[APB] QoQ Annualized Quarter Result on 31-Dec-2005 [#1]

Stock
[APB] APB RESOURCES BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
31-Dec-2005 [#1]
Profit Trend
QoQ- -19.02%
YoY- 29.89%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 202,300 183,744 161,858 153,560 130,468 122,974 105,708 54.08%
PBT 13,539 15,377 14,938 14,616 17,415 17,273 16,006 -10.55%
Tax -3,304 -5,020 -4,562 -4,500 -4,923 -4,897 -4,762 -21.60%
NP 10,235 10,357 10,376 10,116 12,492 12,376 11,244 -6.07%
-
NP to SH 10,235 9,282 10,376 10,116 12,492 12,376 11,244 -6.07%
-
Tax Rate 24.40% 32.65% 30.54% 30.79% 28.27% 28.35% 29.75% -
Total Cost 192,065 173,386 151,482 143,444 117,976 110,598 94,464 60.42%
-
Net Worth 110,992 106,633 119,874 117,101 94,839 91,768 90,646 14.43%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 5,285 6,462 - - 2,414 4,460 - -
Div Payout % 51.64% 69.62% - - 19.33% 36.05% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 110,992 106,633 119,874 117,101 94,839 91,768 90,646 14.43%
NOSH 88,089 88,126 98,257 98,404 95,797 95,592 96,432 -5.84%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 5.06% 5.64% 6.41% 6.59% 9.57% 10.06% 10.64% -
ROE 9.22% 8.71% 8.66% 8.64% 13.17% 13.49% 12.40% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 229.65 208.50 164.73 156.05 136.19 128.65 109.62 63.65%
EPS 9.25 10.53 10.56 10.28 13.04 12.95 11.66 -14.29%
DPS 6.00 7.33 0.00 0.00 2.52 4.67 0.00 -
NAPS 1.26 1.21 1.22 1.19 0.99 0.96 0.94 21.54%
Adjusted Per Share Value based on latest NOSH - 98,404
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 179.25 162.81 143.41 136.06 115.60 108.96 93.66 54.08%
EPS 9.07 8.22 9.19 8.96 11.07 10.97 9.96 -6.04%
DPS 4.68 5.73 0.00 0.00 2.14 3.95 0.00 -
NAPS 0.9834 0.9448 1.0621 1.0376 0.8403 0.8131 0.8032 14.43%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.28 0.79 0.77 0.79 0.81 0.88 0.94 -
P/RPS 0.56 0.38 0.47 0.51 0.59 0.68 0.86 -24.85%
P/EPS 11.02 7.50 7.29 7.68 6.21 6.80 8.06 23.16%
EY 9.08 13.33 13.71 13.01 16.10 14.71 12.40 -18.74%
DY 4.69 9.28 0.00 0.00 3.11 5.30 0.00 -
P/NAPS 1.02 0.65 0.63 0.66 0.82 0.92 1.00 1.32%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 30/08/06 29/05/06 27/02/06 30/11/05 29/08/05 19/05/05 -
Price 1.37 0.90 0.80 0.76 0.79 0.81 0.89 -
P/RPS 0.60 0.43 0.49 0.49 0.58 0.63 0.81 -18.11%
P/EPS 11.79 8.54 7.58 7.39 6.06 6.26 7.63 33.62%
EY 8.48 11.70 13.20 13.53 16.51 15.98 13.10 -25.14%
DY 4.38 8.15 0.00 0.00 3.19 5.76 0.00 -
P/NAPS 1.09 0.74 0.66 0.64 0.80 0.84 0.95 9.58%

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