[APB] QoQ Annualized Quarter Result on 31-Dec-2006 [#1]

Stock
[APB] APB RESOURCES BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
31-Dec-2006 [#1]
Profit Trend
QoQ- 71.84%
YoY- 73.86%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 175,617 167,190 162,888 174,624 202,300 183,744 161,858 5.58%
PBT 28,761 26,970 28,060 22,104 13,539 15,377 14,938 54.70%
Tax -6,938 -7,500 -7,740 -4,516 -3,304 -5,020 -4,562 32.21%
NP 21,823 19,470 20,320 17,588 10,235 10,357 10,376 64.08%
-
NP to SH 21,823 18,633 19,482 17,588 10,235 9,282 10,376 64.08%
-
Tax Rate 24.12% 27.81% 27.58% 20.43% 24.40% 32.65% 30.54% -
Total Cost 153,794 147,720 142,568 157,036 192,065 173,386 151,482 1.01%
-
Net Worth 162,475 143,608 146,061 111,882 110,992 106,633 119,874 22.45%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 7,283 5,001 - - 5,285 6,462 - -
Div Payout % 33.37% 26.84% - - 51.64% 69.62% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 162,475 143,608 146,061 111,882 110,992 106,633 119,874 22.45%
NOSH 112,052 107,170 107,398 111,882 88,089 88,126 98,257 9.14%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 12.43% 11.65% 12.47% 10.07% 5.06% 5.64% 6.41% -
ROE 13.43% 12.98% 13.34% 15.72% 9.22% 8.71% 8.66% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 156.73 156.00 151.67 156.08 229.65 208.50 164.73 -3.26%
EPS 24.06 17.39 18.14 19.04 9.25 10.53 10.56 73.06%
DPS 6.50 4.67 0.00 0.00 6.00 7.33 0.00 -
NAPS 1.45 1.34 1.36 1.00 1.26 1.21 1.22 12.19%
Adjusted Per Share Value based on latest NOSH - 111,882
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 155.61 148.14 144.33 154.73 179.25 162.81 143.41 5.58%
EPS 19.34 16.51 17.26 15.58 9.07 8.22 9.19 64.14%
DPS 6.45 4.43 0.00 0.00 4.68 5.73 0.00 -
NAPS 1.4396 1.2724 1.2942 0.9913 0.9834 0.9448 1.0621 22.45%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.79 1.84 1.55 1.37 1.28 0.79 0.77 -
P/RPS 1.14 1.18 1.02 0.88 0.56 0.38 0.47 80.42%
P/EPS 9.19 10.58 8.54 8.72 11.02 7.50 7.29 16.68%
EY 10.88 9.45 11.70 11.47 9.08 13.33 13.71 -14.27%
DY 3.63 2.54 0.00 0.00 4.69 9.28 0.00 -
P/NAPS 1.23 1.37 1.14 1.37 1.02 0.65 0.63 56.14%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 24/08/07 25/05/07 27/02/07 30/11/06 30/08/06 29/05/06 -
Price 1.62 1.72 1.65 1.64 1.37 0.90 0.80 -
P/RPS 1.03 1.10 1.09 1.05 0.60 0.43 0.49 64.02%
P/EPS 8.32 9.89 9.10 10.43 11.79 8.54 7.58 6.40%
EY 12.02 10.11 10.99 9.59 8.48 11.70 13.20 -6.04%
DY 4.01 2.71 0.00 0.00 4.38 8.15 0.00 -
P/NAPS 1.12 1.28 1.21 1.64 1.09 0.74 0.66 42.22%

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