[APB] QoQ Cumulative Quarter Result on 30-Jun-2006 [#3]

Stock
[APB] APB RESOURCES BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
30-Jun-2006 [#3]
Profit Trend
QoQ- 34.19%
YoY- -24.99%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 81,444 43,656 202,300 137,808 80,929 38,390 130,468 -26.97%
PBT 14,030 5,526 13,539 11,533 7,469 3,654 17,415 -13.43%
Tax -3,870 -1,129 -3,304 -3,765 -2,281 -1,125 -4,923 -14.83%
NP 10,160 4,397 10,235 7,768 5,188 2,529 12,492 -12.87%
-
NP to SH 9,741 4,397 10,235 6,962 5,188 2,529 12,492 -15.29%
-
Tax Rate 27.58% 20.43% 24.40% 32.65% 30.54% 30.79% 28.27% -
Total Cost 71,284 39,259 192,065 130,040 75,741 35,861 117,976 -28.55%
-
Net Worth 146,061 111,882 110,992 106,633 119,874 117,101 94,839 33.39%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - 5,285 4,846 - - 2,414 -
Div Payout % - - 51.64% 69.62% - - 19.33% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 146,061 111,882 110,992 106,633 119,874 117,101 94,839 33.39%
NOSH 107,398 111,882 88,089 88,126 98,257 98,404 95,797 7.92%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 12.47% 10.07% 5.06% 5.64% 6.41% 6.59% 9.57% -
ROE 6.67% 3.93% 9.22% 6.53% 4.33% 2.16% 13.17% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 75.83 39.02 229.65 156.38 82.36 39.01 136.19 -32.34%
EPS 9.07 4.76 9.25 7.90 5.28 2.57 13.04 -21.51%
DPS 0.00 0.00 6.00 5.50 0.00 0.00 2.52 -
NAPS 1.36 1.00 1.26 1.21 1.22 1.19 0.99 23.60%
Adjusted Per Share Value based on latest NOSH - 87,908
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 72.16 38.68 179.25 122.10 71.71 34.02 115.60 -26.98%
EPS 8.63 3.90 9.07 6.17 4.60 2.24 11.07 -15.30%
DPS 0.00 0.00 4.68 4.29 0.00 0.00 2.14 -
NAPS 1.2942 0.9913 0.9834 0.9448 1.0621 1.0376 0.8403 33.40%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.55 1.37 1.28 0.79 0.77 0.79 0.81 -
P/RPS 2.04 3.51 0.56 0.51 0.93 2.02 0.59 128.83%
P/EPS 17.09 34.86 11.02 10.00 14.58 30.74 6.21 96.50%
EY 5.85 2.87 9.08 10.00 6.86 3.25 16.10 -49.11%
DY 0.00 0.00 4.69 6.96 0.00 0.00 3.11 -
P/NAPS 1.14 1.37 1.02 0.65 0.63 0.66 0.82 24.58%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 25/05/07 27/02/07 30/11/06 30/08/06 29/05/06 27/02/06 30/11/05 -
Price 1.65 1.64 1.37 0.90 0.80 0.76 0.79 -
P/RPS 2.18 4.20 0.60 0.58 0.97 1.95 0.58 141.93%
P/EPS 18.19 41.73 11.79 11.39 15.15 29.57 6.06 108.22%
EY 5.50 2.40 8.48 8.78 6.60 3.38 16.51 -51.97%
DY 0.00 0.00 4.38 6.11 0.00 0.00 3.19 -
P/NAPS 1.21 1.64 1.09 0.74 0.66 0.64 0.80 31.79%

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