[ASIAPAC] QoQ TTM Result on 30-Sep-2007 [#2]

Stock
[ASIAPAC] ASIAN PAC HOLDINGS BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- -18.57%
YoY- -37.79%
Quarter Report
Latest QR
Upcoming QR
ASIAPAC's Result
ASIAPAC's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 163,818 228,734 246,017 272,332 321,944 332,650 318,014 -35.76%
PBT 29,158 31,119 31,329 27,774 32,838 37,167 35,046 -11.55%
Tax -1,906 -2,459 -7,273 -7,569 -8,072 -11,870 -10,249 -67.45%
NP 27,252 28,660 24,056 20,205 24,766 25,297 24,797 6.50%
-
NP to SH 27,239 28,642 24,051 20,198 24,805 25,328 24,828 6.37%
-
Tax Rate 6.54% 7.90% 23.21% 27.25% 24.58% 31.94% 29.24% -
Total Cost 136,566 200,074 221,961 252,127 297,178 307,353 293,217 -39.94%
-
Net Worth 266,861 268,769 257,882 247,337 227,844 238,528 240,089 7.30%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 266,861 268,769 257,882 247,337 227,844 238,528 240,089 7.30%
NOSH 953,076 959,892 955,120 951,296 911,379 795,094 800,297 12.36%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 16.64% 12.53% 9.78% 7.42% 7.69% 7.60% 7.80% -
ROE 10.21% 10.66% 9.33% 8.17% 10.89% 10.62% 10.34% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 17.19 23.83 25.76 28.63 35.32 41.84 39.74 -42.83%
EPS 2.86 2.98 2.52 2.12 2.72 3.19 3.10 -5.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.28 0.27 0.26 0.25 0.30 0.30 -4.49%
Adjusted Per Share Value based on latest NOSH - 951,296
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 11.15 15.57 16.74 18.53 21.91 22.64 21.64 -35.75%
EPS 1.85 1.95 1.64 1.37 1.69 1.72 1.69 6.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1816 0.1829 0.1755 0.1683 0.1551 0.1623 0.1634 7.30%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.10 0.14 0.20 0.25 0.29 0.31 0.16 -
P/RPS 0.58 0.59 0.78 0.87 0.82 0.74 0.40 28.13%
P/EPS 3.50 4.69 7.94 11.77 10.66 9.73 5.16 -22.81%
EY 28.58 21.31 12.59 8.49 9.39 10.28 19.39 29.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.50 0.74 0.96 1.16 1.03 0.53 -22.74%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 25/08/08 27/05/08 26/02/08 26/11/07 28/08/07 28/05/07 28/02/07 -
Price 0.09 0.12 0.16 0.22 0.25 0.25 0.28 -
P/RPS 0.52 0.50 0.62 0.77 0.71 0.60 0.70 -17.99%
P/EPS 3.15 4.02 6.35 10.36 9.19 7.85 9.03 -50.47%
EY 31.76 24.87 15.74 9.65 10.89 12.74 11.08 101.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.43 0.59 0.85 1.00 0.83 0.93 -50.92%

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