[APB] QoQ Cumulative Quarter Result on 31-Mar-2007 [#2]

Stock
[APB] APB RESOURCES BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
31-Mar-2007 [#2]
Profit Trend
QoQ- 121.54%
YoY- 87.76%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 48,348 175,617 125,393 81,444 43,656 202,300 137,808 -50.16%
PBT 6,318 28,761 20,228 14,030 5,526 13,539 11,533 -32.97%
Tax -1,866 -6,938 -5,625 -3,870 -1,129 -3,304 -3,765 -37.29%
NP 4,452 21,823 14,603 10,160 4,397 10,235 7,768 -30.93%
-
NP to SH 4,452 21,823 13,975 9,741 4,397 10,235 6,962 -25.71%
-
Tax Rate 29.53% 24.12% 27.81% 27.58% 20.43% 24.40% 32.65% -
Total Cost 43,896 153,794 110,790 71,284 39,259 192,065 130,040 -51.42%
-
Net Worth 135,133 162,475 143,608 146,061 111,882 110,992 106,633 17.05%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - 7,283 3,750 - - 5,285 4,846 -
Div Payout % - 33.37% 26.84% - - 51.64% 69.62% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 135,133 162,475 143,608 146,061 111,882 110,992 106,633 17.05%
NOSH 92,557 112,052 107,170 107,398 111,882 88,089 88,126 3.31%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 9.21% 12.43% 11.65% 12.47% 10.07% 5.06% 5.64% -
ROE 3.29% 13.43% 9.73% 6.67% 3.93% 9.22% 6.53% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 52.24 156.73 117.00 75.83 39.02 229.65 156.38 -51.75%
EPS 4.92 24.06 13.04 9.07 4.76 9.25 7.90 -27.00%
DPS 0.00 6.50 3.50 0.00 0.00 6.00 5.50 -
NAPS 1.46 1.45 1.34 1.36 1.00 1.26 1.21 13.29%
Adjusted Per Share Value based on latest NOSH - 107,996
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 42.83 155.59 111.09 72.15 38.68 179.22 122.09 -50.16%
EPS 3.94 19.33 12.38 8.63 3.90 9.07 6.17 -25.78%
DPS 0.00 6.45 3.32 0.00 0.00 4.68 4.29 -
NAPS 1.1972 1.4394 1.2723 1.294 0.9912 0.9833 0.9447 17.05%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.75 1.79 1.84 1.55 1.37 1.28 0.79 -
P/RPS 3.35 1.14 1.57 2.04 3.51 0.56 0.51 249.53%
P/EPS 36.38 9.19 14.11 17.09 34.86 11.02 10.00 135.98%
EY 2.75 10.88 7.09 5.85 2.87 9.08 10.00 -57.61%
DY 0.00 3.63 1.90 0.00 0.00 4.69 6.96 -
P/NAPS 1.20 1.23 1.37 1.14 1.37 1.02 0.65 50.32%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 27/11/07 24/08/07 25/05/07 27/02/07 30/11/06 30/08/06 -
Price 1.31 1.62 1.72 1.65 1.64 1.37 0.90 -
P/RPS 2.51 1.03 1.47 2.18 4.20 0.60 0.58 164.85%
P/EPS 27.23 8.32 13.19 18.19 41.73 11.79 11.39 78.50%
EY 3.67 12.02 7.58 5.50 2.40 8.48 8.78 -44.00%
DY 0.00 4.01 2.03 0.00 0.00 4.38 6.11 -
P/NAPS 0.90 1.12 1.28 1.21 1.64 1.09 0.74 13.89%

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