[APB] YoY Annual (Unaudited) Result on 30-Sep-2014 [#4]

Stock
[APB] APB RESOURCES BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
30-Sep-2014 [#4]
Profit Trend
YoY- 17.01%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 59,353 89,262 136,907 173,183 137,137 227,347 168,884 -15.98%
PBT 4,918 -8,510 24,920 16,249 14,542 13,050 11,293 -12.92%
Tax -1,167 1,383 -6,527 -4,112 -4,169 -4,431 -2,304 -10.70%
NP 3,751 -7,127 18,393 12,137 10,373 8,619 8,989 -13.54%
-
NP to SH 3,751 -7,127 18,393 12,137 10,373 8,619 8,989 -13.54%
-
Tax Rate 23.73% - 26.19% 25.31% 28.67% 33.95% 20.40% -
Total Cost 55,602 96,389 118,514 161,046 126,764 218,728 159,895 -16.12%
-
Net Worth 176,243 175,053 189,595 178,402 173,944 170,635 158,481 1.78%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 3,325 7,201 7,206 - - 7,202 3,324 0.00%
Div Payout % 88.65% 0.00% 39.18% - - 83.56% 36.99% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 176,243 175,053 189,595 178,402 173,944 170,635 158,481 1.78%
NOSH 112,875 110,793 110,874 110,809 110,792 110,802 110,826 0.30%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 6.32% -7.98% 13.43% 7.01% 7.56% 3.79% 5.32% -
ROE 2.13% -4.07% 9.70% 6.80% 5.96% 5.05% 5.67% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 53.55 80.57 123.48 156.29 123.78 205.18 152.39 -15.98%
EPS 3.38 -6.43 16.59 10.95 9.36 7.78 8.11 -13.56%
DPS 3.00 6.50 6.50 0.00 0.00 6.50 3.00 0.00%
NAPS 1.59 1.58 1.71 1.61 1.57 1.54 1.43 1.78%
Adjusted Per Share Value based on latest NOSH - 110,719
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 52.58 79.08 121.29 153.43 121.49 201.41 149.62 -15.98%
EPS 3.32 -6.31 16.30 10.75 9.19 7.64 7.96 -13.55%
DPS 2.95 6.38 6.38 0.00 0.00 6.38 2.95 0.00%
NAPS 1.5614 1.5509 1.6797 1.5805 1.541 1.5117 1.404 1.78%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.16 0.97 1.13 1.32 0.90 0.87 0.86 -
P/RPS 2.17 1.20 0.92 0.84 0.73 0.42 0.56 25.30%
P/EPS 34.28 -15.08 6.81 12.05 9.61 11.18 10.60 21.58%
EY 2.92 -6.63 14.68 8.30 10.40 8.94 9.43 -17.73%
DY 2.59 6.70 5.75 0.00 0.00 7.47 3.49 -4.84%
P/NAPS 0.73 0.61 0.66 0.82 0.57 0.56 0.60 3.31%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 28/11/17 28/11/16 26/11/15 27/11/14 27/11/13 28/11/12 29/11/11 -
Price 0.945 0.95 1.30 1.05 0.98 0.97 0.93 -
P/RPS 1.76 1.18 1.05 0.67 0.79 0.47 0.61 19.29%
P/EPS 27.93 -14.77 7.84 9.59 10.47 12.47 11.47 15.97%
EY 3.58 -6.77 12.76 10.43 9.55 8.02 8.72 -13.77%
DY 3.17 6.84 5.00 0.00 0.00 6.70 3.23 -0.31%
P/NAPS 0.59 0.60 0.76 0.65 0.62 0.63 0.65 -1.59%

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