[APB] QoQ Annualized Quarter Result on 31-Dec-2004 [#1]

Stock
[APB] APB RESOURCES BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
31-Dec-2004 [#1]
Profit Trend
QoQ- 157.77%
YoY- 113.99%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 130,468 122,974 105,708 76,512 47,395 34,953 0 -
PBT 17,415 17,273 16,006 11,148 -11,647 -18,144 -31,352 -
Tax -4,923 -4,897 -4,762 -3,360 -1,834 -932 -92 1316.58%
NP 12,492 12,376 11,244 7,788 -13,481 -19,076 -31,444 -
-
NP to SH 12,492 12,376 11,244 7,788 -13,481 -19,076 -31,444 -
-
Tax Rate 28.27% 28.35% 29.75% 30.14% - - - -
Total Cost 117,976 110,598 94,464 68,724 60,876 54,029 31,444 141.26%
-
Net Worth 94,839 91,768 90,646 90,324 36,751 24,187 592 2840.59%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 2,414 4,460 - - - - - -
Div Payout % 19.33% 36.05% - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 94,839 91,768 90,646 90,324 36,751 24,187 592 2840.59%
NOSH 95,797 95,592 96,432 100,360 41,762 27,802 730 2474.72%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 9.57% 10.06% 10.64% 10.18% -28.44% -54.58% 0.00% -
ROE 13.17% 13.49% 12.40% 8.62% -36.68% -78.87% -5,311.12% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 136.19 128.65 109.62 76.24 113.49 125.72 0.00 -
EPS 13.04 12.95 11.66 7.76 -32.28 -68.61 -4,302.00 -
DPS 2.52 4.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.96 0.94 0.90 0.88 0.87 0.81 14.30%
Adjusted Per Share Value based on latest NOSH - 100,360
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 115.59 108.95 93.65 67.78 41.99 30.97 0.00 -
EPS 11.07 10.96 9.96 6.90 -11.94 -16.90 -27.86 -
DPS 2.14 3.95 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8402 0.813 0.8031 0.8002 0.3256 0.2143 0.0052 2857.39%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.81 0.88 0.94 1.10 1.06 1.13 0.25 -
P/RPS 0.59 0.68 0.86 1.44 0.93 0.90 0.00 -
P/EPS 6.21 6.80 8.06 14.18 -3.28 -1.65 -0.01 -
EY 16.10 14.71 12.40 7.05 -30.45 -60.72 -17,208.02 -
DY 3.11 5.30 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.92 1.00 1.22 1.20 1.30 0.31 91.15%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 29/08/05 19/05/05 24/02/05 29/11/04 17/08/04 31/05/04 -
Price 0.79 0.81 0.89 1.00 1.12 0.94 0.82 -
P/RPS 0.58 0.63 0.81 1.31 0.99 0.75 0.00 -
P/EPS 6.06 6.26 7.63 12.89 -3.47 -1.37 -0.02 -
EY 16.51 15.98 13.10 7.76 -28.82 -72.99 -5,246.35 -
DY 3.19 5.76 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.84 0.95 1.11 1.27 1.08 1.01 -14.38%

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