[APB] QoQ TTM 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- -7.32%
YoY- -26.34%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 162,635 166,500 167,115 185,498 201,592 205,716 203,837 -13.96%
PBT 27,909 24,781 22,364 25,296 27,266 30,399 28,622 -1.66%
Tax -4,486 -10,081 -8,400 -9,181 -9,879 -7,616 -6,984 -25.53%
NP 23,423 14,700 13,964 16,115 17,387 22,783 21,638 5.42%
-
NP to SH 23,423 14,700 13,964 16,115 17,387 22,783 21,638 5.42%
-
Tax Rate 16.07% 40.68% 37.56% 36.29% 36.23% 25.05% 24.40% -
Total Cost 139,212 151,800 153,151 169,383 184,205 182,933 182,199 -16.40%
-
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 6,758 6,758 6,146 3,265 3,265 6,631 7,098 -3.21%
Div Payout % 28.85% 45.97% 44.02% 20.26% 18.78% 29.11% 32.81% -
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 14.40% 8.83% 8.36% 8.69% 8.62% 11.07% 10.62% -
ROE 14.98% 10.13% 11.36% 10.35% 14.19% 15.86% 14.11% -
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 146.69 150.31 174.01 193.08 164.53 220.48 199.33 -18.47%
EPS 21.13 13.27 14.54 16.77 14.19 24.42 21.16 -0.09%
DPS 6.10 6.10 6.40 3.40 2.67 7.11 6.94 -8.23%
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 144.08 147.51 148.05 164.34 178.60 182.25 180.59 -13.96%
EPS 20.75 13.02 12.37 14.28 15.40 20.18 19.17 5.41%
DPS 5.99 5.99 5.45 2.89 2.89 5.88 6.29 -3.20%
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 0.67 0.57 0.45 0.41 0.49 0.42 0.57 11.36%
P/EPS 4.64 6.48 5.43 4.77 5.64 3.81 5.34 -8.93%
EY 21.56 15.43 18.40 20.97 17.74 26.26 18.73 9.82%
DY 6.22 7.09 8.10 4.25 3.33 7.64 6.14 0.86%
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 0.82 0.63 0.55 0.41 0.44 0.39 0.55 30.47%
P/EPS 5.68 7.16 6.60 4.71 5.14 3.56 5.15 6.74%
EY 17.61 13.97 15.15 21.23 19.44 28.07 19.41 -6.27%
DY 5.08 6.42 6.67 4.30 3.65 8.17 6.37 -13.99%
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