[APB] QoQ Annualized Quarter Result on 31-Mar-2007 [#2]

Stock
[APB] APB RESOURCES BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
31-Mar-2007 [#2]
Profit Trend
QoQ- 10.77%
YoY- 87.76%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 193,392 175,617 167,190 162,888 174,624 202,300 183,744 3.46%
PBT 25,272 28,761 26,970 28,060 22,104 13,539 15,377 39.14%
Tax -7,464 -6,938 -7,500 -7,740 -4,516 -3,304 -5,020 30.17%
NP 17,808 21,823 19,470 20,320 17,588 10,235 10,357 43.38%
-
NP to SH 17,808 21,823 18,633 19,482 17,588 10,235 9,282 54.21%
-
Tax Rate 29.53% 24.12% 27.81% 27.58% 20.43% 24.40% 32.65% -
Total Cost 175,584 153,794 147,720 142,568 157,036 192,065 173,386 0.84%
-
Net Worth 135,133 162,475 143,608 146,061 111,882 110,992 106,633 17.05%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - 7,283 5,001 - - 5,285 6,462 -
Div Payout % - 33.37% 26.84% - - 51.64% 69.62% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 135,133 162,475 143,608 146,061 111,882 110,992 106,633 17.05%
NOSH 92,557 112,052 107,170 107,398 111,882 88,089 88,126 3.31%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 9.21% 12.43% 11.65% 12.47% 10.07% 5.06% 5.64% -
ROE 13.18% 13.43% 12.98% 13.34% 15.72% 9.22% 8.71% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 208.94 156.73 156.00 151.67 156.08 229.65 208.50 0.14%
EPS 19.68 24.06 17.39 18.14 19.04 9.25 10.53 51.55%
DPS 0.00 6.50 4.67 0.00 0.00 6.00 7.33 -
NAPS 1.46 1.45 1.34 1.36 1.00 1.26 1.21 13.29%
Adjusted Per Share Value based on latest NOSH - 107,996
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 171.35 155.61 148.14 144.33 154.73 179.25 162.81 3.45%
EPS 15.78 19.34 16.51 17.26 15.58 9.07 8.22 54.27%
DPS 0.00 6.45 4.43 0.00 0.00 4.68 5.73 -
NAPS 1.1973 1.4396 1.2724 1.2942 0.9913 0.9834 0.9448 17.05%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.75 1.79 1.84 1.55 1.37 1.28 0.79 -
P/RPS 0.84 1.14 1.18 1.02 0.88 0.56 0.38 69.44%
P/EPS 9.10 9.19 10.58 8.54 8.72 11.02 7.50 13.71%
EY 10.99 10.88 9.45 11.70 11.47 9.08 13.33 -12.04%
DY 0.00 3.63 2.54 0.00 0.00 4.69 9.28 -
P/NAPS 1.20 1.23 1.37 1.14 1.37 1.02 0.65 50.32%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 27/11/07 24/08/07 25/05/07 27/02/07 30/11/06 30/08/06 -
Price 1.31 1.62 1.72 1.65 1.64 1.37 0.90 -
P/RPS 0.63 1.03 1.10 1.09 1.05 0.60 0.43 28.90%
P/EPS 6.81 8.32 9.89 9.10 10.43 11.79 8.54 -13.97%
EY 14.69 12.02 10.11 10.99 9.59 8.48 11.70 16.33%
DY 0.00 4.01 2.71 0.00 0.00 4.38 8.15 -
P/NAPS 0.90 1.12 1.28 1.21 1.64 1.09 0.74 13.89%

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