[APB] QoQ TTM Result on 31-Mar-2006 [#2]

Stock
[APB] APB RESOURCES BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
31-Mar-2006 [#2]
Profit Trend
QoQ- -10.22%
YoY- 43.42%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 207,566 202,300 176,045 158,542 149,730 130,468 113,411 49.45%
PBT 15,412 13,540 15,992 16,881 18,282 17,415 14,917 2.19%
Tax -3,308 -3,304 -5,015 -4,823 -5,208 -4,923 -4,808 -22.01%
NP 12,104 10,236 10,977 12,058 13,074 12,492 10,109 12.72%
-
NP to SH 11,568 9,700 10,167 11,274 12,558 11,976 10,109 9.37%
-
Tax Rate 21.46% 24.40% 31.36% 28.57% 28.49% 28.27% 32.23% -
Total Cost 195,462 192,064 165,068 146,484 136,656 117,976 103,302 52.80%
-
Net Worth 111,882 88,049 87,908 98,081 98,404 95,402 90,606 15.05%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 3,076 3,076 5,004 5,230 5,230 5,230 3,303 -4.62%
Div Payout % 26.60% 31.72% 49.22% 46.40% 41.65% 43.68% 32.68% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 111,882 88,049 87,908 98,081 98,404 95,402 90,606 15.05%
NOSH 111,882 88,049 87,908 98,081 98,404 96,366 94,381 11.97%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 5.83% 5.06% 6.24% 7.61% 8.73% 9.57% 8.91% -
ROE 10.34% 11.02% 11.57% 11.49% 12.76% 12.55% 11.16% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 185.52 229.76 200.26 161.64 152.16 135.39 120.16 33.47%
EPS 10.34 11.02 11.57 11.49 12.76 12.43 10.71 -2.31%
DPS 2.75 3.49 5.69 5.33 5.32 5.43 3.50 -14.81%
NAPS 1.00 1.00 1.00 1.00 1.00 0.99 0.96 2.75%
Adjusted Per Share Value based on latest NOSH - 98,081
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 183.89 179.22 155.96 140.46 132.65 115.59 100.47 49.46%
EPS 10.25 8.59 9.01 9.99 11.13 10.61 8.96 9.35%
DPS 2.73 2.73 4.43 4.63 4.63 4.63 2.93 -4.59%
NAPS 0.9912 0.7801 0.7788 0.8689 0.8718 0.8452 0.8027 15.05%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.37 1.28 0.79 0.77 0.79 0.81 0.88 -
P/RPS 0.74 0.56 0.39 0.48 0.52 0.60 0.73 0.90%
P/EPS 13.25 11.62 6.83 6.70 6.19 6.52 8.22 37.35%
EY 7.55 8.61 14.64 14.93 16.15 15.34 12.17 -27.19%
DY 2.01 2.73 7.21 6.93 6.73 6.70 3.98 -36.50%
P/NAPS 1.37 1.28 0.79 0.77 0.79 0.82 0.92 30.30%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 30/11/06 30/08/06 29/05/06 27/02/06 30/11/05 29/08/05 -
Price 1.64 1.37 0.90 0.80 0.76 0.79 0.81 -
P/RPS 0.88 0.60 0.45 0.49 0.50 0.58 0.67 19.87%
P/EPS 15.86 12.44 7.78 6.96 5.96 6.36 7.56 63.65%
EY 6.30 8.04 12.85 14.37 16.79 15.73 13.22 -38.90%
DY 1.68 2.55 6.32 6.67 6.99 6.87 4.32 -46.62%
P/NAPS 1.64 1.37 0.90 0.80 0.76 0.80 0.84 56.02%

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