[APB] QoQ Cumulative Quarter Result on 30-Sep-2008 [#4]

Stock
[APB] APB RESOURCES BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
30-Sep-2008 [#4]
Profit Trend
QoQ- 11.72%
YoY- -20.33%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 120,400 75,187 32,254 198,972 152,872 110,332 48,348 83.82%
PBT 19,381 8,988 4,348 27,207 21,807 13,714 6,318 111.26%
Tax -6,505 -2,437 -1,168 -9,820 -6,244 -3,740 -1,866 130.08%
NP 12,876 6,551 3,180 17,387 15,563 9,974 4,452 103.12%
-
NP to SH 12,876 6,551 3,180 17,387 15,563 9,974 4,452 103.12%
-
Tax Rate 33.56% 27.11% 26.86% 36.09% 28.63% 27.27% 29.53% -
Total Cost 107,524 68,636 29,074 181,585 137,309 100,358 43,896 81.81%
-
Net Worth 130,553 122,951 155,637 120,243 147,944 146,532 135,133 -2.27%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 6,477 3,361 - 6,303 3,362 - - -
Div Payout % 50.31% 51.32% - 36.25% 21.60% - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 130,553 122,951 155,637 120,243 147,944 146,532 135,133 -2.27%
NOSH 99,659 96,039 96,072 96,970 96,067 97,688 92,557 5.05%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 10.69% 8.71% 9.86% 8.74% 10.18% 9.04% 9.21% -
ROE 9.86% 5.33% 2.04% 14.46% 10.52% 6.81% 3.29% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 120.81 78.27 33.57 205.19 159.13 112.94 52.24 74.96%
EPS 12.92 6.82 3.31 18.30 16.20 10.21 4.92 90.45%
DPS 6.50 3.50 0.00 6.50 3.50 0.00 0.00 -
NAPS 1.31 1.28 1.62 1.24 1.54 1.50 1.46 -6.97%
Adjusted Per Share Value based on latest NOSH - 122,526
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 106.67 66.61 28.57 176.28 135.43 97.75 42.83 83.83%
EPS 11.41 5.80 2.82 15.40 13.79 8.84 3.94 103.30%
DPS 5.74 2.98 0.00 5.58 2.98 0.00 0.00 -
NAPS 1.1566 1.0893 1.3788 1.0653 1.3107 1.2982 1.1972 -2.27%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.86 0.79 0.80 0.80 0.93 1.13 1.75 -
P/RPS 0.71 1.01 2.38 0.39 0.58 1.00 3.35 -64.48%
P/EPS 6.66 11.58 24.17 4.46 5.74 11.07 36.38 -67.79%
EY 15.02 8.63 4.14 22.41 17.42 9.04 2.75 210.46%
DY 7.56 4.43 0.00 8.13 3.76 0.00 0.00 -
P/NAPS 0.66 0.62 0.49 0.65 0.60 0.75 1.20 -32.89%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 25/08/09 26/05/09 26/02/09 26/11/08 26/08/08 27/05/08 26/02/08 -
Price 0.95 0.96 0.79 0.73 0.87 1.09 1.31 -
P/RPS 0.79 1.23 2.35 0.36 0.55 0.97 2.51 -53.76%
P/EPS 7.35 14.08 23.87 4.07 5.37 10.68 27.23 -58.26%
EY 13.60 7.10 4.19 24.56 18.62 9.37 3.67 139.65%
DY 6.84 3.65 0.00 8.90 4.02 0.00 0.00 -
P/NAPS 0.73 0.75 0.49 0.59 0.56 0.73 0.90 -13.03%

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