[ASIAPAC] QoQ TTM Result on 31-Dec-2006 [#3]

Stock
[ASIAPAC] ASIAN PAC HOLDINGS BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- -23.54%
YoY- -5.58%
Quarter Report
Latest QR
Upcoming QR
ASIAPAC's Result
ASIAPAC's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 272,332 321,944 332,650 318,014 314,841 291,939 254,173 4.70%
PBT 27,774 32,838 37,167 35,046 32,895 30,476 25,763 5.13%
Tax -7,569 -8,072 -11,870 -10,249 -453 -2,436 1,000 -
NP 20,205 24,766 25,297 24,797 32,442 28,040 26,763 -17.07%
-
NP to SH 20,198 24,805 25,328 24,828 32,470 28,010 26,737 -17.03%
-
Tax Rate 27.25% 24.58% 31.94% 29.24% 1.38% 7.99% -3.88% -
Total Cost 252,127 297,178 307,353 293,217 282,399 263,899 227,410 7.11%
-
Net Worth 247,337 227,844 238,528 240,089 223,632 221,130 104,293 77.74%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 247,337 227,844 238,528 240,089 223,632 221,130 104,293 77.74%
NOSH 951,296 911,379 795,094 800,297 798,688 818,999 453,448 63.80%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 7.42% 7.69% 7.60% 7.80% 10.30% 9.60% 10.53% -
ROE 8.17% 10.89% 10.62% 10.34% 14.52% 12.67% 25.64% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 28.63 35.32 41.84 39.74 39.42 35.65 56.05 -36.07%
EPS 2.12 2.72 3.19 3.10 4.07 3.42 5.90 -49.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.25 0.30 0.30 0.28 0.27 0.23 8.50%
Adjusted Per Share Value based on latest NOSH - 800,297
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 18.29 21.62 22.34 21.36 21.15 19.61 17.07 4.70%
EPS 1.36 1.67 1.70 1.67 2.18 1.88 1.80 -17.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1661 0.153 0.1602 0.1613 0.1502 0.1485 0.07 77.80%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.25 0.29 0.31 0.16 0.14 0.15 0.14 -
P/RPS 0.87 0.82 0.74 0.40 0.36 0.42 0.25 129.46%
P/EPS 11.77 10.66 9.73 5.16 3.44 4.39 2.37 190.80%
EY 8.49 9.39 10.28 19.39 29.04 22.80 42.12 -65.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.16 1.03 0.53 0.50 0.56 0.61 35.26%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 28/08/07 28/05/07 28/02/07 27/11/06 28/08/06 31/05/06 -
Price 0.22 0.25 0.25 0.28 0.16 0.14 0.14 -
P/RPS 0.77 0.71 0.60 0.70 0.41 0.39 0.25 111.54%
P/EPS 10.36 9.19 7.85 9.03 3.94 4.09 2.37 167.10%
EY 9.65 10.89 12.74 11.08 25.41 24.43 42.12 -62.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.00 0.83 0.93 0.57 0.52 0.61 24.73%

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