[APB] YoY Annualized Quarter Result on 30-Sep-2012 [#4]

Stock
[APB] APB RESOURCES BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Sep-2012 [#4]
Profit Trend
QoQ- 64.15%
YoY- -4.12%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 136,907 173,183 137,137 227,347 168,884 128,699 162,635 -2.82%
PBT 24,920 16,249 14,542 13,050 11,293 6,309 27,909 -1.86%
Tax -6,527 -4,112 -4,169 -4,431 -2,304 -1,427 -4,486 6.44%
NP 18,393 12,137 10,373 8,619 8,989 4,882 23,423 -3.94%
-
NP to SH 18,393 12,137 10,373 8,619 8,989 4,882 23,423 -3.94%
-
Tax Rate 26.19% 25.31% 28.67% 33.95% 20.40% 22.62% 16.07% -
Total Cost 118,514 161,046 126,764 218,728 159,895 123,817 139,212 -2.64%
-
Net Worth 189,595 178,402 173,944 170,635 158,481 153,117 142,553 4.86%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 7,206 - - 7,202 3,324 7,212 6,571 1.54%
Div Payout % 39.18% - - 83.56% 36.99% 147.73% 28.06% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 189,595 178,402 173,944 170,635 158,481 153,117 142,553 4.86%
NOSH 110,874 110,809 110,792 110,802 110,826 110,954 101,102 1.54%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 13.43% 7.01% 7.56% 3.79% 5.32% 3.79% 14.40% -
ROE 9.70% 6.80% 5.96% 5.05% 5.67% 3.19% 16.43% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 123.48 156.29 123.78 205.18 152.39 115.99 160.86 -4.30%
EPS 16.59 10.95 9.36 7.78 8.11 4.40 23.21 -5.44%
DPS 6.50 0.00 0.00 6.50 3.00 6.50 6.50 0.00%
NAPS 1.71 1.61 1.57 1.54 1.43 1.38 1.41 3.26%
Adjusted Per Share Value based on latest NOSH - 110,950
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 121.29 153.43 121.49 201.41 149.62 114.02 144.08 -2.82%
EPS 16.30 10.75 9.19 7.64 7.96 4.33 20.75 -3.94%
DPS 6.38 0.00 0.00 6.38 2.95 6.39 5.82 1.54%
NAPS 1.6797 1.5805 1.541 1.5117 1.404 1.3565 1.2629 4.86%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.13 1.32 0.90 0.87 0.86 1.02 0.98 -
P/RPS 0.92 0.84 0.73 0.42 0.56 0.88 0.61 7.08%
P/EPS 6.81 12.05 9.61 11.18 10.60 23.18 4.23 8.25%
EY 14.68 8.30 10.40 8.94 9.43 4.31 23.64 -7.63%
DY 5.75 0.00 0.00 7.47 3.49 6.37 6.63 -2.34%
P/NAPS 0.66 0.82 0.57 0.56 0.60 0.74 0.70 -0.97%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 27/11/14 27/11/13 28/11/12 29/11/11 25/11/10 25/11/09 -
Price 1.30 1.05 0.98 0.97 0.93 1.00 1.20 -
P/RPS 1.05 0.67 0.79 0.47 0.61 0.86 0.75 5.76%
P/EPS 7.84 9.59 10.47 12.47 11.47 22.73 5.18 7.14%
EY 12.76 10.43 9.55 8.02 8.72 4.40 19.31 -6.66%
DY 5.00 0.00 0.00 6.70 3.23 6.50 5.42 -1.33%
P/NAPS 0.76 0.65 0.62 0.63 0.65 0.72 0.85 -1.84%

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