[ASIAPAC] YoY Cumulative 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- 17.59%
YoY- 293.06%
Quarter Report
Latest QR
Upcoming QR
ASIAPAC's Result
ASIAPAC's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 59,318 75,629 19,067 83,124 59,720 169,716 256,349 -21.62%
PBT 4,495 15,653 1,476 15,060 6,048 22,540 28,378 -26.42%
Tax -3,776 -6,266 -774 -4,705 -3,412 -2,820 -7,416 -10.63%
NP 719 9,387 702 10,355 2,636 19,720 20,962 -42.96%
-
NP to SH 719 9,387 705 10,361 2,636 19,718 20,992 -42.98%
-
Tax Rate 84.00% 40.03% 52.44% 31.24% 56.42% 12.51% 26.13% -
Total Cost 58,599 66,242 18,365 72,769 57,084 149,996 235,387 -20.66%
-
Net Worth 338,957 322,678 312,214 283,461 273,362 258,439 239,452 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 338,957 322,678 312,214 283,461 273,362 258,439 239,452 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 0.21% 2.91% 0.23% 3.66% 0.96% 7.63% 8.77% -
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 5.78 7.73 1.89 8.50 6.12 17.73 32.12 -24.84%
EPS 0.07 0.96 0.07 1.06 0.27 2.06 2.63 -45.32%
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 3.98 5.08 1.28 5.58 4.01 11.40 17.22 -21.64%
EPS 0.05 0.63 0.05 0.70 0.18 1.32 1.41 -42.65%
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 1.73 1.29 5.28 1.06 1.14 1.13 0.50 22.96%
P/EPS 142.86 10.42 142.86 8.49 25.93 9.71 6.08 69.15%
EY 0.70 9.60 0.70 11.78 3.86 10.30 16.44 -40.87%
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 1.82 1.55 5.28 1.18 0.98 0.90 0.87 13.07%
P/EPS 150.00 12.50 142.86 9.43 22.22 7.77 10.65 55.33%
EY 0.67 8.00 0.70 10.60 4.50 12.88 9.39 -35.57%
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