[ASIAPAC] YoY Annualized Quarter 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- -21.61%
YoY- 293.06%
Quarter Report
Latest QR
Upcoming QR
ASIAPAC's Result
ASIAPAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 79,090 100,838 25,422 110,832 79,626 226,288 341,798 -21.62%
PBT 5,993 20,870 1,968 20,080 8,064 30,053 37,837 -26.42%
Tax -5,034 -8,354 -1,032 -6,273 -4,549 -3,760 -9,888 -10.63%
NP 958 12,516 936 13,806 3,514 26,293 27,949 -42.97%
-
NP to SH 958 12,516 940 13,814 3,514 26,290 27,989 -42.98%
-
Tax Rate 84.00% 40.03% 52.44% 31.24% 56.41% 12.51% 26.13% -
Total Cost 78,132 88,322 24,486 97,025 76,112 199,994 313,849 -20.66%
-
Net Worth 338,956 322,678 312,214 283,461 273,362 258,439 239,452 5.95%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 338,956 322,678 312,214 283,461 273,362 258,439 239,452 5.95%
NOSH 1,027,142 977,812 1,007,142 977,452 976,296 957,184 798,174 4.28%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 1.21% 12.41% 3.68% 12.46% 4.41% 11.62% 8.18% -
ROE 0.28% 3.88% 0.30% 4.87% 1.29% 10.17% 11.69% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 7.70 10.31 2.52 11.34 8.16 23.64 42.82 -24.85%
EPS 0.09 1.28 0.09 1.41 0.36 2.75 3.51 -45.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.33 0.31 0.29 0.28 0.27 0.30 1.59%
Adjusted Per Share Value based on latest NOSH - 968,750
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 5.31 6.77 1.71 7.44 5.35 15.20 22.96 -21.63%
EPS 0.06 0.84 0.06 0.93 0.24 1.77 1.88 -43.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2277 0.2167 0.2097 0.1904 0.1836 0.1736 0.1608 5.96%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.10 0.10 0.10 0.09 0.07 0.20 0.16 -
P/RPS 1.30 0.97 3.96 0.79 0.86 0.85 0.37 23.27%
P/EPS 107.14 7.81 107.14 6.37 19.44 7.28 4.56 69.15%
EY 0.93 12.80 0.93 15.70 5.14 13.73 21.92 -40.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.30 0.32 0.31 0.25 0.74 0.53 -9.04%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 28/02/12 24/02/11 22/02/10 26/02/09 26/02/08 28/02/07 -
Price 0.105 0.12 0.10 0.10 0.06 0.16 0.28 -
P/RPS 1.36 1.16 3.96 0.88 0.74 0.68 0.65 13.08%
P/EPS 112.50 9.38 107.14 7.08 16.67 5.83 7.98 55.36%
EY 0.89 10.67 0.93 14.13 6.00 17.17 12.52 -35.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.36 0.32 0.34 0.21 0.59 0.93 -16.27%

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