[APB] QoQ Annualized Quarter Result on 30-Sep-2005 [#4]

Stock
[APB] APB RESOURCES BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
30-Sep-2005 [#4]
Profit Trend
QoQ- 0.94%
YoY- 192.66%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 183,744 161,858 153,560 130,468 122,974 105,708 76,512 79.61%
PBT 15,377 14,938 14,616 17,415 17,273 16,006 11,148 23.98%
Tax -5,020 -4,562 -4,500 -4,923 -4,897 -4,762 -3,360 30.78%
NP 10,357 10,376 10,116 12,492 12,376 11,244 7,788 20.99%
-
NP to SH 9,282 10,376 10,116 12,492 12,376 11,244 7,788 12.44%
-
Tax Rate 32.65% 30.54% 30.79% 28.27% 28.35% 29.75% 30.14% -
Total Cost 173,386 151,482 143,444 117,976 110,598 94,464 68,724 85.64%
-
Net Worth 106,633 119,874 117,101 94,839 91,768 90,646 90,324 11.73%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 6,462 - - 2,414 4,460 - - -
Div Payout % 69.62% - - 19.33% 36.05% - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 106,633 119,874 117,101 94,839 91,768 90,646 90,324 11.73%
NOSH 88,126 98,257 98,404 95,797 95,592 96,432 100,360 -8.32%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 5.64% 6.41% 6.59% 9.57% 10.06% 10.64% 10.18% -
ROE 8.71% 8.66% 8.64% 13.17% 13.49% 12.40% 8.62% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 208.50 164.73 156.05 136.19 128.65 109.62 76.24 95.92%
EPS 10.53 10.56 10.28 13.04 12.95 11.66 7.76 22.63%
DPS 7.33 0.00 0.00 2.52 4.67 0.00 0.00 -
NAPS 1.21 1.22 1.19 0.99 0.96 0.94 0.90 21.87%
Adjusted Per Share Value based on latest NOSH - 96,366
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 162.79 143.40 136.04 115.59 108.95 93.65 67.78 79.63%
EPS 8.22 9.19 8.96 11.07 10.96 9.96 6.90 12.41%
DPS 5.73 0.00 0.00 2.14 3.95 0.00 0.00 -
NAPS 0.9447 1.062 1.0374 0.8402 0.813 0.8031 0.8002 11.73%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.79 0.77 0.79 0.81 0.88 0.94 1.10 -
P/RPS 0.38 0.47 0.51 0.59 0.68 0.86 1.44 -58.95%
P/EPS 7.50 7.29 7.68 6.21 6.80 8.06 14.18 -34.67%
EY 13.33 13.71 13.01 16.10 14.71 12.40 7.05 53.08%
DY 9.28 0.00 0.00 3.11 5.30 0.00 0.00 -
P/NAPS 0.65 0.63 0.66 0.82 0.92 1.00 1.22 -34.35%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 29/05/06 27/02/06 30/11/05 29/08/05 19/05/05 24/02/05 -
Price 0.90 0.80 0.76 0.79 0.81 0.89 1.00 -
P/RPS 0.43 0.49 0.49 0.58 0.63 0.81 1.31 -52.51%
P/EPS 8.54 7.58 7.39 6.06 6.26 7.63 12.89 -24.05%
EY 11.70 13.20 13.53 16.51 15.98 13.10 7.76 31.58%
DY 8.15 0.00 0.00 3.19 5.76 0.00 0.00 -
P/NAPS 0.74 0.66 0.64 0.80 0.84 0.95 1.11 -23.74%

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