[APB] YoY Annualized Quarter Result on 31-Dec-2006 [#1]

Stock
[APB] APB RESOURCES BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
31-Dec-2006 [#1]
Profit Trend
QoQ- 71.84%
YoY- 73.86%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 122,848 129,016 193,392 174,624 153,560 76,512 97,948 3.84%
PBT 4,736 17,392 25,272 22,104 14,616 11,148 -54,500 -
Tax -1,328 -4,672 -7,464 -4,516 -4,500 -3,360 -1,180 1.98%
NP 3,408 12,720 17,808 17,588 10,116 7,788 -55,680 -
-
NP to SH 3,408 12,720 17,808 17,588 10,116 7,788 -55,680 -
-
Tax Rate 28.04% 26.86% 29.53% 20.43% 30.79% 30.14% - -
Total Cost 119,440 116,296 175,584 157,036 143,444 68,724 153,628 -4.10%
-
Net Worth 156,015 155,637 135,133 111,882 117,101 90,324 89,007 9.79%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 156,015 155,637 135,133 111,882 117,101 90,324 89,007 9.79%
NOSH 110,649 96,072 92,557 111,882 98,404 100,360 66,923 8.73%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 2.77% 9.86% 9.21% 10.07% 6.59% 10.18% -56.85% -
ROE 2.18% 8.17% 13.18% 15.72% 8.64% 8.62% -62.56% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 111.02 134.29 208.94 156.08 156.05 76.24 146.36 -4.49%
EPS 3.08 13.24 19.68 19.04 10.28 7.76 -83.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.62 1.46 1.00 1.19 0.90 1.33 0.97%
Adjusted Per Share Value based on latest NOSH - 111,882
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 108.84 114.30 171.33 154.71 136.04 67.78 86.78 3.84%
EPS 3.02 11.27 15.78 15.58 8.96 6.90 -49.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3822 1.3788 1.1972 0.9912 1.0374 0.8002 0.7886 9.79%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.18 0.80 1.75 1.37 0.79 1.10 0.25 -
P/RPS 1.06 0.60 0.84 0.88 0.51 1.44 0.17 35.62%
P/EPS 38.31 6.04 9.10 8.72 7.68 14.18 -0.30 -
EY 2.61 16.55 10.99 11.47 13.01 7.05 -332.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.49 1.20 1.37 0.66 1.22 0.19 28.08%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 26/02/09 26/02/08 27/02/07 27/02/06 24/02/05 29/04/04 -
Price 1.22 0.79 1.31 1.64 0.76 1.00 0.25 -
P/RPS 1.10 0.59 0.63 1.05 0.49 1.31 0.17 36.46%
P/EPS 39.61 5.97 6.81 10.43 7.39 12.89 -0.30 -
EY 2.52 16.76 14.69 9.59 13.53 7.76 -332.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.49 0.90 1.64 0.64 1.11 0.19 28.83%

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