[APB] QoQ Quarter Result on 30-Sep-2006 [#4]

Stock
[APB] APB RESOURCES BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
30-Sep-2006 [#4]
Profit Trend
QoQ- 6.75%
YoY- -23.09%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 43,949 37,788 43,656 64,492 56,880 42,538 38,390 9.46%
PBT 6,199 8,504 5,526 2,007 4,065 3,814 3,654 42.38%
Tax -1,755 -2,741 -1,129 461 -1,484 -1,156 -1,125 34.61%
NP 4,444 5,763 4,397 2,468 2,581 2,658 2,529 45.76%
-
NP to SH 4,234 5,763 4,397 2,468 2,312 2,658 2,529 41.12%
-
Tax Rate 28.31% 32.23% 20.43% -22.97% 36.51% 30.31% 30.79% -
Total Cost 39,505 32,025 39,259 62,024 54,299 39,880 35,861 6.68%
-
Net Worth 142,910 107,996 148,804 88,049 106,369 119,659 117,101 14.24%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 3,732 - - - 4,834 - - -
Div Payout % 88.16% - - - 209.13% - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 142,910 107,996 148,804 88,049 106,369 119,659 117,101 14.24%
NOSH 106,649 107,996 111,882 88,049 87,908 98,081 98,404 5.52%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 10.11% 15.25% 10.07% 3.83% 4.54% 6.25% 6.59% -
ROE 2.96% 5.34% 2.95% 2.80% 2.17% 2.22% 2.16% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 41.21 34.99 39.02 73.25 64.70 43.37 39.01 3.73%
EPS 3.97 6.30 3.93 2.18 2.63 2.71 2.57 33.73%
DPS 3.50 0.00 0.00 0.00 5.50 0.00 0.00 -
NAPS 1.34 1.00 1.33 1.00 1.21 1.22 1.19 8.25%
Adjusted Per Share Value based on latest NOSH - 88,049
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 38.94 33.48 38.68 57.14 50.39 37.69 34.01 9.47%
EPS 3.75 5.11 3.90 2.19 2.05 2.35 2.24 41.12%
DPS 3.31 0.00 0.00 0.00 4.28 0.00 0.00 -
NAPS 1.2661 0.9568 1.3183 0.7801 0.9424 1.0601 1.0374 14.24%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.84 1.55 1.37 1.28 0.79 0.77 0.79 -
P/RPS 4.47 4.43 3.51 1.75 1.22 1.78 2.02 70.06%
P/EPS 46.35 29.05 34.86 45.67 30.04 28.41 30.74 31.59%
EY 2.16 3.44 2.87 2.19 3.33 3.52 3.25 -23.89%
DY 1.90 0.00 0.00 0.00 6.96 0.00 0.00 -
P/NAPS 1.37 1.55 1.03 1.28 0.65 0.63 0.66 62.94%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 24/08/07 25/05/07 27/02/07 30/11/06 30/08/06 29/05/06 27/02/06 -
Price 1.72 1.65 1.64 1.37 0.90 0.80 0.76 -
P/RPS 4.17 4.72 4.20 1.87 1.39 1.84 1.95 66.21%
P/EPS 43.32 30.92 41.73 48.88 34.22 29.52 29.57 29.08%
EY 2.31 3.23 2.40 2.05 2.92 3.39 3.38 -22.46%
DY 2.03 0.00 0.00 0.00 6.11 0.00 0.00 -
P/NAPS 1.28 1.65 1.23 1.37 0.74 0.66 0.64 58.94%

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