[APB] QoQ Annualized Quarter Result on 30-Jun-2008 [#3]

Stock
[APB] APB RESOURCES BHD
Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
30-Jun-2008 [#3]
Profit Trend
QoQ- 4.02%
YoY- 11.36%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 150,374 129,016 198,972 203,829 220,664 193,392 175,617 -9.81%
PBT 17,976 17,392 27,207 29,076 27,428 25,272 28,761 -26.87%
Tax -4,874 -4,672 -9,820 -8,325 -7,480 -7,464 -6,938 -20.95%
NP 13,102 12,720 17,387 20,750 19,948 17,808 21,823 -28.81%
-
NP to SH 13,102 12,720 17,387 20,750 19,948 17,808 21,823 -28.81%
-
Tax Rate 27.11% 26.86% 36.09% 28.63% 27.27% 29.53% 24.12% -
Total Cost 137,272 116,296 181,585 183,078 200,716 175,584 153,794 -7.29%
-
Net Worth 122,951 155,637 120,243 147,944 146,532 135,133 162,475 -16.94%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 6,723 - 6,303 4,483 - - 7,283 -5.18%
Div Payout % 51.32% - 36.25% 21.60% - - 33.37% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 122,951 155,637 120,243 147,944 146,532 135,133 162,475 -16.94%
NOSH 96,039 96,072 96,970 96,067 97,688 92,557 112,052 -9.76%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 8.71% 9.86% 8.74% 10.18% 9.04% 9.21% 12.43% -
ROE 10.66% 8.17% 14.46% 14.03% 13.61% 13.18% 13.43% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 156.55 134.29 205.19 212.17 225.89 208.94 156.73 -0.07%
EPS 13.64 13.24 18.30 21.60 20.42 19.68 24.06 -31.47%
DPS 7.00 0.00 6.50 4.67 0.00 0.00 6.50 5.05%
NAPS 1.28 1.62 1.24 1.54 1.50 1.46 1.45 -7.97%
Adjusted Per Share Value based on latest NOSH - 93,305
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 133.22 114.30 176.28 180.58 195.49 171.33 155.59 -9.82%
EPS 11.61 11.27 15.40 18.38 17.67 15.78 19.33 -28.79%
DPS 5.96 0.00 5.58 3.97 0.00 0.00 6.45 -5.12%
NAPS 1.0893 1.3788 1.0653 1.3107 1.2982 1.1972 1.4394 -16.94%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.79 0.80 0.80 0.93 1.13 1.75 1.79 -
P/RPS 0.50 0.60 0.39 0.44 0.50 0.84 1.14 -42.24%
P/EPS 5.79 6.04 4.46 4.31 5.53 9.10 9.19 -26.48%
EY 17.27 16.55 22.41 23.23 18.07 10.99 10.88 36.03%
DY 8.86 0.00 8.13 5.02 0.00 0.00 3.63 81.18%
P/NAPS 0.62 0.49 0.65 0.60 0.75 1.20 1.23 -36.63%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 26/05/09 26/02/09 26/11/08 26/08/08 27/05/08 26/02/08 27/11/07 -
Price 0.96 0.79 0.73 0.87 1.09 1.31 1.62 -
P/RPS 0.61 0.59 0.36 0.41 0.48 0.63 1.03 -29.45%
P/EPS 7.04 5.97 4.07 4.03 5.34 6.81 8.32 -10.53%
EY 14.21 16.76 24.56 24.83 18.73 14.69 12.02 11.79%
DY 7.29 0.00 8.90 5.36 0.00 0.00 4.01 48.90%
P/NAPS 0.75 0.49 0.59 0.56 0.73 0.90 1.12 -23.44%

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