[ASIAPAC] QoQ TTM Result on 31-Dec-2007 [#3]

Stock
[ASIAPAC] ASIAN PAC HOLDINGS BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 19.08%
YoY- -3.13%
Quarter Report
Latest QR
Upcoming QR
ASIAPAC's Result
ASIAPAC's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 147,005 163,818 228,734 246,017 272,332 321,944 332,650 -41.89%
PBT 23,423 29,158 31,119 31,329 27,774 32,838 37,167 -26.43%
Tax -2,462 -1,906 -2,459 -7,273 -7,569 -8,072 -11,870 -64.85%
NP 20,961 27,252 28,660 24,056 20,205 24,766 25,297 -11.75%
-
NP to SH 20,951 27,239 28,642 24,051 20,198 24,805 25,328 -11.85%
-
Tax Rate 10.51% 6.54% 7.90% 23.21% 27.25% 24.58% 31.94% -
Total Cost 126,044 136,566 200,074 221,961 252,127 297,178 307,353 -44.71%
-
Net Worth 268,566 266,861 268,769 257,882 247,337 227,844 238,528 8.20%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 268,566 266,861 268,769 257,882 247,337 227,844 238,528 8.20%
NOSH 959,166 953,076 959,892 955,120 951,296 911,379 795,094 13.28%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 14.26% 16.64% 12.53% 9.78% 7.42% 7.69% 7.60% -
ROE 7.80% 10.21% 10.66% 9.33% 8.17% 10.89% 10.62% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 15.33 17.19 23.83 25.76 28.63 35.32 41.84 -48.70%
EPS 2.18 2.86 2.98 2.52 2.12 2.72 3.19 -22.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.28 0.28 0.27 0.26 0.25 0.30 -4.48%
Adjusted Per Share Value based on latest NOSH - 955,120
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 9.87 11.00 15.36 16.52 18.29 21.62 22.34 -41.90%
EPS 1.41 1.83 1.92 1.62 1.36 1.67 1.70 -11.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1804 0.1792 0.1805 0.1732 0.1661 0.153 0.1602 8.21%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.09 0.10 0.14 0.20 0.25 0.29 0.31 -
P/RPS 0.59 0.58 0.59 0.78 0.87 0.82 0.74 -13.98%
P/EPS 4.12 3.50 4.69 7.94 11.77 10.66 9.73 -43.52%
EY 24.27 28.58 21.31 12.59 8.49 9.39 10.28 77.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.36 0.50 0.74 0.96 1.16 1.03 -54.03%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 25/08/08 27/05/08 26/02/08 26/11/07 28/08/07 28/05/07 -
Price 0.08 0.09 0.12 0.16 0.22 0.25 0.25 -
P/RPS 0.52 0.52 0.50 0.62 0.77 0.71 0.60 -9.07%
P/EPS 3.66 3.15 4.02 6.35 10.36 9.19 7.85 -39.78%
EY 27.30 31.76 24.87 15.74 9.65 10.89 12.74 65.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.32 0.43 0.59 0.85 1.00 0.83 -50.29%

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