[APB] QoQ TTM Result on 31-Mar-2007 [#2]

Stock
[APB] APB RESOURCES BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
31-Mar-2007 [#2]
Profit Trend
QoQ- 29.16%
YoY- 32.53%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 180,309 175,617 189,885 202,816 207,566 202,300 176,045 1.60%
PBT 29,554 28,762 22,236 20,102 15,412 13,540 15,992 50.42%
Tax -7,675 -6,938 -5,164 -4,893 -3,308 -3,304 -5,015 32.69%
NP 21,879 21,824 17,072 15,209 12,104 10,236 10,977 58.17%
-
NP to SH 21,879 21,824 17,072 14,941 11,568 9,700 10,167 66.44%
-
Tax Rate 25.97% 24.12% 23.22% 24.34% 21.46% 24.40% 31.36% -
Total Cost 158,430 153,793 172,813 187,607 195,462 192,064 165,068 -2.69%
-
Net Worth 135,133 112,204 106,649 107,996 111,882 88,049 87,908 33.09%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 7,098 7,098 3,732 3,076 3,076 3,076 5,004 26.16%
Div Payout % 32.45% 32.53% 21.86% 20.59% 26.60% 31.72% 49.22% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 135,133 112,204 106,649 107,996 111,882 88,049 87,908 33.09%
NOSH 92,557 112,204 106,649 107,996 111,882 88,049 87,908 3.48%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 12.13% 12.43% 8.99% 7.50% 5.83% 5.06% 6.24% -
ROE 16.19% 19.45% 16.01% 13.83% 10.34% 11.02% 11.57% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 194.81 156.52 178.05 187.80 185.52 229.76 200.26 -1.81%
EPS 23.64 19.45 16.01 13.83 10.34 11.02 11.57 60.80%
DPS 7.67 6.33 3.50 2.85 2.75 3.49 5.69 21.96%
NAPS 1.46 1.00 1.00 1.00 1.00 1.00 1.00 28.60%
Adjusted Per Share Value based on latest NOSH - 107,996
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 159.74 155.59 168.23 179.68 183.89 179.22 155.96 1.60%
EPS 19.38 19.33 15.12 13.24 10.25 8.59 9.01 66.39%
DPS 6.29 6.29 3.31 2.73 2.73 2.73 4.43 26.24%
NAPS 1.1972 0.9941 0.9448 0.9568 0.9912 0.7801 0.7788 33.09%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.75 1.79 1.84 1.55 1.37 1.28 0.79 -
P/RPS 0.90 1.14 1.03 0.83 0.74 0.56 0.39 74.36%
P/EPS 7.40 9.20 11.49 11.20 13.25 11.62 6.83 5.47%
EY 13.51 10.87 8.70 8.93 7.55 8.61 14.64 -5.20%
DY 4.38 3.53 1.90 1.84 2.01 2.73 7.21 -28.20%
P/NAPS 1.20 1.79 1.84 1.55 1.37 1.28 0.79 32.03%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 27/11/07 24/08/07 25/05/07 27/02/07 30/11/06 30/08/06 -
Price 1.31 1.62 1.72 1.65 1.64 1.37 0.90 -
P/RPS 0.67 1.04 0.97 0.88 0.88 0.60 0.45 30.29%
P/EPS 5.54 8.33 10.74 11.93 15.86 12.44 7.78 -20.20%
EY 18.04 12.01 9.31 8.38 6.30 8.04 12.85 25.30%
DY 5.85 3.91 2.03 1.73 1.68 2.55 6.32 -5.00%
P/NAPS 0.90 1.62 1.72 1.65 1.64 1.37 0.90 0.00%

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