[APB] YoY Annualized Quarter Result on 30-Jun-2022 [#3]

Announcement Date
15-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2022
Quarter
30-Jun-2022 [#3]
Profit Trend
QoQ- 554.04%
YoY- 240.53%
View:
Show?
Annualized Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 77,424 57,746 93,214 53,188 72,534 58,048 94,357 -3.24%
PBT 5,062 1,549 -136 -4,636 -6,646 5,834 -17,309 -
Tax -77 -85 -76 -48 -172 -1,416 -358 -22.58%
NP 4,985 1,464 -212 -4,684 -6,818 4,418 -17,668 -
-
NP to SH 4,985 1,464 -212 -4,684 -6,818 4,418 -17,668 -
-
Tax Rate 1.52% 5.49% - - - 24.27% - -
Total Cost 72,438 56,282 93,426 57,872 79,353 53,629 112,025 -7.00%
-
Net Worth 156,347 158,508 154,074 151,857 167,375 175,135 169,657 -1.35%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 14,784 - - - 4,433 4,433 - -
Div Payout % 296.56% - - - 0.00% 100.34% - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 156,347 158,508 154,074 151,857 167,375 175,135 169,657 -1.35%
NOSH 112,875 112,875 112,875 112,875 112,875 112,875 110,887 0.29%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 6.44% 2.54% -0.23% -8.81% -9.40% 7.61% -18.72% -
ROE 3.19% 0.92% -0.14% -3.08% -4.07% 2.52% -10.41% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 69.82 52.10 84.09 47.98 65.44 52.37 85.09 -3.24%
EPS 4.49 1.32 -0.19 -4.23 -6.15 3.99 -15.93 -
DPS 13.33 0.00 0.00 0.00 4.00 4.00 0.00 -
NAPS 1.41 1.43 1.39 1.37 1.51 1.58 1.53 -1.35%
Adjusted Per Share Value based on latest NOSH - 112,875
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 68.59 51.16 82.58 47.12 64.26 51.43 83.59 -3.24%
EPS 4.42 1.30 -0.19 -4.15 -6.04 3.91 -15.65 -
DPS 13.10 0.00 0.00 0.00 3.93 3.93 0.00 -
NAPS 1.3851 1.4043 1.365 1.3454 1.4828 1.5516 1.5031 -1.35%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.69 0.705 0.365 0.57 0.82 1.03 1.02 -
P/RPS 0.99 1.35 0.43 1.19 1.25 1.97 1.20 -3.15%
P/EPS 15.35 53.38 -190.84 -13.49 -13.33 25.84 -6.40 -
EY 6.52 1.87 -0.52 -7.41 -7.50 3.87 -15.62 -
DY 19.32 0.00 0.00 0.00 4.88 3.88 0.00 -
P/NAPS 0.49 0.49 0.26 0.42 0.54 0.65 0.67 -5.07%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 15/08/22 26/08/21 25/08/20 29/08/19 23/08/18 24/08/17 25/08/16 -
Price 1.13 0.78 0.38 0.585 0.83 1.03 1.03 -
P/RPS 1.62 1.50 0.45 1.22 1.27 1.97 1.21 4.98%
P/EPS 25.13 59.06 -198.68 -13.84 -13.49 25.84 -6.46 -
EY 3.98 1.69 -0.50 -7.22 -7.41 3.87 -15.47 -
DY 11.80 0.00 0.00 0.00 4.82 3.88 0.00 -
P/NAPS 0.80 0.55 0.27 0.43 0.55 0.65 0.67 2.99%

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