[APB] YoY Cumulative Quarter Result on 30-Sep-2007 [#4]

Stock
[APB] APB RESOURCES BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
30-Sep-2007 [#4]
Profit Trend
QoQ- 56.16%
YoY- 113.22%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 128,699 162,635 198,972 175,617 202,300 130,468 47,395 18.10%
PBT 6,309 27,909 27,207 28,761 13,539 17,415 -11,647 -
Tax -1,427 -4,486 -9,820 -6,938 -3,304 -4,923 -1,834 -4.09%
NP 4,882 23,423 17,387 21,823 10,235 12,492 -13,481 -
-
NP to SH 4,882 23,423 17,387 21,823 10,235 12,492 -13,481 -
-
Tax Rate 22.62% 16.07% 36.09% 24.12% 24.40% 28.27% - -
Total Cost 123,817 139,212 181,585 153,794 192,065 117,976 60,876 12.55%
-
Net Worth 153,117 142,553 120,243 162,475 110,992 94,839 36,751 26.83%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 7,212 6,571 6,303 7,283 5,285 2,414 - -
Div Payout % 147.73% 28.06% 36.25% 33.37% 51.64% 19.33% - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 153,117 142,553 120,243 162,475 110,992 94,839 36,751 26.83%
NOSH 110,954 101,102 96,970 112,052 88,089 95,797 41,762 17.67%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 3.79% 14.40% 8.74% 12.43% 5.06% 9.57% -28.44% -
ROE 3.19% 16.43% 14.46% 13.43% 9.22% 13.17% -36.68% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 115.99 160.86 205.19 156.73 229.65 136.19 113.49 0.36%
EPS 4.40 23.21 18.30 24.06 9.25 13.04 -32.28 -
DPS 6.50 6.50 6.50 6.50 6.00 2.52 0.00 -
NAPS 1.38 1.41 1.24 1.45 1.26 0.99 0.88 7.78%
Adjusted Per Share Value based on latest NOSH - 112,204
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 114.03 144.10 176.30 155.61 179.25 115.60 41.99 18.10%
EPS 4.33 20.75 15.41 19.34 9.07 11.07 -11.94 -
DPS 6.39 5.82 5.58 6.45 4.68 2.14 0.00 -
NAPS 1.3567 1.2631 1.0654 1.4396 0.9834 0.8403 0.3256 26.83%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.02 0.98 0.80 1.79 1.28 0.81 1.06 -
P/RPS 0.88 0.61 0.39 1.14 0.56 0.59 0.93 -0.91%
P/EPS 23.18 4.23 4.46 9.19 11.02 6.21 -3.28 -
EY 4.31 23.64 22.41 10.88 9.08 16.10 -30.45 -
DY 6.37 6.63 8.13 3.63 4.69 3.11 0.00 -
P/NAPS 0.74 0.70 0.65 1.23 1.02 0.82 1.20 -7.73%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 25/11/10 25/11/09 26/11/08 27/11/07 30/11/06 30/11/05 29/11/04 -
Price 1.00 1.20 0.73 1.62 1.37 0.79 1.12 -
P/RPS 0.86 0.75 0.36 1.03 0.60 0.58 0.99 -2.31%
P/EPS 22.73 5.18 4.07 8.32 11.79 6.06 -3.47 -
EY 4.40 19.31 24.56 12.02 8.48 16.51 -28.82 -
DY 6.50 5.42 8.90 4.01 4.38 3.19 0.00 -
P/NAPS 0.72 0.85 0.59 1.12 1.09 0.80 1.27 -9.02%

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