[APB] QoQ Quarter Result on 31-Mar-2006 [#2]

Stock
[APB] APB RESOURCES BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
31-Mar-2006 [#2]
Profit Trend
QoQ- 5.1%
YoY- -27.65%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 43,656 64,492 56,880 42,538 38,390 38,237 39,377 7.09%
PBT 5,526 2,007 4,065 3,814 3,654 4,459 4,954 7.53%
Tax -1,129 461 -1,484 -1,156 -1,125 -1,250 -1,292 -8.57%
NP 4,397 2,468 2,581 2,658 2,529 3,209 3,662 12.93%
-
NP to SH 4,397 2,468 2,312 2,658 2,529 3,209 3,662 12.93%
-
Tax Rate 20.43% -22.97% 36.51% 30.31% 30.79% 28.03% 26.08% -
Total Cost 39,259 62,024 54,299 39,880 35,861 35,028 35,715 6.49%
-
Net Worth 148,804 88,049 106,369 119,659 117,101 95,402 90,606 39.07%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - 4,834 - - - 3,303 -
Div Payout % - - 209.13% - - - 90.21% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 148,804 88,049 106,369 119,659 117,101 95,402 90,606 39.07%
NOSH 111,882 88,049 87,908 98,081 98,404 96,366 94,381 11.97%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 10.07% 3.83% 4.54% 6.25% 6.59% 8.39% 9.30% -
ROE 2.95% 2.80% 2.17% 2.22% 2.16% 3.36% 4.04% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 39.02 73.25 64.70 43.37 39.01 39.68 41.72 -4.35%
EPS 3.93 2.18 2.63 2.71 2.57 3.33 3.88 0.85%
DPS 0.00 0.00 5.50 0.00 0.00 0.00 3.50 -
NAPS 1.33 1.00 1.21 1.22 1.19 0.99 0.96 24.20%
Adjusted Per Share Value based on latest NOSH - 98,081
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 38.68 57.14 50.39 37.69 34.01 33.88 34.89 7.09%
EPS 3.90 2.19 2.05 2.35 2.24 2.84 3.24 13.11%
DPS 0.00 0.00 4.28 0.00 0.00 0.00 2.93 -
NAPS 1.3183 0.7801 0.9424 1.0601 1.0374 0.8452 0.8027 39.07%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.37 1.28 0.79 0.77 0.79 0.81 0.88 -
P/RPS 3.51 1.75 1.22 1.78 2.02 2.04 2.11 40.26%
P/EPS 34.86 45.67 30.04 28.41 30.74 24.32 22.68 33.08%
EY 2.87 2.19 3.33 3.52 3.25 4.11 4.41 -24.84%
DY 0.00 0.00 6.96 0.00 0.00 0.00 3.98 -
P/NAPS 1.03 1.28 0.65 0.63 0.66 0.82 0.92 7.79%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 30/11/06 30/08/06 29/05/06 27/02/06 30/11/05 29/08/05 -
Price 1.64 1.37 0.90 0.80 0.76 0.79 0.81 -
P/RPS 4.20 1.87 1.39 1.84 1.95 1.99 1.94 67.11%
P/EPS 41.73 48.88 34.22 29.52 29.57 23.72 20.88 58.46%
EY 2.40 2.05 2.92 3.39 3.38 4.22 4.79 -36.83%
DY 0.00 0.00 6.11 0.00 0.00 0.00 4.32 -
P/NAPS 1.23 1.37 0.74 0.66 0.64 0.80 0.84 28.85%

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