[APB] QoQ TTM Result on 30-Jun-2006 [#3]

Stock
[APB] APB RESOURCES BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
30-Jun-2006 [#3]
Profit Trend
QoQ- -9.82%
YoY- 0.57%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 202,816 207,566 202,300 176,045 158,542 149,730 130,468 34.22%
PBT 20,102 15,412 13,540 15,992 16,881 18,282 17,415 10.04%
Tax -4,893 -3,308 -3,304 -5,015 -4,823 -5,208 -4,923 -0.40%
NP 15,209 12,104 10,236 10,977 12,058 13,074 12,492 14.03%
-
NP to SH 14,941 11,568 9,700 10,167 11,274 12,558 11,976 15.90%
-
Tax Rate 24.34% 21.46% 24.40% 31.36% 28.57% 28.49% 28.27% -
Total Cost 187,607 195,462 192,064 165,068 146,484 136,656 117,976 36.27%
-
Net Worth 107,996 111,882 88,049 87,908 98,081 98,404 95,402 8.62%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 3,076 3,076 3,076 5,004 5,230 5,230 5,230 -29.82%
Div Payout % 20.59% 26.60% 31.72% 49.22% 46.40% 41.65% 43.68% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 107,996 111,882 88,049 87,908 98,081 98,404 95,402 8.62%
NOSH 107,996 111,882 88,049 87,908 98,081 98,404 96,366 7.89%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 7.50% 5.83% 5.06% 6.24% 7.61% 8.73% 9.57% -
ROE 13.83% 10.34% 11.02% 11.57% 11.49% 12.76% 12.55% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 187.80 185.52 229.76 200.26 161.64 152.16 135.39 24.40%
EPS 13.83 10.34 11.02 11.57 11.49 12.76 12.43 7.38%
DPS 2.85 2.75 3.49 5.69 5.33 5.32 5.43 -34.95%
NAPS 1.00 1.00 1.00 1.00 1.00 1.00 0.99 0.67%
Adjusted Per Share Value based on latest NOSH - 87,908
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 179.70 183.91 179.25 155.98 140.48 132.67 115.60 34.22%
EPS 13.24 10.25 8.59 9.01 9.99 11.13 10.61 15.92%
DPS 2.73 2.73 2.73 4.43 4.63 4.63 4.63 -29.70%
NAPS 0.9569 0.9913 0.7802 0.7789 0.869 0.8719 0.8453 8.62%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.55 1.37 1.28 0.79 0.77 0.79 0.81 -
P/RPS 0.83 0.74 0.56 0.39 0.48 0.52 0.60 24.17%
P/EPS 11.20 13.25 11.62 6.83 6.70 6.19 6.52 43.47%
EY 8.93 7.55 8.61 14.64 14.93 16.15 15.34 -30.30%
DY 1.84 2.01 2.73 7.21 6.93 6.73 6.70 -57.78%
P/NAPS 1.55 1.37 1.28 0.79 0.77 0.79 0.82 52.93%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 25/05/07 27/02/07 30/11/06 30/08/06 29/05/06 27/02/06 30/11/05 -
Price 1.65 1.64 1.37 0.90 0.80 0.76 0.79 -
P/RPS 0.88 0.88 0.60 0.45 0.49 0.50 0.58 32.07%
P/EPS 11.93 15.86 12.44 7.78 6.96 5.96 6.36 52.15%
EY 8.38 6.30 8.04 12.85 14.37 16.79 15.73 -34.30%
DY 1.73 1.68 2.55 6.32 6.67 6.99 6.87 -60.15%
P/NAPS 1.65 1.64 1.37 0.90 0.80 0.76 0.80 62.10%

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