[APB] QoQ Annualized Quarter Result on 30-Jun-2007 [#3]

Stock
[APB] APB RESOURCES BHD
Announcement Date
24-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
30-Jun-2007 [#3]
Profit Trend
QoQ- -4.36%
YoY- 100.73%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 220,664 193,392 175,617 167,190 162,888 174,624 202,300 5.95%
PBT 27,428 25,272 28,761 26,970 28,060 22,104 13,539 60.03%
Tax -7,480 -7,464 -6,938 -7,500 -7,740 -4,516 -3,304 72.32%
NP 19,948 17,808 21,823 19,470 20,320 17,588 10,235 55.96%
-
NP to SH 19,948 17,808 21,823 18,633 19,482 17,588 10,235 55.96%
-
Tax Rate 27.27% 29.53% 24.12% 27.81% 27.58% 20.43% 24.40% -
Total Cost 200,716 175,584 153,794 147,720 142,568 157,036 192,065 2.97%
-
Net Worth 146,532 135,133 162,475 143,608 146,061 111,882 110,992 20.32%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - 7,283 5,001 - - 5,285 -
Div Payout % - - 33.37% 26.84% - - 51.64% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 146,532 135,133 162,475 143,608 146,061 111,882 110,992 20.32%
NOSH 97,688 92,557 112,052 107,170 107,398 111,882 88,089 7.13%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 9.04% 9.21% 12.43% 11.65% 12.47% 10.07% 5.06% -
ROE 13.61% 13.18% 13.43% 12.98% 13.34% 15.72% 9.22% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 225.89 208.94 156.73 156.00 151.67 156.08 229.65 -1.09%
EPS 20.42 19.68 24.06 17.39 18.14 19.04 9.25 69.45%
DPS 0.00 0.00 6.50 4.67 0.00 0.00 6.00 -
NAPS 1.50 1.46 1.45 1.34 1.36 1.00 1.26 12.31%
Adjusted Per Share Value based on latest NOSH - 106,649
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 195.49 171.33 155.59 148.12 144.31 154.71 179.22 5.95%
EPS 17.67 15.78 19.33 16.51 17.26 15.58 9.07 55.92%
DPS 0.00 0.00 6.45 4.43 0.00 0.00 4.68 -
NAPS 1.2982 1.1972 1.4394 1.2723 1.294 0.9912 0.9833 20.32%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.13 1.75 1.79 1.84 1.55 1.37 1.28 -
P/RPS 0.50 0.84 1.14 1.18 1.02 0.88 0.56 -7.27%
P/EPS 5.53 9.10 9.19 10.58 8.54 8.72 11.02 -36.82%
EY 18.07 10.99 10.88 9.45 11.70 11.47 9.08 58.14%
DY 0.00 0.00 3.63 2.54 0.00 0.00 4.69 -
P/NAPS 0.75 1.20 1.23 1.37 1.14 1.37 1.02 -18.51%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 27/05/08 26/02/08 27/11/07 24/08/07 25/05/07 27/02/07 30/11/06 -
Price 1.09 1.31 1.62 1.72 1.65 1.64 1.37 -
P/RPS 0.48 0.63 1.03 1.10 1.09 1.05 0.60 -13.81%
P/EPS 5.34 6.81 8.32 9.89 9.10 10.43 11.79 -40.99%
EY 18.73 14.69 12.02 10.11 10.99 9.59 8.48 69.51%
DY 0.00 0.00 4.01 2.71 0.00 0.00 4.38 -
P/NAPS 0.73 0.90 1.12 1.28 1.21 1.64 1.09 -23.43%

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