[APB] QoQ TTM Result on 30-Jun-2007 [#3]

Stock
[APB] APB RESOURCES BHD
Announcement Date
24-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
30-Jun-2007 [#3]
Profit Trend
QoQ- 14.26%
YoY- 67.92%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 203,837 180,309 175,617 189,885 202,816 207,566 202,300 0.50%
PBT 28,622 29,554 28,762 22,236 20,102 15,412 13,540 64.63%
Tax -6,984 -7,675 -6,938 -5,164 -4,893 -3,308 -3,304 64.63%
NP 21,638 21,879 21,824 17,072 15,209 12,104 10,236 64.63%
-
NP to SH 21,638 21,879 21,824 17,072 14,941 11,568 9,700 70.64%
-
Tax Rate 24.40% 25.97% 24.12% 23.22% 24.34% 21.46% 24.40% -
Total Cost 182,199 158,430 153,793 172,813 187,607 195,462 192,064 -3.45%
-
Net Worth 153,388 135,133 112,204 106,649 107,996 111,882 88,049 44.73%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 7,098 7,098 7,098 3,732 3,076 3,076 3,076 74.53%
Div Payout % 32.81% 32.45% 32.53% 21.86% 20.59% 26.60% 31.72% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 153,388 135,133 112,204 106,649 107,996 111,882 88,049 44.73%
NOSH 102,259 92,557 112,204 106,649 107,996 111,882 88,049 10.47%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 10.62% 12.13% 12.43% 8.99% 7.50% 5.83% 5.06% -
ROE 14.11% 16.19% 19.45% 16.01% 13.83% 10.34% 11.02% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 199.33 194.81 156.52 178.05 187.80 185.52 229.76 -9.02%
EPS 21.16 23.64 19.45 16.01 13.83 10.34 11.02 54.42%
DPS 6.94 7.67 6.33 3.50 2.85 2.75 3.49 58.06%
NAPS 1.50 1.46 1.00 1.00 1.00 1.00 1.00 31.00%
Adjusted Per Share Value based on latest NOSH - 106,649
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 180.59 159.74 155.59 168.23 179.68 183.89 179.22 0.50%
EPS 19.17 19.38 19.33 15.12 13.24 10.25 8.59 70.68%
DPS 6.29 6.29 6.29 3.31 2.73 2.73 2.73 74.35%
NAPS 1.3589 1.1972 0.9941 0.9448 0.9568 0.9912 0.7801 44.72%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.13 1.75 1.79 1.84 1.55 1.37 1.28 -
P/RPS 0.57 0.90 1.14 1.03 0.83 0.74 0.56 1.18%
P/EPS 5.34 7.40 9.20 11.49 11.20 13.25 11.62 -40.42%
EY 18.73 13.51 10.87 8.70 8.93 7.55 8.61 67.80%
DY 6.14 4.38 3.53 1.90 1.84 2.01 2.73 71.57%
P/NAPS 0.75 1.20 1.79 1.84 1.55 1.37 1.28 -29.95%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 27/05/08 26/02/08 27/11/07 24/08/07 25/05/07 27/02/07 30/11/06 -
Price 1.09 1.31 1.62 1.72 1.65 1.64 1.37 -
P/RPS 0.55 0.67 1.04 0.97 0.88 0.88 0.60 -5.63%
P/EPS 5.15 5.54 8.33 10.74 11.93 15.86 12.44 -44.42%
EY 19.41 18.04 12.01 9.31 8.38 6.30 8.04 79.86%
DY 6.37 5.85 3.91 2.03 1.73 1.68 2.55 84.00%
P/NAPS 0.73 0.90 1.62 1.72 1.65 1.64 1.37 -34.24%

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