[APB] QoQ Quarter Result on 31-Dec-2005 [#1]

Stock
[APB] APB RESOURCES BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
31-Dec-2005 [#1]
Profit Trend
QoQ- -21.19%
YoY- 29.89%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 64,492 56,880 42,538 38,390 38,237 39,377 33,726 54.00%
PBT 2,007 4,065 3,814 3,654 4,459 4,954 5,215 -47.06%
Tax 461 -1,484 -1,156 -1,125 -1,250 -1,292 -1,541 -
NP 2,468 2,581 2,658 2,529 3,209 3,662 3,674 -23.27%
-
NP to SH 2,468 2,312 2,658 2,529 3,209 3,662 3,674 -23.27%
-
Tax Rate -22.97% 36.51% 30.31% 30.79% 28.03% 26.08% 29.55% -
Total Cost 62,024 54,299 39,880 35,861 35,028 35,715 30,052 62.03%
-
Net Worth 88,049 106,369 119,659 117,101 95,402 90,606 88,552 -0.37%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - 4,834 - - - 3,303 - -
Div Payout % - 209.13% - - - 90.21% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 88,049 106,369 119,659 117,101 95,402 90,606 88,552 -0.37%
NOSH 88,049 87,908 98,081 98,404 96,366 94,381 94,205 -4.40%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 3.83% 4.54% 6.25% 6.59% 8.39% 9.30% 10.89% -
ROE 2.80% 2.17% 2.22% 2.16% 3.36% 4.04% 4.15% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 73.25 64.70 43.37 39.01 39.68 41.72 35.80 61.09%
EPS 2.18 2.63 2.71 2.57 3.33 3.88 3.90 -32.11%
DPS 0.00 5.50 0.00 0.00 0.00 3.50 0.00 -
NAPS 1.00 1.21 1.22 1.19 0.99 0.96 0.94 4.20%
Adjusted Per Share Value based on latest NOSH - 98,404
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 57.14 50.39 37.69 34.01 33.88 34.89 29.88 54.00%
EPS 2.19 2.05 2.35 2.24 2.84 3.24 3.25 -23.12%
DPS 0.00 4.28 0.00 0.00 0.00 2.93 0.00 -
NAPS 0.7801 0.9424 1.0601 1.0374 0.8452 0.8027 0.7845 -0.37%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.28 0.79 0.77 0.79 0.81 0.88 0.94 -
P/RPS 1.75 1.22 1.78 2.02 2.04 2.11 2.63 -23.76%
P/EPS 45.67 30.04 28.41 30.74 24.32 22.68 24.10 53.07%
EY 2.19 3.33 3.52 3.25 4.11 4.41 4.15 -34.67%
DY 0.00 6.96 0.00 0.00 0.00 3.98 0.00 -
P/NAPS 1.28 0.65 0.63 0.66 0.82 0.92 1.00 17.87%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 30/08/06 29/05/06 27/02/06 30/11/05 29/08/05 19/05/05 -
Price 1.37 0.90 0.80 0.76 0.79 0.81 0.89 -
P/RPS 1.87 1.39 1.84 1.95 1.99 1.94 2.49 -17.36%
P/EPS 48.88 34.22 29.52 29.57 23.72 20.88 22.82 66.08%
EY 2.05 2.92 3.39 3.38 4.22 4.79 4.38 -39.69%
DY 0.00 6.11 0.00 0.00 0.00 4.32 0.00 -
P/NAPS 1.37 0.74 0.66 0.64 0.80 0.84 0.95 27.61%

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