Financials APB Resources

Equities

APB

MYL5568OO000

Construction & Engineering

End-of-day quote BURSA MALAYSIA 06:00:00 2024-04-28 pm EDT 5-day change 1st Jan Change
1.88 MYR 0.00% Intraday chart for APB Resources 0.00% -27.41%

Valuation

Fiscal Period: September 2017 2018 2019 2020 2021 2022
Capitalization 1 128.6 92 54.87 37.13 78.17 138.6
Enterprise Value (EV) 1 43.98 20.36 -6.305 -18.66 7.381 58.14
P/E ratio 34.3 x -5.21 x -44.2 x 9.73 x -14.7 x 16.2 x
Yield 2.59% - - - - 8%
Capitalization / Revenue 2.17 x 1.24 x 0.85 x 0.42 x 1.37 x 1.78 x
EV / Revenue 0.74 x 0.28 x -0.1 x -0.21 x 0.13 x 0.75 x
EV / EBITDA 5.55 x -1.26 x -61.4 x -3.83 x -1.69 x 5.73 x
EV / FCF 3.12 x -1.19 x 0.59 x 2.37 x 0.45 x 3.53 x
FCF Yield 32.1% -83.8% 171% 42.2% 221% 28.3%
Price to Book 0.72 x 0.58 x 0.35 x 0.23 x 0.5 x 0.91 x
Nbr of stocks (in thousands) 110,845 110,845 110,845 110,845 110,885 110,885
Reference price 2 1.160 0.8300 0.4950 0.3350 0.7050 1.250
Announcement Date 1/30/18 1/28/19 1/29/20 1/27/21 1/25/22 1/27/23
1MYR in Million2MYR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: September 2017 2018 2019 2020 2021 2022
Net sales 1 59.35 73.91 64.69 89.37 56.87 78.02
EBITDA 1 7.929 -16.11 0.1027 4.87 -4.36 10.14
EBIT 1 3.677 -20.1 -3.554 3.123 -6.053 8.483
Operating Margin 6.19% -27.2% -5.49% 3.49% -10.64% 10.87%
Earnings before Tax (EBT) 1 4.918 -18.47 -1.695 4.715 -4.99 9.692
Net income 1 3.751 -17.66 -1.242 3.815 -5.324 8.581
Net margin 6.32% -23.89% -1.92% 4.27% -9.36% 11%
EPS 2 0.0338 -0.1593 -0.0112 0.0344 -0.0480 0.0774
Free Cash Flow 1 14.11 -17.06 -10.77 -7.88 16.28 16.45
FCF margin 23.77% -23.08% -16.65% -8.82% 28.63% 21.08%
FCF Conversion (EBITDA) 177.95% - - - - 162.23%
FCF Conversion (Net income) 376.17% - - - - 191.7%
Dividend per Share 2 0.0300 - - - - 0.1000
Announcement Date 1/30/18 1/28/19 1/29/20 1/27/21 1/25/22 1/27/23
1MYR in Million2MYR
Estimates

Balance Sheet Analysis

Fiscal Period: September 2017 2018 2019 2020 2021 2022
Net Debt 1 - - - - - -
Net Cash position 1 84.6 71.6 61.2 55.8 70.8 80.5
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 14.1 -17.1 -10.8 -7.88 16.3 16.4
ROE (net income / shareholders' equity) 2.1% -10.5% -0.79% 2.4% -3.37% 5.57%
ROA (Net income/ Total Assets) 1.2% -7.08% -1.33% 1.14% -2.2% 3.1%
Assets 1 312.3 249.4 93.72 334.7 242.3 276.6
Book Value Per Share 2 1.620 1.430 1.420 1.450 1.400 1.380
Cash Flow per Share 2 0.5400 0.2500 0.0600 0.1000 0.1600 0.1400
Capex 1 0.95 0.94 0.66 1.32 2.66 1.54
Capex / Sales 1.6% 1.27% 1.02% 1.48% 4.67% 1.97%
Announcement Date 1/30/18 1/28/19 1/29/20 1/27/21 1/25/22 1/27/23
1MYR in Million2MYR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. APB Stock
  4. Financials APB Resources