[APB] QoQ Annualized Quarter Result on 30-Sep-2007 [#4]

Stock
[APB] APB RESOURCES BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
30-Sep-2007 [#4]
Profit Trend
QoQ- 17.12%
YoY- 113.22%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 203,829 220,664 193,392 175,617 167,190 162,888 174,624 10.87%
PBT 29,076 27,428 25,272 28,761 26,970 28,060 22,104 20.07%
Tax -8,325 -7,480 -7,464 -6,938 -7,500 -7,740 -4,516 50.40%
NP 20,750 19,948 17,808 21,823 19,470 20,320 17,588 11.66%
-
NP to SH 20,750 19,948 17,808 21,823 18,633 19,482 17,588 11.66%
-
Tax Rate 28.63% 27.27% 29.53% 24.12% 27.81% 27.58% 20.43% -
Total Cost 183,078 200,716 175,584 153,794 147,720 142,568 157,036 10.78%
-
Net Worth 147,944 146,532 135,133 162,475 143,608 146,061 111,882 20.49%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 4,483 - - 7,283 5,001 - - -
Div Payout % 21.60% - - 33.37% 26.84% - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 147,944 146,532 135,133 162,475 143,608 146,061 111,882 20.49%
NOSH 96,067 97,688 92,557 112,052 107,170 107,398 111,882 -9.66%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 10.18% 9.04% 9.21% 12.43% 11.65% 12.47% 10.07% -
ROE 14.03% 13.61% 13.18% 13.43% 12.98% 13.34% 15.72% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 212.17 225.89 208.94 156.73 156.00 151.67 156.08 22.73%
EPS 21.60 20.42 19.68 24.06 17.39 18.14 19.04 8.78%
DPS 4.67 0.00 0.00 6.50 4.67 0.00 0.00 -
NAPS 1.54 1.50 1.46 1.45 1.34 1.36 1.00 33.39%
Adjusted Per Share Value based on latest NOSH - 112,204
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 180.58 195.49 171.33 155.59 148.12 144.31 154.71 10.86%
EPS 18.38 17.67 15.78 19.33 16.51 17.26 15.58 11.65%
DPS 3.97 0.00 0.00 6.45 4.43 0.00 0.00 -
NAPS 1.3107 1.2982 1.1972 1.4394 1.2723 1.294 0.9912 20.49%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.93 1.13 1.75 1.79 1.84 1.55 1.37 -
P/RPS 0.44 0.50 0.84 1.14 1.18 1.02 0.88 -37.03%
P/EPS 4.31 5.53 9.10 9.19 10.58 8.54 8.72 -37.51%
EY 23.23 18.07 10.99 10.88 9.45 11.70 11.47 60.14%
DY 5.02 0.00 0.00 3.63 2.54 0.00 0.00 -
P/NAPS 0.60 0.75 1.20 1.23 1.37 1.14 1.37 -42.35%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 27/05/08 26/02/08 27/11/07 24/08/07 25/05/07 27/02/07 -
Price 0.87 1.09 1.31 1.62 1.72 1.65 1.64 -
P/RPS 0.41 0.48 0.63 1.03 1.10 1.09 1.05 -46.60%
P/EPS 4.03 5.34 6.81 8.32 9.89 9.10 10.43 -46.98%
EY 24.83 18.73 14.69 12.02 10.11 10.99 9.59 88.66%
DY 5.36 0.00 0.00 4.01 2.71 0.00 0.00 -
P/NAPS 0.56 0.73 0.90 1.12 1.28 1.21 1.64 -51.17%

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