[APB] YoY Annualized Quarter Result on 30-Jun-2006 [#3]

Stock
[APB] APB RESOURCES BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
30-Jun-2006 [#3]
Profit Trend
QoQ- -10.54%
YoY- -24.99%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 160,533 203,829 167,190 183,744 122,974 34,953 30,666 31.73%
PBT 25,841 29,076 26,970 15,377 17,273 -18,144 -84,020 -
Tax -8,673 -8,325 -7,500 -5,020 -4,897 -932 -167 93.04%
NP 17,168 20,750 19,470 10,357 12,376 -19,076 -84,187 -
-
NP to SH 17,168 20,750 18,633 9,282 12,376 -19,076 -84,187 -
-
Tax Rate 33.56% 28.63% 27.81% 32.65% 28.35% - - -
Total Cost 143,365 183,078 147,720 173,386 110,598 54,029 114,853 3.76%
-
Net Worth 130,553 147,944 143,608 106,633 91,768 24,187 -566,675 -
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 8,637 4,483 5,001 6,462 4,460 - - -
Div Payout % 50.31% 21.60% 26.84% 69.62% 36.05% - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 130,553 147,944 143,608 106,633 91,768 24,187 -566,675 -
NOSH 99,659 96,067 107,170 88,126 95,592 27,802 37,416 17.71%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 10.69% 10.18% 11.65% 5.64% 10.06% -54.58% -274.53% -
ROE 13.15% 14.03% 12.98% 8.71% 13.49% -78.87% 0.00% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 161.08 212.17 156.00 208.50 128.65 125.72 81.96 11.90%
EPS 17.23 21.60 17.39 10.53 12.95 -68.61 -225.00 -
DPS 8.67 4.67 4.67 7.33 4.67 0.00 0.00 -
NAPS 1.31 1.54 1.34 1.21 0.96 0.87 -15.1451 -
Adjusted Per Share Value based on latest NOSH - 87,908
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 142.24 180.60 148.14 162.81 108.96 30.97 27.17 31.73%
EPS 15.21 18.39 16.51 8.22 10.97 -16.90 -74.59 -
DPS 7.65 3.97 4.43 5.73 3.95 0.00 0.00 -
NAPS 1.1568 1.3109 1.2724 0.9448 0.8131 0.2143 -5.021 -
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.86 0.93 1.84 0.79 0.88 1.13 0.25 -
P/RPS 0.53 0.44 1.18 0.38 0.68 0.90 0.31 9.34%
P/EPS 4.99 4.31 10.58 7.50 6.80 -1.65 -0.11 -
EY 20.03 23.23 9.45 13.33 14.71 -60.72 -900.00 -
DY 10.08 5.02 2.54 9.28 5.30 0.00 0.00 -
P/NAPS 0.66 0.60 1.37 0.65 0.92 1.30 0.00 -
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 25/08/09 26/08/08 24/08/07 30/08/06 29/08/05 17/08/04 29/08/03 -
Price 0.95 0.87 1.72 0.90 0.81 0.94 0.25 -
P/RPS 0.59 0.41 1.10 0.43 0.63 0.75 0.31 11.31%
P/EPS 5.51 4.03 9.89 8.54 6.26 -1.37 -0.11 -
EY 18.13 24.83 10.11 11.70 15.98 -72.99 -900.00 -
DY 9.12 5.36 2.71 8.15 5.76 0.00 0.00 -
P/NAPS 0.73 0.56 1.28 0.74 0.84 1.08 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