[APB] QoQ 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- 78.16%
YoY- 73.86%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 50,224 43,949 37,788 43,656 64,492 56,880 42,538 11.69%
PBT 8,533 6,199 8,504 5,526 2,007 4,065 3,814 70.97%
Tax -1,313 -1,755 -2,741 -1,129 461 -1,484 -1,156 8.85%
NP 7,220 4,444 5,763 4,397 2,468 2,581 2,658 94.56%
-
NP to SH 7,220 4,234 5,763 4,397 2,468 2,312 2,658 94.56%
-
Tax Rate 15.39% 28.31% 32.23% 20.43% -22.97% 36.51% 30.31% -
Total Cost 43,004 39,505 32,025 39,259 62,024 54,299 39,880 5.15%
-
Net Worth 112,204 142,910 107,996 148,804 88,049 106,369 119,659 -4.19%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 3,366 3,732 - - - 4,834 - -
Div Payout % 46.62% 88.16% - - - 209.13% - -
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 112,204 142,910 107,996 148,804 88,049 106,369 119,659 -4.19%
NOSH 112,204 106,649 107,996 111,882 88,049 87,908 98,081 9.37%
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 14.38% 10.11% 15.25% 10.07% 3.83% 4.54% 6.25% -
ROE 6.43% 2.96% 5.34% 2.95% 2.80% 2.17% 2.22% -
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 44.76 41.21 34.99 39.02 73.25 64.70 43.37 2.12%
EPS 8.14 3.97 6.30 3.93 2.18 2.63 2.71 108.03%
DPS 3.00 3.50 0.00 0.00 0.00 5.50 0.00 -
NAPS 1.00 1.34 1.00 1.33 1.00 1.21 1.22 -12.40%
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 44.50 38.94 33.48 38.68 57.14 50.39 37.69 11.69%
EPS 6.40 3.75 5.11 3.90 2.19 2.05 2.35 94.89%
DPS 2.98 3.31 0.00 0.00 0.00 4.28 0.00 -
NAPS 0.9941 1.2661 0.9568 1.3183 0.7801 0.9424 1.0601 -4.19%
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 4.00 4.47 4.43 3.51 1.75 1.22 1.78 71.47%
P/EPS 27.82 46.35 29.05 34.86 45.67 30.04 28.41 -1.38%
EY 3.59 2.16 3.44 2.87 2.19 3.33 3.52 1.32%
DY 1.68 1.90 0.00 0.00 0.00 6.96 0.00 -
P/NAPS 1.79 1.37 1.55 1.03 1.28 0.65 0.63 100.47%
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 3.62 4.17 4.72 4.20 1.87 1.39 1.84 56.94%
P/EPS 25.18 43.32 30.92 41.73 48.88 34.22 29.52 -10.04%
EY 3.97 2.31 3.23 2.40 2.05 2.92 3.39 11.09%
DY 1.85 2.03 0.00 0.00 0.00 6.11 0.00 -
P/NAPS 1.62 1.28 1.65 1.23 1.37 0.74 0.66 81.86%

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