tax Rate -23.67% 39.14% 27.35% 26.86% 66.22% 29.93% 27.07% -
Total Cost 31,688 38,888 39,562 29,074 44,276 40,239 55,794 -31.39%
-
Net Worth 156,322 145,109 122,931 155,637 122,526 143,690 153,388 1.26%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 3,876 3,361 - - 3,265 - -
Div Payout % - 61.30% 99.72% - - 58.43% - -
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 156,322 145,109 122,931 155,637 122,526 143,690 153,388 1.26%
NOSH 110,867 110,770 96,039 96,072 122,526 93,305 102,259 5.53%
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 24.97% 13.99% 7.85% 9.86% 3.96% 12.20% 9.01% -
ROE 6.75% 4.36% 2.74% 2.04% 1.49% 3.89% 3.60% -
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 38.10 40.82 44.70 33.57 37.62 49.12 59.96 -26.06%
EPS 9.52 5.71 3.51 3.31 1.28 5.99 5.40 45.88%
DPS 0.00 3.50 3.50 0.00 0.00 3.50 0.00 -
NAPS 1.41 1.31 1.28 1.62 1.00 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 37.42 40.06 38.04 28.57 40.84 40.60 54.32 -21.98%
EPS 9.34 5.60 2.99 2.82 1.62 4.95 4.89 53.88%
DPS 0.00 3.43 2.98 0.00 0.00 2.89 0.00 -
NAPS 1.3849 1.2856 1.0891 1.3788 1.0855 1.273 1.3589 1.27%
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 2.57 2.11 1.77 2.38 2.13 1.89 1.88 23.14%
P/EPS 10.30 15.06 22.51 24.17 53.74 15.53 20.93 -37.64%
EY 9.71 6.64 4.44 4.14 1.86 6.44 4.78 60.32%
DY 0.00 4.07 4.43 0.00 0.00 3.76 0.00 -
P/NAPS 0.70 0.66 0.62 0.49 0.80 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 3.15 2.33 2.15 2.35 1.94 1.77 1.82 44.10%
P/EPS 12.61 16.64 27.35 23.87 49.04 14.52 20.19 -26.91%
EY 7.93 6.01 3.66 4.19 2.04 6.89 4.95 36.87%
DY 0.00 3.68 3.65 0.00 0.00 4.02 0.00 -
P/NAPS 0.85 0.73 0.75 0.49 0.73 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