[APB] QoQ Cumulative Quarter Result on 30-Sep-2005 [#4]

Stock
[APB] APB RESOURCES BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
30-Sep-2005 [#4]
Profit Trend
QoQ- 34.58%
YoY- 192.66%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 137,808 80,929 38,390 130,468 92,231 52,854 19,128 274.37%
PBT 11,533 7,469 3,654 17,415 12,955 8,003 2,787 158.42%
Tax -3,765 -2,281 -1,125 -4,923 -3,673 -2,381 -840 172.59%
NP 7,768 5,188 2,529 12,492 9,282 5,622 1,947 152.19%
-
NP to SH 6,962 5,188 2,529 12,492 9,282 5,622 1,947 134.38%
-
Tax Rate 32.65% 30.54% 30.79% 28.27% 28.35% 29.75% 30.14% -
Total Cost 130,040 75,741 35,861 117,976 82,949 47,232 17,181 286.92%
-
Net Worth 106,633 119,874 117,101 94,839 91,768 90,646 90,324 11.73%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 4,846 - - 2,414 3,345 - - -
Div Payout % 69.62% - - 19.33% 36.05% - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 106,633 119,874 117,101 94,839 91,768 90,646 90,324 11.73%
NOSH 88,126 98,257 98,404 95,797 95,592 96,432 100,360 -8.32%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 5.64% 6.41% 6.59% 9.57% 10.06% 10.64% 10.18% -
ROE 6.53% 4.33% 2.16% 13.17% 10.11% 6.20% 2.16% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 156.38 82.36 39.01 136.19 96.48 54.81 19.06 308.36%
EPS 7.90 5.28 2.57 13.04 9.71 5.83 1.94 155.66%
DPS 5.50 0.00 0.00 2.52 3.50 0.00 0.00 -
NAPS 1.21 1.22 1.19 0.99 0.96 0.94 0.90 21.87%
Adjusted Per Share Value based on latest NOSH - 96,366
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 122.10 71.71 34.02 115.60 81.72 46.83 16.95 274.34%
EPS 6.17 4.60 2.24 11.07 8.22 4.98 1.73 133.97%
DPS 4.29 0.00 0.00 2.14 2.96 0.00 0.00 -
NAPS 0.9448 1.0621 1.0376 0.8403 0.8131 0.8032 0.8003 11.73%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.79 0.77 0.79 0.81 0.88 0.94 1.10 -
P/RPS 0.51 0.93 2.02 0.59 0.91 1.72 5.77 -80.24%
P/EPS 10.00 14.58 30.74 6.21 9.06 16.12 56.70 -68.65%
EY 10.00 6.86 3.25 16.10 11.03 6.20 1.76 219.42%
DY 6.96 0.00 0.00 3.11 3.98 0.00 0.00 -
P/NAPS 0.65 0.63 0.66 0.82 0.92 1.00 1.22 -34.35%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 29/05/06 27/02/06 30/11/05 29/08/05 19/05/05 24/02/05 -
Price 0.90 0.80 0.76 0.79 0.81 0.89 1.00 -
P/RPS 0.58 0.97 1.95 0.58 0.84 1.62 5.25 -77.06%
P/EPS 11.39 15.15 29.57 6.06 8.34 15.27 51.55 -63.55%
EY 8.78 6.60 3.38 16.51 11.99 6.55 1.94 174.36%
DY 6.11 0.00 0.00 3.19 4.32 0.00 0.00 -
P/NAPS 0.74 0.66 0.64 0.80 0.84 0.95 1.11 -23.74%

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