[APB] QoQ Cumulative Quarter Result on 31-Dec-2006 [#1]

Stock
[APB] APB RESOURCES BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
31-Dec-2006 [#1]
Profit Trend
QoQ- -57.04%
YoY- 73.86%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 175,617 125,393 81,444 43,656 202,300 137,808 80,929 67.53%
PBT 28,761 20,228 14,030 5,526 13,539 11,533 7,469 145.47%
Tax -6,938 -5,625 -3,870 -1,129 -3,304 -3,765 -2,281 109.78%
NP 21,823 14,603 10,160 4,397 10,235 7,768 5,188 160.35%
-
NP to SH 21,823 13,975 9,741 4,397 10,235 6,962 5,188 160.35%
-
Tax Rate 24.12% 27.81% 27.58% 20.43% 24.40% 32.65% 30.54% -
Total Cost 153,794 110,790 71,284 39,259 192,065 130,040 75,741 60.28%
-
Net Worth 162,475 143,608 146,061 111,882 110,992 106,633 119,874 22.45%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 7,283 3,750 - - 5,285 4,846 - -
Div Payout % 33.37% 26.84% - - 51.64% 69.62% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 162,475 143,608 146,061 111,882 110,992 106,633 119,874 22.45%
NOSH 112,052 107,170 107,398 111,882 88,089 88,126 98,257 9.14%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 12.43% 11.65% 12.47% 10.07% 5.06% 5.64% 6.41% -
ROE 13.43% 9.73% 6.67% 3.93% 9.22% 6.53% 4.33% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 156.73 117.00 75.83 39.02 229.65 156.38 82.36 53.50%
EPS 24.06 13.04 9.07 4.76 9.25 7.90 5.28 174.60%
DPS 6.50 3.50 0.00 0.00 6.00 5.50 0.00 -
NAPS 1.45 1.34 1.36 1.00 1.26 1.21 1.22 12.19%
Adjusted Per Share Value based on latest NOSH - 111,882
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 155.59 111.09 72.15 38.68 179.22 122.09 71.70 67.53%
EPS 19.33 12.38 8.63 3.90 9.07 6.17 4.60 160.17%
DPS 6.45 3.32 0.00 0.00 4.68 4.29 0.00 -
NAPS 1.4394 1.2723 1.294 0.9912 0.9833 0.9447 1.062 22.44%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.79 1.84 1.55 1.37 1.28 0.79 0.77 -
P/RPS 1.14 1.57 2.04 3.51 0.56 0.51 0.93 14.52%
P/EPS 9.19 14.11 17.09 34.86 11.02 10.00 14.58 -26.46%
EY 10.88 7.09 5.85 2.87 9.08 10.00 6.86 35.96%
DY 3.63 1.90 0.00 0.00 4.69 6.96 0.00 -
P/NAPS 1.23 1.37 1.14 1.37 1.02 0.65 0.63 56.14%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 24/08/07 25/05/07 27/02/07 30/11/06 30/08/06 29/05/06 -
Price 1.62 1.72 1.65 1.64 1.37 0.90 0.80 -
P/RPS 1.03 1.47 2.18 4.20 0.60 0.58 0.97 4.07%
P/EPS 8.32 13.19 18.19 41.73 11.79 11.39 15.15 -32.91%
EY 12.02 7.58 5.50 2.40 8.48 8.78 6.60 49.07%
DY 4.01 2.03 0.00 0.00 4.38 6.11 0.00 -
P/NAPS 1.12 1.28 1.21 1.64 1.09 0.74 0.66 42.22%

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