[ASIAPAC] QoQ Annualized Quarter Result on 31-Dec-2005 [#3]

Stock
[ASIAPAC] ASIAN PAC HOLDINGS BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 115.2%
YoY- 202.56%
Quarter Report
Latest QR
Upcoming QR
ASIAPAC's Result
ASIAPAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 364,138 369,408 254,173 256,677 242,802 218,344 195,153 51.50%
PBT 38,798 33,916 25,647 25,301 24,298 15,064 19,068 60.50%
Tax -13,048 -21,212 1,001 5,109 -10,142 -7,468 -6,984 51.63%
NP 25,750 12,704 26,648 30,410 14,156 7,596 12,084 65.51%
-
NP to SH 25,818 12,660 26,648 30,377 14,116 7,568 12,084 65.80%
-
Tax Rate 33.63% 62.54% -3.90% -20.19% 41.74% 49.58% 36.63% -
Total Cost 338,388 356,704 227,525 226,266 228,646 210,748 183,069 50.55%
-
Net Worth 223,118 213,637 89,762 118,282 77,371 74,196 98,145 72.80%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 223,118 213,637 89,762 118,282 77,371 74,196 98,145 72.80%
NOSH 796,851 791,249 390,273 369,632 368,434 370,980 363,499 68.67%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 7.07% 3.44% 10.48% 11.85% 5.83% 3.48% 6.19% -
ROE 11.57% 5.93% 29.69% 25.68% 18.24% 10.20% 12.31% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 45.70 46.69 65.13 69.44 65.90 58.86 53.69 -10.17%
EPS 3.24 1.60 6.82 8.23 3.84 2.08 3.33 -1.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.27 0.23 0.32 0.21 0.20 0.27 2.45%
Adjusted Per Share Value based on latest NOSH - 369,324
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 24.78 25.14 17.30 17.47 16.53 14.86 13.28 51.50%
EPS 1.76 0.86 1.81 2.07 0.96 0.52 0.82 66.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1519 0.1454 0.0611 0.0805 0.0527 0.0505 0.0668 72.83%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.14 0.15 0.14 0.10 0.12 0.12 0.14 -
P/RPS 0.31 0.32 0.21 0.14 0.18 0.20 0.26 12.42%
P/EPS 4.32 9.38 2.05 1.22 3.13 5.88 4.21 1.73%
EY 23.14 10.67 48.77 82.18 31.93 17.00 23.75 -1.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.56 0.61 0.31 0.57 0.60 0.52 -2.57%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/11/06 28/08/06 31/05/06 27/02/06 28/11/05 25/08/05 27/05/05 -
Price 0.16 0.14 0.14 0.13 0.10 0.12 0.12 -
P/RPS 0.35 0.30 0.21 0.19 0.15 0.20 0.22 36.24%
P/EPS 4.94 8.75 2.05 1.58 2.61 5.88 3.61 23.23%
EY 20.25 11.43 48.77 63.22 38.31 17.00 27.70 -18.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.52 0.61 0.41 0.48 0.60 0.44 18.81%

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