[APB] QoQ TTM Result on 31-Dec-2007 [#1]

Stock
[APB] APB RESOURCES BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
31-Dec-2007 [#1]
Profit Trend
QoQ- 0.25%
YoY- 89.13%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 201,592 205,716 203,837 180,309 175,617 189,885 202,816 -0.40%
PBT 27,266 30,399 28,622 29,554 28,762 22,236 20,102 22.46%
Tax -9,879 -7,616 -6,984 -7,675 -6,938 -5,164 -4,893 59.53%
NP 17,387 22,783 21,638 21,879 21,824 17,072 15,209 9.30%
-
NP to SH 17,387 22,783 21,638 21,879 21,824 17,072 14,941 10.60%
-
Tax Rate 36.23% 25.05% 24.40% 25.97% 24.12% 23.22% 24.34% -
Total Cost 184,205 182,933 182,199 158,430 153,793 172,813 187,607 -1.20%
-
Net Worth 122,526 143,690 153,388 135,133 112,204 106,649 107,996 8.75%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 3,265 6,631 7,098 7,098 7,098 3,732 3,076 4.04%
Div Payout % 18.78% 29.11% 32.81% 32.45% 32.53% 21.86% 20.59% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 122,526 143,690 153,388 135,133 112,204 106,649 107,996 8.75%
NOSH 122,526 93,305 102,259 92,557 112,204 106,649 107,996 8.75%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 8.62% 11.07% 10.62% 12.13% 12.43% 8.99% 7.50% -
ROE 14.19% 15.86% 14.11% 16.19% 19.45% 16.01% 13.83% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 164.53 220.48 199.33 194.81 156.52 178.05 187.80 -8.41%
EPS 14.19 24.42 21.16 23.64 19.45 16.01 13.83 1.72%
DPS 2.67 7.11 6.94 7.67 6.33 3.50 2.85 -4.24%
NAPS 1.00 1.54 1.50 1.46 1.00 1.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 92,557
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 178.62 182.27 180.61 159.76 155.61 168.25 179.70 -0.39%
EPS 15.41 20.19 19.17 19.39 19.34 15.13 13.24 10.61%
DPS 2.89 5.88 6.29 6.29 6.29 3.31 2.73 3.85%
NAPS 1.0856 1.2732 1.3591 1.1973 0.9942 0.945 0.9569 8.75%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.80 0.93 1.13 1.75 1.79 1.84 1.55 -
P/RPS 0.49 0.42 0.57 0.90 1.14 1.03 0.83 -29.55%
P/EPS 5.64 3.81 5.34 7.40 9.20 11.49 11.20 -36.62%
EY 17.74 26.26 18.73 13.51 10.87 8.70 8.93 57.83%
DY 3.33 7.64 6.14 4.38 3.53 1.90 1.84 48.34%
P/NAPS 0.80 0.60 0.75 1.20 1.79 1.84 1.55 -35.57%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 26/08/08 27/05/08 26/02/08 27/11/07 24/08/07 25/05/07 -
Price 0.73 0.87 1.09 1.31 1.62 1.72 1.65 -
P/RPS 0.44 0.39 0.55 0.67 1.04 0.97 0.88 -36.92%
P/EPS 5.14 3.56 5.15 5.54 8.33 10.74 11.93 -42.86%
EY 19.44 28.07 19.41 18.04 12.01 9.31 8.38 74.97%
DY 3.65 8.17 6.37 5.85 3.91 2.03 1.73 64.27%
P/NAPS 0.73 0.56 0.73 0.90 1.62 1.72 1.65 -41.85%

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