[APB] YoY Annualized Quarter Result on 31-Dec-2007 [#1]

Stock
[APB] APB RESOURCES BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
31-Dec-2007 [#1]
Profit Trend
QoQ- -18.4%
YoY- 1.25%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 108,376 122,848 129,016 193,392 174,624 153,560 76,512 5.97%
PBT 4,488 4,736 17,392 25,272 22,104 14,616 11,148 -14.06%
Tax -1,304 -1,328 -4,672 -7,464 -4,516 -4,500 -3,360 -14.58%
NP 3,184 3,408 12,720 17,808 17,588 10,116 7,788 -13.84%
-
NP to SH 3,184 3,408 12,720 17,808 17,588 10,116 7,788 -13.84%
-
Tax Rate 29.06% 28.04% 26.86% 29.53% 20.43% 30.79% 30.14% -
Total Cost 105,192 119,440 116,296 175,584 157,036 143,444 68,724 7.34%
-
Net Worth 153,672 156,015 155,637 135,133 111,882 117,101 90,324 9.25%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 153,672 156,015 155,637 135,133 111,882 117,101 90,324 9.25%
NOSH 110,555 110,649 96,072 92,557 111,882 98,404 100,360 1.62%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 2.94% 2.77% 9.86% 9.21% 10.07% 6.59% 10.18% -
ROE 2.07% 2.18% 8.17% 13.18% 15.72% 8.64% 8.62% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 98.03 111.02 134.29 208.94 156.08 156.05 76.24 4.27%
EPS 2.88 3.08 13.24 19.68 19.04 10.28 7.76 -15.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.41 1.62 1.46 1.00 1.19 0.90 7.50%
Adjusted Per Share Value based on latest NOSH - 92,557
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 96.01 108.84 114.30 171.33 154.71 136.04 67.78 5.97%
EPS 2.82 3.02 11.27 15.78 15.58 8.96 6.90 -13.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3614 1.3822 1.3788 1.1972 0.9912 1.0374 0.8002 9.25%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.94 1.18 0.80 1.75 1.37 0.79 1.10 -
P/RPS 0.96 1.06 0.60 0.84 0.88 0.51 1.44 -6.53%
P/EPS 32.64 38.31 6.04 9.10 8.72 7.68 14.18 14.89%
EY 3.06 2.61 16.55 10.99 11.47 13.01 7.05 -12.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.84 0.49 1.20 1.37 0.66 1.22 -9.27%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 24/02/11 25/02/10 26/02/09 26/02/08 27/02/07 27/02/06 24/02/05 -
Price 1.00 1.22 0.79 1.31 1.64 0.76 1.00 -
P/RPS 1.02 1.10 0.59 0.63 1.05 0.49 1.31 -4.08%
P/EPS 34.72 39.61 5.97 6.81 10.43 7.39 12.89 17.94%
EY 2.88 2.52 16.76 14.69 9.59 13.53 7.76 -15.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.87 0.49 0.90 1.64 0.64 1.11 -6.95%

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