[APB] QoQ TTM Result on 30-Sep-2007 [#4]

Stock
[APB] APB RESOURCES BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
30-Sep-2007 [#4]
Profit Trend
QoQ- 27.84%
YoY- 124.99%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 205,716 203,837 180,309 175,617 189,885 202,816 207,566 -0.59%
PBT 30,399 28,622 29,554 28,762 22,236 20,102 15,412 57.34%
Tax -7,616 -6,984 -7,675 -6,938 -5,164 -4,893 -3,308 74.44%
NP 22,783 21,638 21,879 21,824 17,072 15,209 12,104 52.50%
-
NP to SH 22,783 21,638 21,879 21,824 17,072 14,941 11,568 57.18%
-
Tax Rate 25.05% 24.40% 25.97% 24.12% 23.22% 24.34% 21.46% -
Total Cost 182,933 182,199 158,430 153,793 172,813 187,607 195,462 -4.32%
-
Net Worth 143,690 153,388 135,133 112,204 106,649 107,996 111,882 18.17%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 6,631 7,098 7,098 7,098 3,732 3,076 3,076 66.95%
Div Payout % 29.11% 32.81% 32.45% 32.53% 21.86% 20.59% 26.60% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 143,690 153,388 135,133 112,204 106,649 107,996 111,882 18.17%
NOSH 93,305 102,259 92,557 112,204 106,649 107,996 111,882 -11.41%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 11.07% 10.62% 12.13% 12.43% 8.99% 7.50% 5.83% -
ROE 15.86% 14.11% 16.19% 19.45% 16.01% 13.83% 10.34% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 220.48 199.33 194.81 156.52 178.05 187.80 185.52 12.20%
EPS 24.42 21.16 23.64 19.45 16.01 13.83 10.34 77.43%
DPS 7.11 6.94 7.67 6.33 3.50 2.85 2.75 88.48%
NAPS 1.54 1.50 1.46 1.00 1.00 1.00 1.00 33.39%
Adjusted Per Share Value based on latest NOSH - 112,204
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 182.25 180.59 159.74 155.59 168.23 179.68 183.89 -0.59%
EPS 20.18 19.17 19.38 19.33 15.12 13.24 10.25 57.14%
DPS 5.88 6.29 6.29 6.29 3.31 2.73 2.73 66.85%
NAPS 1.273 1.3589 1.1972 0.9941 0.9448 0.9568 0.9912 18.17%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.93 1.13 1.75 1.79 1.84 1.55 1.37 -
P/RPS 0.42 0.57 0.90 1.14 1.03 0.83 0.74 -31.47%
P/EPS 3.81 5.34 7.40 9.20 11.49 11.20 13.25 -56.46%
EY 26.26 18.73 13.51 10.87 8.70 8.93 7.55 129.73%
DY 7.64 6.14 4.38 3.53 1.90 1.84 2.01 143.75%
P/NAPS 0.60 0.75 1.20 1.79 1.84 1.55 1.37 -42.35%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 27/05/08 26/02/08 27/11/07 24/08/07 25/05/07 27/02/07 -
Price 0.87 1.09 1.31 1.62 1.72 1.65 1.64 -
P/RPS 0.39 0.55 0.67 1.04 0.97 0.88 0.88 -41.90%
P/EPS 3.56 5.15 5.54 8.33 10.74 11.93 15.86 -63.09%
EY 28.07 19.41 18.04 12.01 9.31 8.38 6.30 171.01%
DY 8.17 6.37 5.85 3.91 2.03 1.73 1.68 187.31%
P/NAPS 0.56 0.73 0.90 1.62 1.72 1.65 1.64 -51.17%

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