[APB] QoQ TTM Result on 31-Dec-2005 [#1]

Stock
[APB] APB RESOURCES BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
31-Dec-2005 [#1]
Profit Trend
QoQ- 4.86%
YoY- 210.01%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 202,300 176,045 158,542 149,730 130,468 113,411 100,249 59.62%
PBT 13,540 15,992 16,881 18,282 17,415 14,917 12,031 8.18%
Tax -3,304 -5,015 -4,823 -5,208 -4,923 -4,808 -4,170 -14.36%
NP 10,236 10,977 12,058 13,074 12,492 10,109 7,861 19.22%
-
NP to SH 9,700 10,167 11,274 12,558 11,976 10,109 7,861 15.02%
-
Tax Rate 24.40% 31.36% 28.57% 28.49% 28.27% 32.23% 34.66% -
Total Cost 192,064 165,068 146,484 136,656 117,976 103,302 92,388 62.81%
-
Net Worth 88,049 87,908 98,081 98,404 95,402 90,606 88,552 -0.37%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 3,076 5,004 5,230 5,230 5,230 3,303 - -
Div Payout % 31.72% 49.22% 46.40% 41.65% 43.68% 32.68% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 88,049 87,908 98,081 98,404 95,402 90,606 88,552 -0.37%
NOSH 88,049 87,908 98,081 98,404 96,366 94,381 94,205 -4.40%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 5.06% 6.24% 7.61% 8.73% 9.57% 8.91% 7.84% -
ROE 11.02% 11.57% 11.49% 12.76% 12.55% 11.16% 8.88% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 229.76 200.26 161.64 152.16 135.39 120.16 106.42 66.96%
EPS 11.02 11.57 11.49 12.76 12.43 10.71 8.34 20.39%
DPS 3.49 5.69 5.33 5.32 5.43 3.50 0.00 -
NAPS 1.00 1.00 1.00 1.00 0.99 0.96 0.94 4.20%
Adjusted Per Share Value based on latest NOSH - 98,404
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 179.22 155.96 140.46 132.65 115.59 100.47 88.81 59.62%
EPS 8.59 9.01 9.99 11.13 10.61 8.96 6.96 15.04%
DPS 2.73 4.43 4.63 4.63 4.63 2.93 0.00 -
NAPS 0.7801 0.7788 0.8689 0.8718 0.8452 0.8027 0.7845 -0.37%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.28 0.79 0.77 0.79 0.81 0.88 0.94 -
P/RPS 0.56 0.39 0.48 0.52 0.60 0.73 0.88 -25.99%
P/EPS 11.62 6.83 6.70 6.19 6.52 8.22 11.26 2.11%
EY 8.61 14.64 14.93 16.15 15.34 12.17 8.88 -2.03%
DY 2.73 7.21 6.93 6.73 6.70 3.98 0.00 -
P/NAPS 1.28 0.79 0.77 0.79 0.82 0.92 1.00 17.87%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 30/08/06 29/05/06 27/02/06 30/11/05 29/08/05 19/05/05 -
Price 1.37 0.90 0.80 0.76 0.79 0.81 0.89 -
P/RPS 0.60 0.45 0.49 0.50 0.58 0.67 0.84 -20.07%
P/EPS 12.44 7.78 6.96 5.96 6.36 7.56 10.67 10.76%
EY 8.04 12.85 14.37 16.79 15.73 13.22 9.38 -9.75%
DY 2.55 6.32 6.67 6.99 6.87 4.32 0.00 -
P/NAPS 1.37 0.90 0.80 0.76 0.80 0.84 0.95 27.61%

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