[APB] QoQ Quarter Result on 31-Mar-2005 [#2]

Stock
[APB] APB RESOURCES BHD
Announcement Date
19-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
31-Mar-2005 [#2]
Profit Trend
QoQ- 88.7%
YoY- 123.55%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 38,390 38,237 39,377 33,726 19,128 21,180 26,215 28.86%
PBT 3,654 4,459 4,954 5,215 2,787 1,961 2,068 46.00%
Tax -1,125 -1,250 -1,292 -1,541 -840 -1,135 -654 43.42%
NP 2,529 3,209 3,662 3,674 1,947 826 1,414 47.18%
-
NP to SH 2,529 3,209 3,662 3,674 1,947 826 1,414 47.18%
-
Tax Rate 30.79% 28.03% 26.08% 29.55% 30.14% 57.88% 31.62% -
Total Cost 35,861 35,028 35,715 30,052 17,181 20,354 24,801 27.78%
-
Net Worth 117,101 95,402 90,606 88,552 90,324 110,133 89,143 19.88%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - 3,303 - - - - -
Div Payout % - - 90.21% - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 117,101 95,402 90,606 88,552 90,324 110,133 89,143 19.88%
NOSH 98,404 96,366 94,381 94,205 100,360 125,151 102,463 -2.65%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 6.59% 8.39% 9.30% 10.89% 10.18% 3.90% 5.39% -
ROE 2.16% 3.36% 4.04% 4.15% 2.16% 0.75% 1.59% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 39.01 39.68 41.72 35.80 19.06 16.92 25.58 32.38%
EPS 2.57 3.33 3.88 3.90 1.94 0.66 1.38 51.19%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 0.00 -
NAPS 1.19 0.99 0.96 0.94 0.90 0.88 0.87 23.15%
Adjusted Per Share Value based on latest NOSH - 94,205
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 34.01 33.88 34.89 29.88 16.95 18.76 23.22 28.88%
EPS 2.24 2.84 3.24 3.25 1.72 0.73 1.25 47.37%
DPS 0.00 0.00 2.93 0.00 0.00 0.00 0.00 -
NAPS 1.0374 0.8452 0.8027 0.7845 0.8002 0.9757 0.7898 19.87%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.79 0.81 0.88 0.94 1.10 1.06 1.13 -
P/RPS 2.02 2.04 2.11 2.63 5.77 6.26 4.42 -40.58%
P/EPS 30.74 24.32 22.68 24.10 56.70 160.61 81.88 -47.86%
EY 3.25 4.11 4.41 4.15 1.76 0.62 1.22 91.82%
DY 0.00 0.00 3.98 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.82 0.92 1.00 1.22 1.20 1.30 -36.28%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 30/11/05 29/08/05 19/05/05 24/02/05 29/11/04 17/08/04 -
Price 0.76 0.79 0.81 0.89 1.00 1.12 0.94 -
P/RPS 1.95 1.99 1.94 2.49 5.25 6.62 3.67 -34.32%
P/EPS 29.57 23.72 20.88 22.82 51.55 169.70 68.12 -42.58%
EY 3.38 4.22 4.79 4.38 1.94 0.59 1.47 73.94%
DY 0.00 0.00 4.32 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.80 0.84 0.95 1.11 1.27 1.08 -29.38%

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