[APB] QoQ Quarter Result on 31-Dec-2007 [#1]

Stock
[APB] APB RESOURCES BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
31-Dec-2007 [#1]
Profit Trend
QoQ- -38.34%
YoY- 1.25%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 46,100 45,828 61,316 48,348 50,224 43,949 37,788 14.13%
PBT 5,400 7,976 7,572 6,318 8,533 6,199 8,504 -26.06%
Tax -3,576 -2,387 -2,050 -1,866 -1,313 -1,755 -2,741 19.33%
NP 1,824 5,589 5,522 4,452 7,220 4,444 5,763 -53.45%
-
NP to SH 1,824 5,589 5,522 4,452 7,220 4,234 5,763 -53.45%
-
Tax Rate 66.22% 29.93% 27.07% 29.53% 15.39% 28.31% 32.23% -
Total Cost 44,276 40,239 55,794 43,896 43,004 39,505 32,025 24.03%
-
Net Worth 122,526 143,690 153,388 135,133 112,204 142,910 107,996 8.75%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 3,265 - - 3,366 3,732 - -
Div Payout % - 58.43% - - 46.62% 88.16% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 122,526 143,690 153,388 135,133 112,204 142,910 107,996 8.75%
NOSH 122,526 93,305 102,259 92,557 112,204 106,649 107,996 8.75%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 3.96% 12.20% 9.01% 9.21% 14.38% 10.11% 15.25% -
ROE 1.49% 3.89% 3.60% 3.29% 6.43% 2.96% 5.34% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 37.62 49.12 59.96 52.24 44.76 41.21 34.99 4.93%
EPS 1.28 5.99 5.40 4.92 8.14 3.97 6.30 -65.33%
DPS 0.00 3.50 0.00 0.00 3.00 3.50 0.00 -
NAPS 1.00 1.54 1.50 1.46 1.00 1.34 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 92,557
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 40.85 40.61 54.33 42.84 44.50 38.94 33.48 14.14%
EPS 1.62 4.95 4.89 3.94 6.40 3.75 5.11 -53.40%
DPS 0.00 2.89 0.00 0.00 2.98 3.31 0.00 -
NAPS 1.0856 1.2732 1.3591 1.1973 0.9942 1.2663 0.9569 8.75%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.80 0.93 1.13 1.75 1.79 1.84 1.55 -
P/RPS 2.13 1.89 1.88 3.35 4.00 4.47 4.43 -38.54%
P/EPS 53.74 15.53 20.93 36.38 27.82 46.35 29.05 50.52%
EY 1.86 6.44 4.78 2.75 3.59 2.16 3.44 -33.55%
DY 0.00 3.76 0.00 0.00 1.68 1.90 0.00 -
P/NAPS 0.80 0.60 0.75 1.20 1.79 1.37 1.55 -35.57%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 26/08/08 27/05/08 26/02/08 27/11/07 24/08/07 25/05/07 -
Price 0.73 0.87 1.09 1.31 1.62 1.72 1.65 -
P/RPS 1.94 1.77 1.82 2.51 3.62 4.17 4.72 -44.62%
P/EPS 49.04 14.52 20.19 27.23 25.18 43.32 30.92 35.88%
EY 2.04 6.89 4.95 3.67 3.97 2.31 3.23 -26.32%
DY 0.00 4.02 0.00 0.00 1.85 2.03 0.00 -
P/NAPS 0.73 0.56 0.73 0.90 1.62 1.28 1.65 -41.85%

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