[APB] QoQ Cumulative Quarter Result on 30-Sep-2006 [#4]

Stock
[APB] APB RESOURCES BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
30-Sep-2006 [#4]
Profit Trend
QoQ- 47.01%
YoY- -18.07%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 125,393 81,444 43,656 202,300 137,808 80,929 38,390 120.62%
PBT 20,228 14,030 5,526 13,539 11,533 7,469 3,654 213.91%
Tax -5,625 -3,870 -1,129 -3,304 -3,765 -2,281 -1,125 193.26%
NP 14,603 10,160 4,397 10,235 7,768 5,188 2,529 222.89%
-
NP to SH 13,975 9,741 4,397 10,235 6,962 5,188 2,529 213.54%
-
Tax Rate 27.81% 27.58% 20.43% 24.40% 32.65% 30.54% 30.79% -
Total Cost 110,790 71,284 39,259 192,065 130,040 75,741 35,861 112.56%
-
Net Worth 143,608 146,061 111,882 110,992 106,633 119,874 117,101 14.61%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 3,750 - - 5,285 4,846 - - -
Div Payout % 26.84% - - 51.64% 69.62% - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 143,608 146,061 111,882 110,992 106,633 119,874 117,101 14.61%
NOSH 107,170 107,398 111,882 88,089 88,126 98,257 98,404 5.87%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 11.65% 12.47% 10.07% 5.06% 5.64% 6.41% 6.59% -
ROE 9.73% 6.67% 3.93% 9.22% 6.53% 4.33% 2.16% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 117.00 75.83 39.02 229.65 156.38 82.36 39.01 108.39%
EPS 13.04 9.07 4.76 9.25 7.90 5.28 2.57 196.15%
DPS 3.50 0.00 0.00 6.00 5.50 0.00 0.00 -
NAPS 1.34 1.36 1.00 1.26 1.21 1.22 1.19 8.25%
Adjusted Per Share Value based on latest NOSH - 88,049
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 111.09 72.15 38.68 179.22 122.09 71.70 34.01 120.62%
EPS 12.38 8.63 3.90 9.07 6.17 4.60 2.24 213.57%
DPS 3.32 0.00 0.00 4.68 4.29 0.00 0.00 -
NAPS 1.2723 1.294 0.9912 0.9833 0.9447 1.062 1.0374 14.61%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.84 1.55 1.37 1.28 0.79 0.77 0.79 -
P/RPS 1.57 2.04 3.51 0.56 0.51 0.93 2.02 -15.50%
P/EPS 14.11 17.09 34.86 11.02 10.00 14.58 30.74 -40.58%
EY 7.09 5.85 2.87 9.08 10.00 6.86 3.25 68.44%
DY 1.90 0.00 0.00 4.69 6.96 0.00 0.00 -
P/NAPS 1.37 1.14 1.37 1.02 0.65 0.63 0.66 62.94%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 24/08/07 25/05/07 27/02/07 30/11/06 30/08/06 29/05/06 27/02/06 -
Price 1.72 1.65 1.64 1.37 0.90 0.80 0.76 -
P/RPS 1.47 2.18 4.20 0.60 0.58 0.97 1.95 -17.21%
P/EPS 13.19 18.19 41.73 11.79 11.39 15.15 29.57 -41.70%
EY 7.58 5.50 2.40 8.48 8.78 6.60 3.38 71.58%
DY 2.03 0.00 0.00 4.38 6.11 0.00 0.00 -
P/NAPS 1.28 1.21 1.64 1.09 0.74 0.66 0.64 58.94%

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