[APB] QoQ Annualized Quarter Result on 31-Dec-2007 [#1]

Stock
[APB] APB RESOURCES BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
31-Dec-2007 [#1]
Profit Trend
QoQ- -18.4%
YoY- 1.25%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 198,972 203,829 220,664 193,392 175,617 167,190 162,888 14.22%
PBT 27,207 29,076 27,428 25,272 28,761 26,970 28,060 -2.03%
Tax -9,820 -8,325 -7,480 -7,464 -6,938 -7,500 -7,740 17.14%
NP 17,387 20,750 19,948 17,808 21,823 19,470 20,320 -9.84%
-
NP to SH 17,387 20,750 19,948 17,808 21,823 18,633 19,482 -7.28%
-
Tax Rate 36.09% 28.63% 27.27% 29.53% 24.12% 27.81% 27.58% -
Total Cost 181,585 183,078 200,716 175,584 153,794 147,720 142,568 17.44%
-
Net Worth 120,243 147,944 146,532 135,133 162,475 143,608 146,061 -12.13%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 6,303 4,483 - - 7,283 5,001 - -
Div Payout % 36.25% 21.60% - - 33.37% 26.84% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 120,243 147,944 146,532 135,133 162,475 143,608 146,061 -12.13%
NOSH 96,970 96,067 97,688 92,557 112,052 107,170 107,398 -6.56%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 8.74% 10.18% 9.04% 9.21% 12.43% 11.65% 12.47% -
ROE 14.46% 14.03% 13.61% 13.18% 13.43% 12.98% 13.34% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 205.19 212.17 225.89 208.94 156.73 156.00 151.67 22.25%
EPS 18.30 21.60 20.42 19.68 24.06 17.39 18.14 0.58%
DPS 6.50 4.67 0.00 0.00 6.50 4.67 0.00 -
NAPS 1.24 1.54 1.50 1.46 1.45 1.34 1.36 -5.95%
Adjusted Per Share Value based on latest NOSH - 92,557
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 176.30 180.60 195.52 171.35 155.61 148.14 144.33 14.22%
EPS 15.41 18.39 17.67 15.78 19.34 16.51 17.26 -7.26%
DPS 5.58 3.97 0.00 0.00 6.45 4.43 0.00 -
NAPS 1.0654 1.3109 1.2984 1.1973 1.4396 1.2724 1.2942 -12.13%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.80 0.93 1.13 1.75 1.79 1.84 1.55 -
P/RPS 0.39 0.44 0.50 0.84 1.14 1.18 1.02 -47.22%
P/EPS 4.46 4.31 5.53 9.10 9.19 10.58 8.54 -35.07%
EY 22.41 23.23 18.07 10.99 10.88 9.45 11.70 54.04%
DY 8.13 5.02 0.00 0.00 3.63 2.54 0.00 -
P/NAPS 0.65 0.60 0.75 1.20 1.23 1.37 1.14 -31.16%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 26/08/08 27/05/08 26/02/08 27/11/07 24/08/07 25/05/07 -
Price 0.73 0.87 1.09 1.31 1.62 1.72 1.65 -
P/RPS 0.36 0.41 0.48 0.63 1.03 1.10 1.09 -52.12%
P/EPS 4.07 4.03 5.34 6.81 8.32 9.89 9.10 -41.43%
EY 24.56 24.83 18.73 14.69 12.02 10.11 10.99 70.68%
DY 8.90 5.36 0.00 0.00 4.01 2.71 0.00 -
P/NAPS 0.59 0.56 0.73 0.90 1.12 1.28 1.21 -37.96%

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