[ARBB] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[ARBB] ARB BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -5.15%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ARBB's Result
ARBB's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 72,116 75,149 76,761 76,303 76,784 57,068 18,285 149.41%
PBT 4,952 5,343 5,924 7,191 7,700 6,361 2,568 54.86%
Tax -570 -592 -688 -838 -1,002 -908 -252 72.22%
NP 4,382 4,751 5,236 6,353 6,698 5,453 2,316 52.91%
-
NP to SH 4,382 4,751 5,236 6,353 6,698 5,453 2,316 52.91%
-
Tax Rate 11.51% 11.08% 11.61% 11.65% 13.01% 14.27% 9.81% -
Total Cost 67,734 70,398 71,525 69,950 70,086 51,615 15,969 161.80%
-
Net Worth 75,769 74,953 68,878 75,610 74,622 73,586 79,082 -2.81%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 75,769 74,953 68,878 75,610 74,622 73,586 79,082 -2.81%
NOSH 54,905 54,710 51,021 51,088 51,111 51,101 47,073 10.79%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 6.08% 6.32% 6.82% 8.33% 8.72% 9.56% 12.67% -
ROE 5.78% 6.34% 7.60% 8.40% 8.98% 7.41% 2.93% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 131.35 137.36 150.45 149.36 150.23 111.68 38.84 125.13%
EPS 7.98 8.68 10.26 12.44 13.10 10.67 4.92 38.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.37 1.35 1.48 1.46 1.44 1.68 -12.28%
Adjusted Per Share Value based on latest NOSH - 51,088
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 5.93 6.18 6.31 6.28 6.32 4.69 1.50 149.81%
EPS 0.36 0.39 0.43 0.52 0.55 0.45 0.19 53.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0623 0.0617 0.0567 0.0622 0.0614 0.0605 0.0651 -2.88%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.84 0.89 1.14 1.44 1.57 1.55 1.75 -
P/RPS 0.64 0.65 0.76 0.96 1.05 1.39 4.51 -72.76%
P/EPS 10.53 10.25 11.11 11.58 11.98 14.53 35.57 -55.54%
EY 9.50 9.76 9.00 8.64 8.35 6.88 2.81 125.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.65 0.84 0.97 1.08 1.08 1.04 -29.90%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 29/08/05 27/05/05 28/02/05 30/11/04 30/08/04 - -
Price 0.80 0.85 0.81 1.20 1.35 1.60 0.00 -
P/RPS 0.61 0.62 0.54 0.80 0.90 1.43 0.00 -
P/EPS 10.02 9.79 7.89 9.65 10.30 14.99 0.00 -
EY 9.98 10.22 12.67 10.36 9.71 6.67 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.62 0.60 0.81 0.92 1.11 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