[APB] YoY Annualized Quarter Result on 30-Jun-2005 [#3]

Stock
[APB] APB RESOURCES BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
30-Jun-2005 [#3]
Profit Trend
QoQ- 10.07%
YoY- 164.88%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/03/02 CAGR
Revenue 203,829 167,190 183,744 122,974 34,953 30,666 98,970 12.24%
PBT 29,076 26,970 15,377 17,273 -18,144 -84,020 -65,346 -
Tax -8,325 -7,500 -5,020 -4,897 -932 -167 0 -
NP 20,750 19,470 10,357 12,376 -19,076 -84,187 -65,346 -
-
NP to SH 20,750 18,633 9,282 12,376 -19,076 -84,187 -65,346 -
-
Tax Rate 28.63% 27.81% 32.65% 28.35% - - - -
Total Cost 183,078 147,720 173,386 110,598 54,029 114,853 164,317 1.74%
-
Net Worth 147,944 143,608 106,633 91,768 24,187 -566,675 -375,054 -
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/03/02 CAGR
Div 4,483 5,001 6,462 4,460 - - - -
Div Payout % 21.60% 26.84% 69.62% 36.05% - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/03/02 CAGR
Net Worth 147,944 143,608 106,633 91,768 24,187 -566,675 -375,054 -
NOSH 96,067 107,170 88,126 95,592 27,802 37,416 37,360 16.29%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/03/02 CAGR
NP Margin 10.18% 11.65% 5.64% 10.06% -54.58% -274.53% -66.03% -
ROE 14.03% 12.98% 8.71% 13.49% -78.87% 0.00% 0.00% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/03/02 CAGR
RPS 212.17 156.00 208.50 128.65 125.72 81.96 264.90 -3.48%
EPS 21.60 17.39 10.53 12.95 -68.61 -225.00 -174.67 -
DPS 4.67 4.67 7.33 4.67 0.00 0.00 0.00 -
NAPS 1.54 1.34 1.21 0.96 0.87 -15.1451 -10.0387 -
Adjusted Per Share Value based on latest NOSH - 94,381
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/03/02 CAGR
RPS 180.60 148.14 162.81 108.96 30.97 27.17 87.69 12.24%
EPS 18.39 16.51 8.22 10.97 -16.90 -74.59 -57.90 -
DPS 3.97 4.43 5.73 3.95 0.00 0.00 0.00 -
NAPS 1.3109 1.2724 0.9448 0.8131 0.2143 -5.021 -3.3232 -
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/03/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 29/03/02 -
Price 0.93 1.84 0.79 0.88 1.13 0.25 0.25 -
P/RPS 0.44 1.18 0.38 0.68 0.90 0.31 0.09 28.88%
P/EPS 4.31 10.58 7.50 6.80 -1.65 -0.11 -0.14 -
EY 23.23 9.45 13.33 14.71 -60.72 -900.00 -699.63 -
DY 5.02 2.54 9.28 5.30 0.00 0.00 0.00 -
P/NAPS 0.60 1.37 0.65 0.92 1.30 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/03/02 CAGR
Date 26/08/08 24/08/07 30/08/06 29/08/05 17/08/04 29/08/03 30/05/02 -
Price 0.87 1.72 0.90 0.81 0.94 0.25 0.25 -
P/RPS 0.41 1.10 0.43 0.63 0.75 0.31 0.09 27.43%
P/EPS 4.03 9.89 8.54 6.26 -1.37 -0.11 -0.14 -
EY 24.83 10.11 11.70 15.98 -72.99 -900.00 -699.63 -
DY 5.36 2.71 8.15 5.76 0.00 0.00 0.00 -
P/NAPS 0.56 1.28 0.74 0.84 1.08 0.00 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