[APB] YoY Cumulative Quarter 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- 43.47%
YoY- 100.73%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 101,606 120,400 152,872 125,393 137,808 92,231 26,215 25.31%
PBT 3,752 19,381 21,807 20,228 11,533 12,955 -13,608 -
Tax -1,081 -6,505 -6,244 -5,625 -3,765 -3,673 -699 7.53%
NP 2,671 12,876 15,563 14,603 7,768 9,282 -14,307 -
-
NP to SH 2,614 12,876 15,563 13,975 6,962 9,282 -14,307 -
-
Tax Rate 28.81% 33.56% 28.63% 27.81% 32.65% 28.35% - -
Total Cost 98,935 107,524 137,309 110,790 130,040 82,949 40,522 16.03%
-
Net Worth 150,637 130,553 147,944 143,608 106,633 91,768 24,187 35.62%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 7,199 6,477 3,362 3,750 4,846 3,345 - -
Div Payout % 275.42% 50.31% 21.60% 26.84% 69.62% 36.05% - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 150,637 130,553 147,944 143,608 106,633 91,768 24,187 35.62%
NOSH 110,762 99,659 96,067 107,170 88,126 95,592 27,802 25.89%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 2.63% 10.69% 10.18% 11.65% 5.64% 10.06% -54.58% -
ROE 1.74% 9.86% 10.52% 9.73% 6.53% 10.11% -59.15% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 91.73 120.81 159.13 117.00 156.38 96.48 94.29 -0.45%
EPS 2.36 12.92 16.20 13.04 7.90 9.71 -51.46 -
DPS 6.50 6.50 3.50 3.50 5.50 3.50 0.00 -
NAPS 1.36 1.31 1.54 1.34 1.21 0.96 0.87 7.72%
Adjusted Per Share Value based on latest NOSH - 106,649
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 90.02 106.67 135.43 111.09 122.09 81.71 23.22 25.32%
EPS 2.32 11.41 13.79 12.38 6.17 8.22 -12.68 -
DPS 6.38 5.74 2.98 3.32 4.29 2.96 0.00 -
NAPS 1.3345 1.1566 1.3107 1.2723 0.9447 0.813 0.2143 35.61%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.03 0.86 0.93 1.84 0.79 0.88 1.13 -
P/RPS 1.12 0.71 0.58 1.57 0.51 0.91 1.20 -1.14%
P/EPS 43.64 6.66 5.74 14.11 10.00 9.06 -2.20 -
EY 2.29 15.02 17.42 7.09 10.00 11.03 -45.54 -
DY 6.31 7.56 3.76 1.90 6.96 3.98 0.00 -
P/NAPS 0.76 0.66 0.60 1.37 0.65 0.92 1.30 -8.55%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/08/10 25/08/09 26/08/08 24/08/07 30/08/06 29/08/05 17/08/04 -
Price 1.08 0.95 0.87 1.72 0.90 0.81 0.94 -
P/RPS 1.18 0.79 0.55 1.47 0.58 0.84 1.00 2.79%
P/EPS 45.76 7.35 5.37 13.19 11.39 8.34 -1.83 -
EY 2.19 13.60 18.62 7.58 8.78 11.99 -54.74 -
DY 6.02 6.84 4.02 2.03 6.11 4.32 0.00 -
P/NAPS 0.79 0.73 0.56 1.28 0.74 0.84 1.08 -5.07%

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