[APB] QoQ TTM Result on 31-Mar-2005 [#2]

Stock
[APB] APB RESOURCES BHD
Announcement Date
19-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
31-Mar-2005 [#2]
Profit Trend
QoQ- 168.87%
YoY- 108.54%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 149,730 130,468 113,411 100,249 66,523 71,882 50,932 104.81%
PBT 18,282 17,415 14,917 12,031 -8,740 -25,152 -30,801 -
Tax -5,208 -4,923 -4,808 -4,170 -2,675 -2,130 -995 200.55%
NP 13,074 12,492 10,109 7,861 -11,415 -27,282 -31,796 -
-
NP to SH 12,558 11,976 10,109 7,861 -11,415 -27,282 -31,796 -
-
Tax Rate 28.49% 28.27% 32.23% 34.66% - - - -
Total Cost 136,656 117,976 103,302 92,388 77,938 99,164 82,728 39.61%
-
Net Worth 98,404 95,402 90,606 88,552 90,324 110,133 89,143 6.79%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 5,230 5,230 3,303 - - - - -
Div Payout % 41.65% 43.68% 32.68% - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 98,404 95,402 90,606 88,552 90,324 110,133 89,143 6.79%
NOSH 98,404 96,366 94,381 94,205 100,360 125,151 102,463 -2.65%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 8.73% 9.57% 8.91% 7.84% -17.16% -37.95% -62.43% -
ROE 12.76% 12.55% 11.16% 8.88% -12.64% -24.77% -35.67% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 152.16 135.39 120.16 106.42 66.28 57.44 49.71 110.38%
EPS 12.76 12.43 10.71 8.34 -11.37 -21.80 -31.03 -
DPS 5.32 5.43 3.50 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.99 0.96 0.94 0.90 0.88 0.87 9.70%
Adjusted Per Share Value based on latest NOSH - 94,205
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 132.65 115.59 100.47 88.81 58.94 63.68 45.12 104.82%
EPS 11.13 10.61 8.96 6.96 -10.11 -24.17 -28.17 -
DPS 4.63 4.63 2.93 0.00 0.00 0.00 0.00 -
NAPS 0.8718 0.8452 0.8027 0.7845 0.8002 0.9757 0.7898 6.78%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.79 0.81 0.88 0.94 1.10 1.06 1.13 -
P/RPS 0.52 0.60 0.73 0.88 1.66 1.85 2.27 -62.46%
P/EPS 6.19 6.52 8.22 11.26 -9.67 -4.86 -3.64 -
EY 16.15 15.34 12.17 8.88 -10.34 -20.57 -27.46 -
DY 6.73 6.70 3.98 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.82 0.92 1.00 1.22 1.20 1.30 -28.19%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 30/11/05 29/08/05 19/05/05 24/02/05 29/11/04 17/08/04 -
Price 0.76 0.79 0.81 0.89 1.00 1.12 0.94 -
P/RPS 0.50 0.58 0.67 0.84 1.51 1.95 1.89 -58.68%
P/EPS 5.96 6.36 7.56 10.67 -8.79 -5.14 -3.03 -
EY 16.79 15.73 13.22 9.38 -11.37 -19.46 -33.01 -
DY 6.99 6.87 4.32 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.80 0.84 0.95 1.11 1.27 1.08 -20.83%

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