[ASIAPAC] QoQ TTM Result on 31-Dec-2009 [#3]

Stock
[ASIAPAC] ASIAN PAC HOLDINGS BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -10.1%
YoY- -23.16%
Quarter Report
Latest QR
Upcoming QR
ASIAPAC's Result
ASIAPAC's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 55,733 70,611 101,643 106,811 101,596 104,955 83,407 -23.54%
PBT 15,965 17,636 27,686 16,892 17,775 14,686 7,880 60.04%
Tax -4,899 -5,510 -7,385 -8,009 -7,888 -8,103 -6,716 -18.95%
NP 11,066 12,126 20,301 8,883 9,887 6,583 1,164 348.15%
-
NP to SH 11,061 12,122 20,297 8,885 9,883 6,579 1,160 349.05%
-
Tax Rate 30.69% 31.24% 26.67% 47.41% 44.38% 55.17% 85.23% -
Total Cost 44,667 58,485 81,342 97,928 91,709 98,372 82,243 -33.40%
-
Net Worth 307,745 284,437 293,673 280,937 283,804 283,944 275,706 7.59%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 307,745 284,437 293,673 280,937 283,804 283,944 275,706 7.59%
NOSH 992,727 948,125 978,910 968,750 978,636 979,117 984,666 0.54%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 19.86% 17.17% 19.97% 8.32% 9.73% 6.27% 1.40% -
ROE 3.59% 4.26% 6.91% 3.16% 3.48% 2.32% 0.42% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 5.61 7.45 10.38 11.03 10.38 10.72 8.47 -23.99%
EPS 1.11 1.28 2.07 0.92 1.01 0.67 0.12 340.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.30 0.30 0.29 0.29 0.29 0.28 7.01%
Adjusted Per Share Value based on latest NOSH - 968,750
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 3.74 4.74 6.83 7.17 6.82 7.05 5.60 -23.57%
EPS 0.74 0.81 1.36 0.60 0.66 0.44 0.08 340.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2067 0.191 0.1972 0.1887 0.1906 0.1907 0.1852 7.58%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.10 0.08 0.09 0.09 0.10 0.11 0.06 -
P/RPS 1.78 1.07 0.87 0.82 0.96 1.03 0.71 84.44%
P/EPS 8.98 6.26 4.34 9.81 9.90 16.37 50.93 -68.52%
EY 11.14 15.98 23.04 10.19 10.10 6.11 1.96 218.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.27 0.30 0.31 0.34 0.38 0.21 32.38%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 24/08/10 27/05/10 22/02/10 24/11/09 25/08/09 26/05/09 -
Price 0.10 0.09 0.08 0.10 0.09 0.10 0.10 -
P/RPS 1.78 1.21 0.77 0.91 0.87 0.93 1.18 31.49%
P/EPS 8.98 7.04 3.86 10.90 8.91 14.88 84.89 -77.60%
EY 11.14 14.21 25.92 9.17 11.22 6.72 1.18 346.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.30 0.27 0.34 0.31 0.34 0.36 -7.54%

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