[APB] YoY TTM Result on 30-Jun-2005 [#3]

Stock
[APB] APB RESOURCES BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
30-Jun-2005 [#3]
Profit Trend
QoQ- 28.6%
YoY- 131.79%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/03/02 CAGR
Revenue 205,716 189,885 176,045 113,411 50,932 10,946 104,847 11.37%
PBT 30,399 22,236 15,992 14,917 -30,801 -16,407 -139,820 -
Tax -7,616 -5,164 -5,015 -4,808 -995 0 90,810 -
NP 22,783 17,072 10,977 10,109 -31,796 -16,407 -49,010 -
-
NP to SH 22,783 17,072 10,167 10,109 -31,796 -16,407 -139,820 -
-
Tax Rate 25.05% 23.22% 31.36% 32.23% - - - -
Total Cost 182,933 172,813 165,068 103,302 82,728 27,353 153,857 2.80%
-
Net Worth 143,690 106,649 87,908 90,606 89,143 0 -375,026 -
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/03/02 CAGR
Div 6,631 3,732 5,004 3,303 - - - -
Div Payout % 29.11% 21.86% 49.22% 32.68% - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/03/02 CAGR
Net Worth 143,690 106,649 87,908 90,606 89,143 0 -375,026 -
NOSH 93,305 106,649 87,908 94,381 102,463 37,260 37,358 15.75%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/03/02 CAGR
NP Margin 11.07% 8.99% 6.24% 8.91% -62.43% -149.89% -46.74% -
ROE 15.86% 16.01% 11.57% 11.16% -35.67% 0.00% 0.00% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/03/02 CAGR
RPS 220.48 178.05 200.26 120.16 49.71 29.38 280.65 -3.78%
EPS 24.42 16.01 11.57 10.71 -31.03 -44.03 -374.27 -
DPS 7.11 3.50 5.69 3.50 0.00 0.00 0.00 -
NAPS 1.54 1.00 1.00 0.96 0.87 0.00 -10.0387 -
Adjusted Per Share Value based on latest NOSH - 94,381
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/03/02 CAGR
RPS 182.25 168.23 155.96 100.47 45.12 9.70 92.89 11.37%
EPS 20.18 15.12 9.01 8.96 -28.17 -14.54 -123.87 -
DPS 5.88 3.31 4.43 2.93 0.00 0.00 0.00 -
NAPS 1.273 0.9448 0.7788 0.8027 0.7898 0.00 -3.3225 -
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/03/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 29/03/02 -
Price 0.93 1.84 0.79 0.88 1.13 0.25 0.25 -
P/RPS 0.42 1.03 0.39 0.73 2.27 0.85 0.09 27.92%
P/EPS 3.81 11.49 6.83 8.22 -3.64 -0.57 -0.07 -
EY 26.26 8.70 14.64 12.17 -27.46 -176.13 -1,497.08 -
DY 7.64 1.90 7.21 3.98 0.00 0.00 0.00 -
P/NAPS 0.60 1.84 0.79 0.92 1.30 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/03/02 CAGR
Date 26/08/08 24/08/07 30/08/06 29/08/05 17/08/04 29/08/03 30/05/02 -
Price 0.87 1.72 0.90 0.81 0.94 0.25 0.25 -
P/RPS 0.39 0.97 0.45 0.67 1.89 0.85 0.09 26.41%
P/EPS 3.56 10.74 7.78 7.56 -3.03 -0.57 -0.07 -
EY 28.07 9.31 12.85 13.22 -33.01 -176.13 -1,497.08 -
DY 8.17 2.03 6.32 4.32 0.00 0.00 0.00 -
P/NAPS 0.56 1.72 0.90 0.84 1.08 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