[ASIAPAC] QoQ Annualized Quarter Result on 31-Mar-2005 [#4]

Stock
[ASIAPAC] ASIAN PAC HOLDINGS BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- 20.36%
YoY- 112.33%
Quarter Report
Latest QR
Upcoming QR
ASIAPAC's Result
ASIAPAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 256,677 242,802 218,344 195,153 176,252 176,322 170,080 31.47%
PBT 25,301 24,298 15,064 19,068 15,941 19,158 17,960 25.58%
Tax 5,109 -10,142 -7,468 -6,984 -5,901 -5,448 -1,736 -
NP 30,410 14,156 7,596 12,084 10,040 13,710 16,224 51.84%
-
NP to SH 30,377 14,116 7,568 12,084 10,040 13,710 16,224 51.73%
-
Tax Rate -20.19% 41.74% 49.58% 36.63% 37.02% 28.44% 9.67% -
Total Cost 226,266 228,646 210,748 183,069 166,212 162,612 153,856 29.23%
-
Net Worth 118,282 77,371 74,196 98,145 68,783 68,496 68,807 43.36%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 118,282 77,371 74,196 98,145 68,783 68,496 68,807 43.36%
NOSH 369,632 368,434 370,980 363,499 362,019 360,506 362,142 1.37%
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 11.85% 5.83% 3.48% 6.19% 5.70% 7.78% 9.54% -
ROE 25.68% 18.24% 10.20% 12.31% 14.60% 20.02% 23.58% -
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 69.44 65.90 58.86 53.69 48.69 48.91 46.96 29.70%
EPS 8.23 3.84 2.08 3.33 2.77 3.16 4.48 49.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.21 0.20 0.27 0.19 0.19 0.19 41.42%
Adjusted Per Share Value based on latest NOSH - 363,233
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 17.24 16.31 14.67 13.11 11.84 11.84 11.42 31.49%
EPS 2.04 0.95 0.51 0.81 0.67 0.92 1.09 51.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0794 0.052 0.0498 0.0659 0.0462 0.046 0.0462 43.33%
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 0.10 0.12 0.12 0.14 0.17 0.15 0.14 -
P/RPS 0.14 0.18 0.20 0.26 0.35 0.31 0.30 -39.75%
P/EPS 1.22 3.13 5.88 4.21 6.13 3.94 3.13 -46.54%
EY 82.18 31.93 17.00 23.75 16.31 25.35 32.00 87.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.57 0.60 0.52 0.89 0.79 0.74 -43.92%
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 28/11/05 25/08/05 27/05/05 25/02/05 25/11/04 27/08/04 -
Price 0.13 0.10 0.12 0.12 0.16 0.19 0.14 -
P/RPS 0.19 0.15 0.20 0.22 0.33 0.39 0.30 -26.18%
P/EPS 1.58 2.61 5.88 3.61 5.77 5.00 3.13 -36.52%
EY 63.22 38.31 17.00 27.70 17.33 20.02 32.00 57.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.48 0.60 0.44 0.84 1.00 0.74 -32.46%

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