[APLAND] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[APLAND] ASIA PACIFIC LAND BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 3.19%
YoY- 115.68%
Quarter Report
Latest QR
Upcoming QR
APLAND's Result
APLAND's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 169,216 198,215 236,317 239,556 240,355 206,769 185,788 -6.01%
PBT 14,862 26,770 26,667 24,630 24,940 -112,778 -115,116 -
Tax -5,803 -8,782 -7,455 -7,202 -7,158 -3,075 -3,071 52.54%
NP 9,059 17,988 19,212 17,428 17,782 -115,853 -118,187 -
-
NP to SH 9,980 18,909 20,133 18,349 17,782 -115,853 -118,187 -
-
Tax Rate 39.05% 32.81% 27.96% 29.24% 28.70% - - -
Total Cost 160,157 180,227 217,105 222,128 222,573 322,622 303,975 -34.63%
-
Net Worth 780,416 772,026 783,037 792,000 761,504 735,752 710,699 6.40%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 780,416 772,026 783,037 792,000 761,504 735,752 710,699 6.40%
NOSH 703,902 701,842 711,851 720,000 711,686 707,454 690,000 1.33%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 5.35% 9.07% 8.13% 7.28% 7.40% -56.03% -63.61% -
ROE 1.28% 2.45% 2.57% 2.32% 2.34% -15.75% -16.63% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 24.04 28.24 33.20 33.27 33.77 29.23 26.93 -7.25%
EPS 1.42 2.69 2.83 2.55 2.50 -16.38 -17.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1087 1.10 1.10 1.10 1.07 1.04 1.03 5.00%
Adjusted Per Share Value based on latest NOSH - 720,000
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 24.58 28.79 34.32 34.79 34.91 30.03 26.98 -5.99%
EPS 1.45 2.75 2.92 2.66 2.58 -16.83 -17.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1335 1.1213 1.1373 1.1503 1.106 1.0686 1.0322 6.40%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.26 0.23 0.25 0.31 0.28 0.26 0.23 -
P/RPS 1.08 0.81 0.75 0.93 0.83 0.89 0.85 17.22%
P/EPS 18.34 8.54 8.84 12.16 11.21 -1.59 -1.34 -
EY 5.45 11.71 11.31 8.22 8.92 -62.98 -74.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.21 0.23 0.28 0.26 0.25 0.22 2.99%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 24/02/05 22/11/04 23/08/04 28/05/04 24/02/04 20/11/03 25/08/03 -
Price 0.26 0.23 0.23 0.26 0.30 0.29 0.28 -
P/RPS 1.08 0.81 0.69 0.78 0.89 0.99 1.04 2.53%
P/EPS 18.34 8.54 8.13 10.20 12.01 -1.77 -1.63 -
EY 5.45 11.71 12.30 9.80 8.33 -56.47 -61.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.21 0.21 0.24 0.28 0.28 0.27 -10.09%

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