[APB] QoQ TTM Result on 30-Jun-2008 [#3]

Stock
[APB] APB RESOURCES BHD
Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
30-Jun-2008 [#3]
Profit Trend
QoQ- 5.29%
YoY- 33.45%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 167,115 185,498 201,592 205,716 203,837 180,309 175,617 -3.25%
PBT 22,364 25,296 27,266 30,399 28,622 29,554 28,762 -15.42%
Tax -8,400 -9,181 -9,879 -7,616 -6,984 -7,675 -6,938 13.58%
NP 13,964 16,115 17,387 22,783 21,638 21,879 21,824 -25.72%
-
NP to SH 13,964 16,115 17,387 22,783 21,638 21,879 21,824 -25.72%
-
Tax Rate 37.56% 36.29% 36.23% 25.05% 24.40% 25.97% 24.12% -
Total Cost 153,151 169,383 184,205 182,933 182,199 158,430 153,793 -0.27%
-
Net Worth 122,931 155,637 122,526 143,690 153,388 135,133 112,204 6.27%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 6,146 3,265 3,265 6,631 7,098 7,098 7,098 -9.14%
Div Payout % 44.02% 20.26% 18.78% 29.11% 32.81% 32.45% 32.53% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 122,931 155,637 122,526 143,690 153,388 135,133 112,204 6.27%
NOSH 96,039 96,072 122,526 93,305 102,259 92,557 112,204 -9.84%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 8.36% 8.69% 8.62% 11.07% 10.62% 12.13% 12.43% -
ROE 11.36% 10.35% 14.19% 15.86% 14.11% 16.19% 19.45% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 174.01 193.08 164.53 220.48 199.33 194.81 156.52 7.31%
EPS 14.54 16.77 14.19 24.42 21.16 23.64 19.45 -17.61%
DPS 6.40 3.40 2.67 7.11 6.94 7.67 6.33 0.73%
NAPS 1.28 1.62 1.00 1.54 1.50 1.46 1.00 17.87%
Adjusted Per Share Value based on latest NOSH - 93,305
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 148.05 164.34 178.60 182.25 180.59 159.74 155.59 -3.25%
EPS 12.37 14.28 15.40 20.18 19.17 19.38 19.33 -25.71%
DPS 5.45 2.89 2.89 5.88 6.29 6.29 6.29 -9.10%
NAPS 1.0891 1.3788 1.0855 1.273 1.3589 1.1972 0.9941 6.26%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.79 0.80 0.80 0.93 1.13 1.75 1.79 -
P/RPS 0.45 0.41 0.49 0.42 0.57 0.90 1.14 -46.15%
P/EPS 5.43 4.77 5.64 3.81 5.34 7.40 9.20 -29.61%
EY 18.40 20.97 17.74 26.26 18.73 13.51 10.87 41.98%
DY 8.10 4.25 3.33 7.64 6.14 4.38 3.53 73.88%
P/NAPS 0.62 0.49 0.80 0.60 0.75 1.20 1.79 -50.64%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 26/05/09 26/02/09 26/11/08 26/08/08 27/05/08 26/02/08 27/11/07 -
Price 0.96 0.79 0.73 0.87 1.09 1.31 1.62 -
P/RPS 0.55 0.41 0.44 0.39 0.55 0.67 1.04 -34.57%
P/EPS 6.60 4.71 5.14 3.56 5.15 5.54 8.33 -14.36%
EY 15.15 21.23 19.44 28.07 19.41 18.04 12.01 16.73%
DY 6.67 4.30 3.65 8.17 6.37 5.85 3.91 42.72%
P/NAPS 0.75 0.49 0.73 0.56 0.73 0.90 1.62 -40.12%

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