[APB] QoQ TTM Result on 30-Jun-2005 [#3]

Stock
[APB] APB RESOURCES BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
30-Jun-2005 [#3]
Profit Trend
QoQ- 28.6%
YoY- 131.79%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 158,542 149,730 130,468 113,411 100,249 66,523 71,882 69.52%
PBT 16,881 18,282 17,415 14,917 12,031 -8,740 -25,152 -
Tax -4,823 -5,208 -4,923 -4,808 -4,170 -2,675 -2,130 72.52%
NP 12,058 13,074 12,492 10,109 7,861 -11,415 -27,282 -
-
NP to SH 11,274 12,558 11,976 10,109 7,861 -11,415 -27,282 -
-
Tax Rate 28.57% 28.49% 28.27% 32.23% 34.66% - - -
Total Cost 146,484 136,656 117,976 103,302 92,388 77,938 99,164 29.73%
-
Net Worth 98,081 98,404 95,402 90,606 88,552 90,324 110,133 -7.44%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 5,230 5,230 5,230 3,303 - - - -
Div Payout % 46.40% 41.65% 43.68% 32.68% - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 98,081 98,404 95,402 90,606 88,552 90,324 110,133 -7.44%
NOSH 98,081 98,404 96,366 94,381 94,205 100,360 125,151 -15.00%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 7.61% 8.73% 9.57% 8.91% 7.84% -17.16% -37.95% -
ROE 11.49% 12.76% 12.55% 11.16% 8.88% -12.64% -24.77% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 161.64 152.16 135.39 120.16 106.42 66.28 57.44 99.44%
EPS 11.49 12.76 12.43 10.71 8.34 -11.37 -21.80 -
DPS 5.33 5.32 5.43 3.50 0.00 0.00 0.00 -
NAPS 1.00 1.00 0.99 0.96 0.94 0.90 0.88 8.90%
Adjusted Per Share Value based on latest NOSH - 94,381
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 140.46 132.65 115.59 100.47 88.81 58.94 63.68 69.52%
EPS 9.99 11.13 10.61 8.96 6.96 -10.11 -24.17 -
DPS 4.63 4.63 4.63 2.93 0.00 0.00 0.00 -
NAPS 0.8689 0.8718 0.8452 0.8027 0.7845 0.8002 0.9757 -7.44%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.77 0.79 0.81 0.88 0.94 1.10 1.06 -
P/RPS 0.48 0.52 0.60 0.73 0.88 1.66 1.85 -59.35%
P/EPS 6.70 6.19 6.52 8.22 11.26 -9.67 -4.86 -
EY 14.93 16.15 15.34 12.17 8.88 -10.34 -20.57 -
DY 6.93 6.73 6.70 3.98 0.00 0.00 0.00 -
P/NAPS 0.77 0.79 0.82 0.92 1.00 1.22 1.20 -25.62%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 29/05/06 27/02/06 30/11/05 29/08/05 19/05/05 24/02/05 29/11/04 -
Price 0.80 0.76 0.79 0.81 0.89 1.00 1.12 -
P/RPS 0.49 0.50 0.58 0.67 0.84 1.51 1.95 -60.21%
P/EPS 6.96 5.96 6.36 7.56 10.67 -8.79 -5.14 -
EY 14.37 16.79 15.73 13.22 9.38 -11.37 -19.46 -
DY 6.67 6.99 6.87 4.32 0.00 0.00 0.00 -
P/NAPS 0.80 0.76 0.80 0.84 0.95 1.11 1.27 -26.53%

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