[ASIAPAC] QoQ TTM Result on 31-Dec-2005 [#3]

Stock
[ASIAPAC] ASIAN PAC HOLDINGS BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 111.98%
YoY- 129.81%
Quarter Report
Latest QR
Upcoming QR
ASIAPAC's Result
ASIAPAC's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 314,841 291,939 254,173 255,472 228,393 207,219 195,153 37.51%
PBT 32,895 30,476 25,763 25,048 21,756 18,344 19,068 43.79%
Tax -453 -2,436 1,000 1,274 -9,331 -8,417 -6,984 -83.82%
NP 32,442 28,040 26,763 26,322 12,425 9,927 12,084 93.05%
-
NP to SH 32,470 28,010 26,737 26,296 12,405 9,920 12,084 93.16%
-
Tax Rate 1.38% 7.99% -3.88% -5.09% 42.89% 45.88% 36.63% -
Total Cost 282,399 263,899 227,410 229,150 215,968 197,292 183,069 33.47%
-
Net Worth 223,632 221,130 104,293 118,183 77,185 74,196 98,072 73.15%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 223,632 221,130 104,293 118,183 77,185 74,196 98,072 73.15%
NOSH 798,688 818,999 453,448 369,324 367,551 370,980 363,233 69.01%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 10.30% 9.60% 10.53% 10.30% 5.44% 4.79% 6.19% -
ROE 14.52% 12.67% 25.64% 22.25% 16.07% 13.37% 12.32% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 39.42 35.65 56.05 69.17 62.14 55.86 53.73 -18.63%
EPS 4.07 3.42 5.90 7.12 3.38 2.67 3.33 14.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.27 0.23 0.32 0.21 0.20 0.27 2.45%
Adjusted Per Share Value based on latest NOSH - 369,324
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 21.43 19.87 17.30 17.39 15.54 14.10 13.28 37.53%
EPS 2.21 1.91 1.82 1.79 0.84 0.68 0.82 93.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1522 0.1505 0.071 0.0804 0.0525 0.0505 0.0667 73.23%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.14 0.15 0.14 0.10 0.12 0.12 0.14 -
P/RPS 0.36 0.42 0.25 0.14 0.19 0.21 0.26 24.20%
P/EPS 3.44 4.39 2.37 1.40 3.56 4.49 4.21 -12.58%
EY 29.04 22.80 42.12 71.20 28.13 22.28 23.76 14.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.56 0.61 0.31 0.57 0.60 0.52 -2.57%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/11/06 28/08/06 31/05/06 27/02/06 28/11/05 25/08/05 27/05/05 -
Price 0.16 0.14 0.14 0.13 0.10 0.12 0.12 -
P/RPS 0.41 0.39 0.25 0.19 0.16 0.21 0.22 51.38%
P/EPS 3.94 4.09 2.37 1.83 2.96 4.49 3.61 5.99%
EY 25.41 24.43 42.12 54.77 33.75 22.28 27.72 -5.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.52 0.61 0.41 0.48 0.60 0.44 18.81%

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