[APB] QoQ Cumulative Quarter Result on 30-Sep-2007 [#4]

Stock
[APB] APB RESOURCES BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
30-Sep-2007 [#4]
Profit Trend
QoQ- 56.16%
YoY- 113.22%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 152,872 110,332 48,348 175,617 125,393 81,444 43,656 130.77%
PBT 21,807 13,714 6,318 28,761 20,228 14,030 5,526 149.93%
Tax -6,244 -3,740 -1,866 -6,938 -5,625 -3,870 -1,129 213.06%
NP 15,563 9,974 4,452 21,823 14,603 10,160 4,397 132.43%
-
NP to SH 15,563 9,974 4,452 21,823 13,975 9,741 4,397 132.43%
-
Tax Rate 28.63% 27.27% 29.53% 24.12% 27.81% 27.58% 20.43% -
Total Cost 137,309 100,358 43,896 153,794 110,790 71,284 39,259 130.58%
-
Net Worth 147,944 146,532 135,133 162,475 143,608 146,061 111,882 20.49%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 3,362 - - 7,283 3,750 - - -
Div Payout % 21.60% - - 33.37% 26.84% - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 147,944 146,532 135,133 162,475 143,608 146,061 111,882 20.49%
NOSH 96,067 97,688 92,557 112,052 107,170 107,398 111,882 -9.66%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 10.18% 9.04% 9.21% 12.43% 11.65% 12.47% 10.07% -
ROE 10.52% 6.81% 3.29% 13.43% 9.73% 6.67% 3.93% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 159.13 112.94 52.24 156.73 117.00 75.83 39.02 155.47%
EPS 16.20 10.21 4.92 24.06 13.04 9.07 4.76 126.42%
DPS 3.50 0.00 0.00 6.50 3.50 0.00 0.00 -
NAPS 1.54 1.50 1.46 1.45 1.34 1.36 1.00 33.39%
Adjusted Per Share Value based on latest NOSH - 112,204
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 135.45 97.76 42.84 155.61 111.10 72.16 38.68 130.77%
EPS 13.79 8.84 3.94 19.34 12.38 8.63 3.90 132.27%
DPS 2.98 0.00 0.00 6.45 3.32 0.00 0.00 -
NAPS 1.3109 1.2984 1.1973 1.4396 1.2724 1.2942 0.9913 20.49%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.93 1.13 1.75 1.79 1.84 1.55 1.37 -
P/RPS 0.58 1.00 3.35 1.14 1.57 2.04 3.51 -69.92%
P/EPS 5.74 11.07 36.38 9.19 14.11 17.09 34.86 -69.99%
EY 17.42 9.04 2.75 10.88 7.09 5.85 2.87 233.11%
DY 3.76 0.00 0.00 3.63 1.90 0.00 0.00 -
P/NAPS 0.60 0.75 1.20 1.23 1.37 1.14 1.37 -42.35%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 27/05/08 26/02/08 27/11/07 24/08/07 25/05/07 27/02/07 -
Price 0.87 1.09 1.31 1.62 1.72 1.65 1.64 -
P/RPS 0.55 0.97 2.51 1.03 1.47 2.18 4.20 -74.24%
P/EPS 5.37 10.68 27.23 8.32 13.19 18.19 41.73 -74.54%
EY 18.62 9.37 3.67 12.02 7.58 5.50 2.40 292.39%
DY 4.02 0.00 0.00 4.01 2.03 0.00 0.00 -
P/NAPS 0.56 0.73 0.90 1.12 1.28 1.21 1.64 -51.17%

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