[APB] YoY TTM Result on 31-Dec-2006 [#1]

Stock
[APB] APB RESOURCES BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
31-Dec-2006 [#1]
Profit Trend
QoQ- 19.26%
YoY- -7.88%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 161,093 185,498 180,309 207,566 149,730 66,523 32,248 30.71%
PBT 24,745 25,296 29,554 15,412 18,282 -8,740 -66,555 -
Tax -3,650 -9,181 -7,675 -3,308 -5,208 -2,675 -462 41.08%
NP 21,095 16,115 21,879 12,104 13,074 -11,415 -67,017 -
-
NP to SH 21,095 16,115 21,879 11,568 12,558 -11,415 -67,017 -
-
Tax Rate 14.75% 36.29% 25.97% 21.46% 28.49% - - -
Total Cost 139,998 169,383 158,430 195,462 136,656 77,938 99,265 5.89%
-
Net Worth 156,015 155,637 135,133 111,882 98,404 90,324 89,007 9.79%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 6,758 3,265 7,098 3,076 5,230 - - -
Div Payout % 32.04% 20.26% 32.45% 26.60% 41.65% - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 156,015 155,637 135,133 111,882 98,404 90,324 89,007 9.79%
NOSH 110,649 96,072 92,557 111,882 98,404 100,360 66,923 8.73%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 13.09% 8.69% 12.13% 5.83% 8.73% -17.16% -207.82% -
ROE 13.52% 10.35% 16.19% 10.34% 12.76% -12.64% -75.29% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 145.59 193.08 194.81 185.52 152.16 66.28 48.19 20.21%
EPS 19.06 16.77 23.64 10.34 12.76 -11.37 -100.14 -
DPS 6.11 3.40 7.67 2.75 5.32 0.00 0.00 -
NAPS 1.41 1.62 1.46 1.00 1.00 0.90 1.33 0.97%
Adjusted Per Share Value based on latest NOSH - 111,882
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 142.74 164.36 159.76 183.91 132.67 58.94 28.57 30.71%
EPS 18.69 14.28 19.39 10.25 11.13 -10.11 -59.38 -
DPS 5.99 2.89 6.29 2.73 4.63 0.00 0.00 -
NAPS 1.3824 1.379 1.1973 0.9913 0.8719 0.8003 0.7887 9.79%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.18 0.80 1.75 1.37 0.79 1.10 0.25 -
P/RPS 0.81 0.41 0.90 0.74 0.52 1.66 0.52 7.65%
P/EPS 6.19 4.77 7.40 13.25 6.19 -9.67 -0.25 -
EY 16.16 20.97 13.51 7.55 16.15 -10.34 -400.56 -
DY 5.18 4.25 4.38 2.01 6.73 0.00 0.00 -
P/NAPS 0.84 0.49 1.20 1.37 0.79 1.22 0.19 28.08%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 26/02/09 26/02/08 27/02/07 27/02/06 24/02/05 29/04/04 -
Price 1.22 0.79 1.31 1.64 0.76 1.00 0.25 -
P/RPS 0.84 0.41 0.67 0.88 0.50 1.51 0.52 8.31%
P/EPS 6.40 4.71 5.54 15.86 5.96 -8.79 -0.25 -
EY 15.63 21.23 18.04 6.30 16.79 -11.37 -400.56 -
DY 5.01 4.30 5.85 1.68 6.99 0.00 0.00 -
P/NAPS 0.87 0.49 0.90 1.64 0.76 1.11 0.19 28.83%

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