[APB] YoY Annualized Quarter Result on 30-Sep-2005 [#4]

Stock
[APB] APB RESOURCES BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
30-Sep-2005 [#4]
Profit Trend
QoQ- 0.94%
YoY- 192.66%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 CAGR
Revenue 198,972 175,617 202,300 130,468 47,395 920 85,448 14.46%
PBT 27,207 28,761 13,539 17,415 -11,647 -14,752 -149,919 -
Tax -9,820 -6,938 -3,304 -4,923 -1,834 0 -82 114.84%
NP 17,387 21,823 10,235 12,492 -13,481 -14,752 -150,001 -
-
NP to SH 17,387 21,823 10,235 12,492 -13,481 -14,752 -150,001 -
-
Tax Rate 36.09% 24.12% 24.40% 28.27% - - - -
Total Cost 181,585 153,794 192,065 117,976 60,876 15,672 235,449 -4.06%
-
Net Worth 120,243 162,475 110,992 94,839 36,751 -564,584 -474,096 -
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 CAGR
Div 6,303 7,283 5,285 2,414 - - - -
Div Payout % 36.25% 33.37% 51.64% 19.33% - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 CAGR
Net Worth 120,243 162,475 110,992 94,839 36,751 -564,584 -474,096 -
NOSH 96,970 112,052 88,089 95,797 41,762 36,880 37,359 16.46%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 CAGR
NP Margin 8.74% 12.43% 5.06% 9.57% -28.44% -1,603.48% -175.55% -
ROE 14.46% 13.43% 9.22% 13.17% -36.68% 0.00% 0.00% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 CAGR
RPS 205.19 156.73 229.65 136.19 113.49 2.49 228.72 -1.71%
EPS 18.30 24.06 9.25 13.04 -32.28 -40.00 -402.00 -
DPS 6.50 6.50 6.00 2.52 0.00 0.00 0.00 -
NAPS 1.24 1.45 1.26 0.99 0.88 -15.3087 -12.6901 -
Adjusted Per Share Value based on latest NOSH - 96,366
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 CAGR
RPS 176.30 155.61 179.25 115.60 41.99 0.82 75.71 14.46%
EPS 15.41 19.34 9.07 11.07 -11.94 -13.07 -132.91 -
DPS 5.58 6.45 4.68 2.14 0.00 0.00 0.00 -
NAPS 1.0654 1.4396 0.9834 0.8403 0.3256 -5.0025 -4.2007 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 31/05/02 -
Price 0.80 1.79 1.28 0.81 1.06 0.25 0.25 -
P/RPS 0.39 1.14 0.56 0.59 0.93 0.00 0.11 22.41%
P/EPS 4.46 9.19 11.02 6.21 -3.28 0.00 -0.06 -
EY 22.41 10.88 9.08 16.10 -30.45 0.00 -1,606.03 -
DY 8.13 3.63 4.69 3.11 0.00 0.00 0.00 -
P/NAPS 0.65 1.23 1.02 0.82 1.20 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 CAGR
Date 26/11/08 27/11/07 30/11/06 30/11/05 29/11/04 28/11/03 28/08/02 -
Price 0.73 1.62 1.37 0.79 1.12 0.25 0.25 -
P/RPS 0.36 1.03 0.60 0.58 0.99 0.00 0.11 20.86%
P/EPS 4.07 8.32 11.79 6.06 -3.47 0.00 -0.06 -
EY 24.56 12.02 8.48 16.51 -28.82 0.00 -1,606.03 -
DY 8.90 4.01 4.38 3.19 0.00 0.00 0.00 -
P/NAPS 0.59 1.12 1.09 0.80 1.27 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