[APB] YoY TTM Result on 31-Mar-2007 [#2]

Stock
[APB] APB RESOURCES BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
31-Mar-2007 [#2]
Profit Trend
QoQ- 29.16%
YoY- 32.53%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 155,005 167,115 203,837 202,816 158,542 100,249 28,356 32.70%
PBT 22,134 22,364 28,622 20,102 16,881 12,031 -91,579 -
Tax -2,946 -8,400 -6,984 -4,893 -4,823 -4,170 -502 34.28%
NP 19,188 13,964 21,638 15,209 12,058 7,861 -92,081 -
-
NP to SH 19,131 13,964 21,638 14,941 11,274 7,861 -92,081 -
-
Tax Rate 13.31% 37.56% 24.40% 24.34% 28.57% 34.66% - -
Total Cost 135,817 153,151 182,199 187,607 146,484 92,388 120,437 2.02%
-
Net Worth 155,102 122,931 153,388 107,996 98,081 88,552 1,191 125.05%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 7,200 6,146 7,098 3,076 5,230 - - -
Div Payout % 37.64% 44.02% 32.81% 20.59% 46.40% - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 155,102 122,931 153,388 107,996 98,081 88,552 1,191 125.05%
NOSH 110,787 96,039 102,259 107,996 98,081 94,205 1,470 105.45%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 12.38% 8.36% 10.62% 7.50% 7.61% 7.84% -324.73% -
ROE 12.33% 11.36% 14.11% 13.83% 11.49% 8.88% -7,730.73% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 139.91 174.01 199.33 187.80 161.64 106.42 1,928.33 -35.40%
EPS 17.27 14.54 21.16 13.83 11.49 8.34 -6,261.89 -
DPS 6.50 6.40 6.94 2.85 5.33 0.00 0.00 -
NAPS 1.40 1.28 1.50 1.00 1.00 0.94 0.81 9.54%
Adjusted Per Share Value based on latest NOSH - 107,996
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 137.34 148.07 180.61 179.70 140.48 88.83 25.12 32.71%
EPS 16.95 12.37 19.17 13.24 9.99 6.97 -81.59 -
DPS 6.38 5.45 6.29 2.73 4.63 0.00 0.00 -
NAPS 1.3743 1.0892 1.3591 0.9569 0.869 0.7846 0.0106 124.88%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.18 0.79 1.13 1.55 0.77 0.94 0.25 -
P/RPS 0.84 0.45 0.57 0.83 0.48 0.88 0.01 109.20%
P/EPS 6.83 5.43 5.34 11.20 6.70 11.26 0.00 -
EY 14.63 18.40 18.73 8.93 14.93 8.88 -25,047.55 -
DY 5.51 8.10 6.14 1.84 6.93 0.00 0.00 -
P/NAPS 0.84 0.62 0.75 1.55 0.77 1.00 0.31 18.06%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 24/05/10 26/05/09 27/05/08 25/05/07 29/05/06 19/05/05 31/05/04 -
Price 1.05 0.96 1.09 1.65 0.80 0.89 0.82 -
P/RPS 0.75 0.55 0.55 0.88 0.49 0.84 0.04 62.95%
P/EPS 6.08 6.60 5.15 11.93 6.96 10.67 -0.01 -
EY 16.45 15.15 19.41 8.38 14.37 9.38 -7,636.45 -
DY 6.19 6.67 6.37 1.73 6.67 0.00 0.00 -
P/NAPS 0.75 0.75 0.73 1.65 0.80 0.95 1.01 -4.83%

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