[APB] QoQ Annualized Quarter Result on 30-Sep-2006 [#4]

Stock
[APB] APB RESOURCES BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
30-Sep-2006 [#4]
Profit Trend
QoQ- 10.26%
YoY- -18.07%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 167,190 162,888 174,624 202,300 183,744 161,858 153,560 5.84%
PBT 26,970 28,060 22,104 13,539 15,377 14,938 14,616 50.61%
Tax -7,500 -7,740 -4,516 -3,304 -5,020 -4,562 -4,500 40.70%
NP 19,470 20,320 17,588 10,235 10,357 10,376 10,116 54.91%
-
NP to SH 18,633 19,482 17,588 10,235 9,282 10,376 10,116 50.43%
-
Tax Rate 27.81% 27.58% 20.43% 24.40% 32.65% 30.54% 30.79% -
Total Cost 147,720 142,568 157,036 192,065 173,386 151,482 143,444 1.98%
-
Net Worth 143,608 146,061 111,882 110,992 106,633 119,874 117,101 14.61%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 5,001 - - 5,285 6,462 - - -
Div Payout % 26.84% - - 51.64% 69.62% - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 143,608 146,061 111,882 110,992 106,633 119,874 117,101 14.61%
NOSH 107,170 107,398 111,882 88,089 88,126 98,257 98,404 5.87%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 11.65% 12.47% 10.07% 5.06% 5.64% 6.41% 6.59% -
ROE 12.98% 13.34% 15.72% 9.22% 8.71% 8.66% 8.64% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 156.00 151.67 156.08 229.65 208.50 164.73 156.05 -0.02%
EPS 17.39 18.14 19.04 9.25 10.53 10.56 10.28 42.10%
DPS 4.67 0.00 0.00 6.00 7.33 0.00 0.00 -
NAPS 1.34 1.36 1.00 1.26 1.21 1.22 1.19 8.25%
Adjusted Per Share Value based on latest NOSH - 88,049
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 148.14 144.33 154.73 179.25 162.81 143.41 136.06 5.85%
EPS 16.51 17.26 15.58 9.07 8.22 9.19 8.96 50.46%
DPS 4.43 0.00 0.00 4.68 5.73 0.00 0.00 -
NAPS 1.2724 1.2942 0.9913 0.9834 0.9448 1.0621 1.0376 14.61%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.84 1.55 1.37 1.28 0.79 0.77 0.79 -
P/RPS 1.18 1.02 0.88 0.56 0.38 0.47 0.51 75.20%
P/EPS 10.58 8.54 8.72 11.02 7.50 7.29 7.68 23.88%
EY 9.45 11.70 11.47 9.08 13.33 13.71 13.01 -19.24%
DY 2.54 0.00 0.00 4.69 9.28 0.00 0.00 -
P/NAPS 1.37 1.14 1.37 1.02 0.65 0.63 0.66 62.94%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 24/08/07 25/05/07 27/02/07 30/11/06 30/08/06 29/05/06 27/02/06 -
Price 1.72 1.65 1.64 1.37 0.90 0.80 0.76 -
P/RPS 1.10 1.09 1.05 0.60 0.43 0.49 0.49 71.70%
P/EPS 9.89 9.10 10.43 11.79 8.54 7.58 7.39 21.50%
EY 10.11 10.99 9.59 8.48 11.70 13.20 13.53 -17.69%
DY 2.71 0.00 0.00 4.38 8.15 0.00 0.00 -
P/NAPS 1.28 1.21 1.64 1.09 0.74 0.66 0.64 58.94%

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