[APB] QoQ Quarter Result on 30-Sep-2005 [#4]

Stock
[APB] APB RESOURCES BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
30-Sep-2005 [#4]
Profit Trend
QoQ- -12.37%
YoY- 288.5%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 56,880 42,538 38,390 38,237 39,377 33,726 19,128 107.20%
PBT 4,065 3,814 3,654 4,459 4,954 5,215 2,787 28.70%
Tax -1,484 -1,156 -1,125 -1,250 -1,292 -1,541 -840 46.29%
NP 2,581 2,658 2,529 3,209 3,662 3,674 1,947 20.73%
-
NP to SH 2,312 2,658 2,529 3,209 3,662 3,674 1,947 12.17%
-
Tax Rate 36.51% 30.31% 30.79% 28.03% 26.08% 29.55% 30.14% -
Total Cost 54,299 39,880 35,861 35,028 35,715 30,052 17,181 115.81%
-
Net Worth 106,369 119,659 117,101 95,402 90,606 88,552 90,324 11.55%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 4,834 - - - 3,303 - - -
Div Payout % 209.13% - - - 90.21% - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 106,369 119,659 117,101 95,402 90,606 88,552 90,324 11.55%
NOSH 87,908 98,081 98,404 96,366 94,381 94,205 100,360 -8.47%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 4.54% 6.25% 6.59% 8.39% 9.30% 10.89% 10.18% -
ROE 2.17% 2.22% 2.16% 3.36% 4.04% 4.15% 2.16% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 64.70 43.37 39.01 39.68 41.72 35.80 19.06 126.37%
EPS 2.63 2.71 2.57 3.33 3.88 3.90 1.94 22.55%
DPS 5.50 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 1.21 1.22 1.19 0.99 0.96 0.94 0.90 21.87%
Adjusted Per Share Value based on latest NOSH - 96,366
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 50.39 37.69 34.01 33.88 34.89 29.88 16.95 107.16%
EPS 2.05 2.35 2.24 2.84 3.24 3.25 1.72 12.44%
DPS 4.28 0.00 0.00 0.00 2.93 0.00 0.00 -
NAPS 0.9424 1.0601 1.0374 0.8452 0.8027 0.7845 0.8002 11.55%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.79 0.77 0.79 0.81 0.88 0.94 1.10 -
P/RPS 1.22 1.78 2.02 2.04 2.11 2.63 5.77 -64.60%
P/EPS 30.04 28.41 30.74 24.32 22.68 24.10 56.70 -34.60%
EY 3.33 3.52 3.25 4.11 4.41 4.15 1.76 53.15%
DY 6.96 0.00 0.00 0.00 3.98 0.00 0.00 -
P/NAPS 0.65 0.63 0.66 0.82 0.92 1.00 1.22 -34.35%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 29/05/06 27/02/06 30/11/05 29/08/05 19/05/05 24/02/05 -
Price 0.90 0.80 0.76 0.79 0.81 0.89 1.00 -
P/RPS 1.39 1.84 1.95 1.99 1.94 2.49 5.25 -58.86%
P/EPS 34.22 29.52 29.57 23.72 20.88 22.82 51.55 -23.96%
EY 2.92 3.39 3.38 4.22 4.79 4.38 1.94 31.43%
DY 6.11 0.00 0.00 0.00 4.32 0.00 0.00 -
P/NAPS 0.74 0.66 0.64 0.80 0.84 0.95 1.11 -23.74%

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