[APB] YoY TTM 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- 18.47%
YoY- 143.9%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 CAGR
Revenue 201,592 175,617 202,300 130,468 71,882 19,950 85,448 14.70%
PBT 27,266 28,762 13,540 17,415 -25,152 -71,301 -149,919 -
Tax -9,879 -6,938 -3,304 -4,923 -2,130 -167 -82 115.05%
NP 17,387 21,824 10,236 12,492 -27,282 -71,468 -150,001 -
-
NP to SH 17,387 21,824 9,700 11,976 -27,282 -71,468 -150,001 -
-
Tax Rate 36.23% 24.12% 24.40% 28.27% - - - -
Total Cost 184,205 153,793 192,064 117,976 99,164 91,418 235,449 -3.84%
-
Net Worth 122,526 112,204 88,049 95,402 110,133 -564,584 -474,106 -
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 CAGR
Div 3,265 7,098 3,076 5,230 - - - -
Div Payout % 18.78% 32.53% 31.72% 43.68% - - - -
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 122,526 112,204 88,049 95,402 110,133 -564,584 -474,106 -
NOSH 122,526 112,204 88,049 96,366 125,151 36,880 37,360 20.90%
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 8.62% 12.43% 5.06% 9.57% -37.95% -358.24% -175.55% -
ROE 14.19% 19.45% 11.02% 12.55% -24.77% 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 164.53 156.52 229.76 135.39 57.44 54.09 228.71 -5.12%
EPS 14.19 19.45 11.02 12.43 -21.80 -193.79 -401.50 -
DPS 2.67 6.33 3.49 5.43 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 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 178.62 155.61 179.25 115.60 63.69 17.68 75.71 14.70%
EPS 15.41 19.34 8.59 10.61 -24.17 -63.32 -132.91 -
DPS 2.89 6.29 2.73 4.63 0.00 0.00 0.00 -
NAPS 1.0856 0.9942 0.7802 0.8453 0.9758 -5.0025 -4.2008 -
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 0.49 1.14 0.56 0.60 1.85 0.46 0.11 26.96%
P/EPS 5.64 9.20 11.62 6.52 -4.86 -0.13 -0.06 -
EY 17.74 10.87 8.61 15.34 -20.57 -775.14 -1,605.99 -
DY 3.33 3.53 2.73 6.70 0.00 0.00 0.00 -
P/NAPS 0.80 1.79 1.28 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 0.44 1.04 0.60 0.58 1.95 0.46 0.11 24.79%
P/EPS 5.14 8.33 12.44 6.36 -5.14 -0.13 -0.06 -
EY 19.44 12.01 8.04 15.73 -19.46 -775.14 -1,605.99 -
DY 3.65 3.91 2.55 6.87 0.00 0.00 0.00 -
P/NAPS 0.73 1.62 1.37 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