[APB] QoQ Cumulative Quarter Result on 30-Jun-2008 [#3]

Stock
[APB] APB RESOURCES BHD
Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
30-Jun-2008 [#3]
Profit Trend
QoQ- 56.04%
YoY- 11.36%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 75,187 32,254 198,972 152,872 110,332 48,348 175,617 -43.16%
PBT 8,988 4,348 27,207 21,807 13,714 6,318 28,761 -53.91%
Tax -2,437 -1,168 -9,820 -6,244 -3,740 -1,866 -6,938 -50.18%
NP 6,551 3,180 17,387 15,563 9,974 4,452 21,823 -55.13%
-
NP to SH 6,551 3,180 17,387 15,563 9,974 4,452 21,823 -55.13%
-
Tax Rate 27.11% 26.86% 36.09% 28.63% 27.27% 29.53% 24.12% -
Total Cost 68,636 29,074 181,585 137,309 100,358 43,896 153,794 -41.57%
-
Net Worth 122,951 155,637 120,243 147,944 146,532 135,133 162,475 -16.94%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 3,361 - 6,303 3,362 - - 7,283 -40.25%
Div Payout % 51.32% - 36.25% 21.60% - - 33.37% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 122,951 155,637 120,243 147,944 146,532 135,133 162,475 -16.94%
NOSH 96,039 96,072 96,970 96,067 97,688 92,557 112,052 -9.76%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 8.71% 9.86% 8.74% 10.18% 9.04% 9.21% 12.43% -
ROE 5.33% 2.04% 14.46% 10.52% 6.81% 3.29% 13.43% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 78.27 33.57 205.19 159.13 112.94 52.24 156.73 -37.02%
EPS 6.82 3.31 18.30 16.20 10.21 4.92 24.06 -56.81%
DPS 3.50 0.00 6.50 3.50 0.00 0.00 6.50 -33.78%
NAPS 1.28 1.62 1.24 1.54 1.50 1.46 1.45 -7.97%
Adjusted Per Share Value based on latest NOSH - 93,305
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 66.62 28.58 176.30 135.45 97.76 42.84 155.61 -43.16%
EPS 5.80 2.82 15.41 13.79 8.84 3.94 19.34 -55.16%
DPS 2.98 0.00 5.58 2.98 0.00 0.00 6.45 -40.20%
NAPS 1.0894 1.379 1.0654 1.3109 1.2984 1.1973 1.4396 -16.94%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.79 0.80 0.80 0.93 1.13 1.75 1.79 -
P/RPS 1.01 2.38 0.39 0.58 1.00 3.35 1.14 -7.74%
P/EPS 11.58 24.17 4.46 5.74 11.07 36.38 9.19 16.64%
EY 8.63 4.14 22.41 17.42 9.04 2.75 10.88 -14.29%
DY 4.43 0.00 8.13 3.76 0.00 0.00 3.63 14.18%
P/NAPS 0.62 0.49 0.65 0.60 0.75 1.20 1.23 -36.63%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 26/05/09 26/02/09 26/11/08 26/08/08 27/05/08 26/02/08 27/11/07 -
Price 0.96 0.79 0.73 0.87 1.09 1.31 1.62 -
P/RPS 1.23 2.35 0.36 0.55 0.97 2.51 1.03 12.54%
P/EPS 14.08 23.87 4.07 5.37 10.68 27.23 8.32 41.96%
EY 7.10 4.19 24.56 18.62 9.37 3.67 12.02 -29.57%
DY 3.65 0.00 8.90 4.02 0.00 0.00 4.01 -6.07%
P/NAPS 0.75 0.49 0.59 0.56 0.73 0.90 1.12 -23.44%

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