[APB] QoQ Annualized Quarter Result on 30-Jun-2006 [#3]

Stock
[APB] APB RESOURCES BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
30-Jun-2006 [#3]
Profit Trend
QoQ- -10.54%
YoY- -24.99%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 162,888 174,624 202,300 183,744 161,858 153,560 130,468 15.96%
PBT 28,060 22,104 13,539 15,377 14,938 14,616 17,415 37.47%
Tax -7,740 -4,516 -3,304 -5,020 -4,562 -4,500 -4,923 35.24%
NP 20,320 17,588 10,235 10,357 10,376 10,116 12,492 38.35%
-
NP to SH 19,482 17,588 10,235 9,282 10,376 10,116 12,492 34.51%
-
Tax Rate 27.58% 20.43% 24.40% 32.65% 30.54% 30.79% 28.27% -
Total Cost 142,568 157,036 192,065 173,386 151,482 143,444 117,976 13.46%
-
Net Worth 146,061 111,882 110,992 106,633 119,874 117,101 94,839 33.39%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - 5,285 6,462 - - 2,414 -
Div Payout % - - 51.64% 69.62% - - 19.33% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 146,061 111,882 110,992 106,633 119,874 117,101 94,839 33.39%
NOSH 107,398 111,882 88,089 88,126 98,257 98,404 95,797 7.92%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 12.47% 10.07% 5.06% 5.64% 6.41% 6.59% 9.57% -
ROE 13.34% 15.72% 9.22% 8.71% 8.66% 8.64% 13.17% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 151.67 156.08 229.65 208.50 164.73 156.05 136.19 7.44%
EPS 18.14 19.04 9.25 10.53 10.56 10.28 13.04 24.64%
DPS 0.00 0.00 6.00 7.33 0.00 0.00 2.52 -
NAPS 1.36 1.00 1.26 1.21 1.22 1.19 0.99 23.60%
Adjusted Per Share Value based on latest NOSH - 87,908
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 144.33 154.73 179.25 162.81 143.41 136.06 115.60 15.96%
EPS 17.26 15.58 9.07 8.22 9.19 8.96 11.07 34.49%
DPS 0.00 0.00 4.68 5.73 0.00 0.00 2.14 -
NAPS 1.2942 0.9913 0.9834 0.9448 1.0621 1.0376 0.8403 33.40%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.55 1.37 1.28 0.79 0.77 0.79 0.81 -
P/RPS 1.02 0.88 0.56 0.38 0.47 0.51 0.59 44.09%
P/EPS 8.54 8.72 11.02 7.50 7.29 7.68 6.21 23.68%
EY 11.70 11.47 9.08 13.33 13.71 13.01 16.10 -19.18%
DY 0.00 0.00 4.69 9.28 0.00 0.00 3.11 -
P/NAPS 1.14 1.37 1.02 0.65 0.63 0.66 0.82 24.58%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 25/05/07 27/02/07 30/11/06 30/08/06 29/05/06 27/02/06 30/11/05 -
Price 1.65 1.64 1.37 0.90 0.80 0.76 0.79 -
P/RPS 1.09 1.05 0.60 0.43 0.49 0.49 0.58 52.34%
P/EPS 9.10 10.43 11.79 8.54 7.58 7.39 6.06 31.16%
EY 10.99 9.59 8.48 11.70 13.20 13.53 16.51 -23.78%
DY 0.00 0.00 4.38 8.15 0.00 0.00 3.19 -
P/NAPS 1.21 1.64 1.09 0.74 0.66 0.64 0.80 31.79%

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