[APLAND] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[APLAND] ASIA PACIFIC LAND BHD
Announcement Date
22-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -6.08%
YoY- 116.32%
Quarter Report
Latest QR
Upcoming QR
APLAND's Result
APLAND's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 143,715 163,656 169,216 198,215 236,317 239,556 240,355 -29.04%
PBT 11,789 13,910 14,862 26,770 26,667 24,630 24,940 -39.34%
Tax -5,669 -6,140 -5,803 -8,782 -7,455 -7,202 -7,158 -14.41%
NP 6,120 7,770 9,059 17,988 19,212 17,428 17,782 -50.92%
-
NP to SH 6,120 7,770 9,980 18,909 20,133 18,349 17,782 -50.92%
-
Tax Rate 48.09% 44.14% 39.05% 32.81% 27.96% 29.24% 28.70% -
Total Cost 137,595 155,886 160,157 180,227 217,105 222,128 222,573 -27.45%
-
Net Worth 754,527 4,306,469 780,416 772,026 783,037 792,000 761,504 -0.61%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 754,527 4,306,469 780,416 772,026 783,037 792,000 761,504 -0.61%
NOSH 680,000 3,882,500 703,902 701,842 711,851 720,000 711,686 -2.99%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 4.26% 4.75% 5.35% 9.07% 8.13% 7.28% 7.40% -
ROE 0.81% 0.18% 1.28% 2.45% 2.57% 2.32% 2.34% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 21.13 4.22 24.04 28.24 33.20 33.27 33.77 -26.86%
EPS 0.90 0.20 1.42 2.69 2.83 2.55 2.50 -49.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1096 1.1092 1.1087 1.10 1.10 1.10 1.07 2.45%
Adjusted Per Share Value based on latest NOSH - 701,842
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 20.87 23.77 24.58 28.79 34.32 34.79 34.91 -29.05%
EPS 0.89 1.13 1.45 2.75 2.92 2.66 2.58 -50.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0959 6.2546 1.1335 1.1213 1.1373 1.1503 1.106 -0.61%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.19 0.23 0.26 0.23 0.25 0.31 0.28 -
P/RPS 0.90 5.46 1.08 0.81 0.75 0.93 0.83 5.55%
P/EPS 21.11 114.93 18.34 8.54 8.84 12.16 11.21 52.55%
EY 4.74 0.87 5.45 11.71 11.31 8.22 8.92 -34.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.21 0.23 0.21 0.23 0.28 0.26 -24.68%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 22/08/05 24/05/05 24/02/05 22/11/04 23/08/04 28/05/04 24/02/04 -
Price 0.19 0.19 0.26 0.23 0.23 0.26 0.30 -
P/RPS 0.90 4.51 1.08 0.81 0.69 0.78 0.89 0.74%
P/EPS 21.11 94.94 18.34 8.54 8.13 10.20 12.01 45.69%
EY 4.74 1.05 5.45 11.71 12.30 9.80 8.33 -31.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.17 0.23 0.21 0.21 0.24 0.28 -28.32%

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