[APB] YoY TTM Result on 30-Sep-2004 [#4]

Stock
[APB] APB RESOURCES BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Sep-2004 [#4]
Profit Trend
QoQ- 14.2%
YoY- 61.83%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 30/06/01 CAGR
Revenue 175,617 202,300 130,468 71,882 19,950 85,448 141,464 3.51%
PBT 28,762 13,540 17,415 -25,152 -71,301 -149,919 -152,658 -
Tax -6,938 -3,304 -4,923 -2,130 -167 -82 152,658 -
NP 21,824 10,236 12,492 -27,282 -71,468 -150,001 0 -
-
NP to SH 21,824 9,700 11,976 -27,282 -71,468 -150,001 -152,721 -
-
Tax Rate 24.12% 24.40% 28.27% - - - - -
Total Cost 153,793 192,064 117,976 99,164 91,418 235,449 141,464 1.34%
-
Net Worth 112,204 88,049 95,402 110,133 -564,584 -474,106 -324,894 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 30/06/01 CAGR
Div 7,098 3,076 5,230 - - - - -
Div Payout % 32.53% 31.72% 43.68% - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 30/06/01 CAGR
Net Worth 112,204 88,049 95,402 110,133 -564,584 -474,106 -324,894 -
NOSH 112,204 88,049 96,366 125,151 36,880 37,360 37,359 19.22%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 30/06/01 CAGR
NP Margin 12.43% 5.06% 9.57% -37.95% -358.24% -175.55% 0.00% -
ROE 19.45% 11.02% 12.55% -24.77% 0.00% 0.00% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 30/06/01 CAGR
RPS 156.52 229.76 135.39 57.44 54.09 228.71 378.65 -13.17%
EPS 19.45 11.02 12.43 -21.80 -193.79 -401.50 -408.79 -
DPS 6.33 3.49 5.43 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 0.99 0.88 -15.3087 -12.6901 -8.6964 -
Adjusted Per Share Value based on latest NOSH - 125,151
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 30/06/01 CAGR
RPS 155.59 179.22 115.59 63.68 17.67 75.70 125.33 3.51%
EPS 19.33 8.59 10.61 -24.17 -63.32 -132.89 -135.30 -
DPS 6.29 2.73 4.63 0.00 0.00 0.00 0.00 -
NAPS 0.9941 0.7801 0.8452 0.9757 -5.0019 -4.2003 -2.8784 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 30/06/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 31/05/02 29/06/01 -
Price 1.79 1.28 0.81 1.06 0.25 0.25 0.25 -
P/RPS 1.14 0.56 0.60 1.85 0.46 0.11 0.07 56.22%
P/EPS 9.20 11.62 6.52 -4.86 -0.13 -0.06 -0.06 -
EY 10.87 8.61 15.34 -20.57 -775.14 -1,605.99 -1,635.15 -
DY 3.53 2.73 6.70 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.28 0.82 1.20 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 30/06/01 CAGR
Date 27/11/07 30/11/06 30/11/05 29/11/04 28/11/03 28/08/02 15/10/01 -
Price 1.62 1.37 0.79 1.12 0.25 0.25 0.25 -
P/RPS 1.04 0.60 0.58 1.95 0.46 0.11 0.07 53.94%
P/EPS 8.33 12.44 6.36 -5.14 -0.13 -0.06 -0.06 -
EY 12.01 8.04 15.73 -19.46 -775.14 -1,605.99 -1,635.15 -
DY 3.91 2.55 6.87 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.37 0.80 1.27 0.00 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