[ASIAPAC] QoQ TTM Result on 30-Sep-2009 [#2]

Stock
[ASIAPAC] ASIAN PAC HOLDINGS BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 50.22%
YoY- -52.83%
Quarter Report
Latest QR
Upcoming QR
ASIAPAC's Result
ASIAPAC's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 70,611 101,643 106,811 101,596 104,955 83,407 118,738 -29.35%
PBT 17,636 27,686 16,892 17,775 14,686 7,880 14,627 13.32%
Tax -5,510 -7,385 -8,009 -7,888 -8,103 -6,716 -3,051 48.46%
NP 12,126 20,301 8,883 9,887 6,583 1,164 11,576 3.15%
-
NP to SH 12,122 20,297 8,885 9,883 6,579 1,160 11,563 3.20%
-
Tax Rate 31.24% 26.67% 47.41% 44.38% 55.17% 85.23% 20.86% -
Total Cost 58,485 81,342 97,928 91,709 98,372 82,243 107,162 -33.29%
-
Net Worth 284,437 293,673 280,937 283,804 283,944 275,706 274,400 2.43%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 284,437 293,673 280,937 283,804 283,944 275,706 274,400 2.43%
NOSH 948,125 978,910 968,750 978,636 979,117 984,666 980,000 -2.18%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 17.17% 19.97% 8.32% 9.73% 6.27% 1.40% 9.75% -
ROE 4.26% 6.91% 3.16% 3.48% 2.32% 0.42% 4.21% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 7.45 10.38 11.03 10.38 10.72 8.47 12.12 -27.77%
EPS 1.28 2.07 0.92 1.01 0.67 0.12 1.18 5.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.30 0.29 0.29 0.29 0.28 0.28 4.72%
Adjusted Per Share Value based on latest NOSH - 978,636
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 4.81 6.92 7.27 6.91 7.14 5.68 8.08 -29.30%
EPS 0.83 1.38 0.60 0.67 0.45 0.08 0.79 3.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1936 0.1999 0.1912 0.1932 0.1933 0.1876 0.1868 2.41%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.08 0.09 0.09 0.10 0.11 0.06 0.07 -
P/RPS 1.07 0.87 0.82 0.96 1.03 0.71 0.58 50.58%
P/EPS 6.26 4.34 9.81 9.90 16.37 50.93 5.93 3.68%
EY 15.98 23.04 10.19 10.10 6.11 1.96 16.86 -3.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.30 0.31 0.34 0.38 0.21 0.25 5.27%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 27/05/10 22/02/10 24/11/09 25/08/09 26/05/09 26/02/09 -
Price 0.09 0.08 0.10 0.09 0.10 0.10 0.06 -
P/RPS 1.21 0.77 0.91 0.87 0.93 1.18 0.50 80.54%
P/EPS 7.04 3.86 10.90 8.91 14.88 84.89 5.09 24.21%
EY 14.21 25.92 9.17 11.22 6.72 1.18 19.66 -19.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.27 0.34 0.31 0.34 0.36 0.21 26.92%

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