[APB] YoY Annualized Quarter Result on 30-Jun-2007 [#3]

Stock
[APB] APB RESOURCES BHD
Announcement Date
24-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
30-Jun-2007 [#3]
Profit Trend
QoQ- -4.36%
YoY- 100.73%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 135,474 160,533 203,829 167,190 183,744 122,974 34,953 25.31%
PBT 5,002 25,841 29,076 26,970 15,377 17,273 -18,144 -
Tax -1,441 -8,673 -8,325 -7,500 -5,020 -4,897 -932 7.52%
NP 3,561 17,168 20,750 19,470 10,357 12,376 -19,076 -
-
NP to SH 3,485 17,168 20,750 18,633 9,282 12,376 -19,076 -
-
Tax Rate 28.81% 33.56% 28.63% 27.81% 32.65% 28.35% - -
Total Cost 131,913 143,365 183,078 147,720 173,386 110,598 54,029 16.03%
-
Net Worth 150,637 130,553 147,944 143,608 106,633 91,768 24,187 35.62%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 9,599 8,637 4,483 5,001 6,462 4,460 - -
Div Payout % 275.42% 50.31% 21.60% 26.84% 69.62% 36.05% - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 150,637 130,553 147,944 143,608 106,633 91,768 24,187 35.62%
NOSH 110,762 99,659 96,067 107,170 88,126 95,592 27,802 25.89%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 2.63% 10.69% 10.18% 11.65% 5.64% 10.06% -54.58% -
ROE 2.31% 13.15% 14.03% 12.98% 8.71% 13.49% -78.87% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 122.31 161.08 212.17 156.00 208.50 128.65 125.72 -0.45%
EPS 3.15 17.23 21.60 17.39 10.53 12.95 -68.61 -
DPS 8.67 8.67 4.67 4.67 7.33 4.67 0.00 -
NAPS 1.36 1.31 1.54 1.34 1.21 0.96 0.87 7.72%
Adjusted Per Share Value based on latest NOSH - 106,649
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 120.04 142.24 180.60 148.14 162.81 108.96 30.97 25.31%
EPS 3.09 15.21 18.39 16.51 8.22 10.97 -16.90 -
DPS 8.51 7.65 3.97 4.43 5.73 3.95 0.00 -
NAPS 1.3347 1.1568 1.3109 1.2724 0.9448 0.8131 0.2143 35.62%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.03 0.86 0.93 1.84 0.79 0.88 1.13 -
P/RPS 0.84 0.53 0.44 1.18 0.38 0.68 0.90 -1.14%
P/EPS 32.73 4.99 4.31 10.58 7.50 6.80 -1.65 -
EY 3.06 20.03 23.23 9.45 13.33 14.71 -60.72 -
DY 8.41 10.08 5.02 2.54 9.28 5.30 0.00 -
P/NAPS 0.76 0.66 0.60 1.37 0.65 0.92 1.30 -8.55%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/08/10 25/08/09 26/08/08 24/08/07 30/08/06 29/08/05 17/08/04 -
Price 1.08 0.95 0.87 1.72 0.90 0.81 0.94 -
P/RPS 0.88 0.59 0.41 1.10 0.43 0.63 0.75 2.69%
P/EPS 34.32 5.51 4.03 9.89 8.54 6.26 -1.37 -
EY 2.91 18.13 24.83 10.11 11.70 15.98 -72.99 -
DY 8.02 9.12 5.36 2.71 8.15 5.76 0.00 -
P/NAPS 0.79 0.73 0.56 1.28 0.74 0.84 1.08 -5.07%

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