[APB] QoQ Annualized Quarter 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- 10.07%
YoY- 164.88%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 161,858 153,560 130,468 122,974 105,708 76,512 47,395 126.94%
PBT 14,938 14,616 17,415 17,273 16,006 11,148 -11,647 -
Tax -4,562 -4,500 -4,923 -4,897 -4,762 -3,360 -1,834 83.68%
NP 10,376 10,116 12,492 12,376 11,244 7,788 -13,481 -
-
NP to SH 10,376 10,116 12,492 12,376 11,244 7,788 -13,481 -
-
Tax Rate 30.54% 30.79% 28.27% 28.35% 29.75% 30.14% - -
Total Cost 151,482 143,444 117,976 110,598 94,464 68,724 60,876 83.73%
-
Net Worth 119,874 117,101 94,839 91,768 90,646 90,324 36,751 120.09%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - 2,414 4,460 - - - -
Div Payout % - - 19.33% 36.05% - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 119,874 117,101 94,839 91,768 90,646 90,324 36,751 120.09%
NOSH 98,257 98,404 95,797 95,592 96,432 100,360 41,762 76.98%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 6.41% 6.59% 9.57% 10.06% 10.64% 10.18% -28.44% -
ROE 8.66% 8.64% 13.17% 13.49% 12.40% 8.62% -36.68% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 164.73 156.05 136.19 128.65 109.62 76.24 113.49 28.22%
EPS 10.56 10.28 13.04 12.95 11.66 7.76 -32.28 -
DPS 0.00 0.00 2.52 4.67 0.00 0.00 0.00 -
NAPS 1.22 1.19 0.99 0.96 0.94 0.90 0.88 24.35%
Adjusted Per Share Value based on latest NOSH - 94,381
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 143.40 136.04 115.59 108.95 93.65 67.78 41.99 126.94%
EPS 9.19 8.96 11.07 10.96 9.96 6.90 -11.94 -
DPS 0.00 0.00 2.14 3.95 0.00 0.00 0.00 -
NAPS 1.062 1.0374 0.8402 0.813 0.8031 0.8002 0.3256 120.09%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.77 0.79 0.81 0.88 0.94 1.10 1.06 -
P/RPS 0.47 0.51 0.59 0.68 0.86 1.44 0.93 -36.57%
P/EPS 7.29 7.68 6.21 6.80 8.06 14.18 -3.28 -
EY 13.71 13.01 16.10 14.71 12.40 7.05 -30.45 -
DY 0.00 0.00 3.11 5.30 0.00 0.00 0.00 -
P/NAPS 0.63 0.66 0.82 0.92 1.00 1.22 1.20 -34.94%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 29/05/06 27/02/06 30/11/05 29/08/05 19/05/05 24/02/05 29/11/04 -
Price 0.80 0.76 0.79 0.81 0.89 1.00 1.12 -
P/RPS 0.49 0.49 0.58 0.63 0.81 1.31 0.99 -37.45%
P/EPS 7.58 7.39 6.06 6.26 7.63 12.89 -3.47 -
EY 13.20 13.53 16.51 15.98 13.10 7.76 -28.82 -
DY 0.00 0.00 3.19 5.76 0.00 0.00 0.00 -
P/NAPS 0.66 0.64 0.80 0.84 0.95 1.11 1.27 -35.38%

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