[ASIAPAC] YoY TTM Result on 30-Jun-2007 [#1]

Stock

[ASIAPAC] ASIAN PAC HOLDINGS BHD

Announcement Date

28-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Mar-2008

Quarter

30-Jun-2007 [#1]

Profit Trend

QoQ- -2.06%

YoY- -11.44%

Quarter Report

ASIAPAC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
TTM Result
Revenue	70,611	104,955	163,818	321,944	291,939	207,219	90,625	-4.07%
YoY %	-32.72%	-35.93%	-49.12%	10.28%	40.88%	128.66%	-	-
Horiz. %	77.92%	115.81%	180.76%	355.25%	322.14%	228.66%	100.00%	-
PBT	17,636	14,686	29,158	32,838	30,476	18,344	-90,899	-
YoY %	20.09%	-49.63%	-11.21%	7.75%	66.14%	120.18%	-	-
Horiz. %	-19.40%	-16.16%	-32.08%	-36.13%	-33.53%	-20.18%	100.00%	-
Tax	-5,510	-8,103	-1,906	-8,072	-2,436	-8,417	-419	53.60%
YoY %	32.00%	-325.13%	76.39%	-231.36%	71.06%	-1,908.83%	-	-
Horiz. %	1,315.04%	1,933.89%	454.89%	1,926.49%	581.38%	2,008.83%	100.00%	-
NP	12,126	6,583	27,252	24,766	28,040	9,927	-91,318	-
YoY %	84.20%	-75.84%	10.04%	-11.68%	182.46%	110.87%	-	-
Horiz. %	-13.28%	-7.21%	-29.84%	-27.12%	-30.71%	-10.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,122	6,579	27,239	24,805	28,010	9,920	-91,318	-
YoY %	84.25%	-75.85%	9.81%	-11.44%	182.36%	110.86%	-	-
Horiz. %	-13.27%	-7.20%	-29.83%	-27.16%	-30.67%	-10.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.24%	55.17%	6.54%	24.58%	7.99%	45.88%	-	-
YoY %	-43.38%	743.58%	-73.39%	207.63%	-82.59%	0.00%	-	-
Horiz. %	68.09%	120.25%	14.25%	53.57%	17.41%	100.00%	-	-
Total Cost	58,485	98,372	136,566	297,178	263,899	197,292	181,943	-17.22%
YoY %	-40.55%	-27.97%	-54.05%	12.61%	33.76%	8.44%	-	-
Horiz. %	32.14%	54.07%	75.06%	163.34%	145.04%	108.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	284,437	283,944	266,861	227,844	221,130	74,196	68,807	26.67%
YoY %	0.17%	6.40%	17.12%	3.04%	198.03%	7.83%	-	-
Horiz. %	413.38%	412.67%	387.84%	331.13%	321.38%	107.83%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	284,437	283,944	266,861	227,844	221,130	74,196	68,807	26.67%
YoY %	0.17%	6.40%	17.12%	3.04%	198.03%	7.83%	-	-
Horiz. %	413.38%	412.67%	387.84%	331.13%	321.38%	107.83%	100.00%	-
NOSH	948,125	979,117	953,076	911,379	818,999	370,980	362,142	17.39%
YoY %	-3.17%	2.73%	4.58%	11.28%	120.77%	2.44%	-	-
Horiz. %	261.81%	270.37%	263.18%	251.66%	226.15%	102.44%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	17.17%	6.27%	16.64%	7.69%	9.60%	4.79%	-100.76%	-
YoY %	173.84%	-62.32%	116.38%	-19.90%	100.42%	104.75%	-	-
Horiz. %	-17.04%	-6.22%	-16.51%	-7.63%	-9.53%	-4.75%	100.00%	-
ROE	4.26%	2.32%	10.21%	10.89%	12.67%	13.37%	-132.72%	-
YoY %	83.62%	-77.28%	-6.24%	-14.05%	-5.24%	110.07%	-	-
Horiz. %	-3.21%	-1.75%	-7.69%	-8.21%	-9.55%	-10.07%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	7.45	10.72	17.19	35.32	35.65	55.86	25.02	-18.27%
YoY %	-30.50%	-37.64%	-51.33%	-0.93%	-36.18%	123.26%	-	-
Horiz. %	29.78%	42.85%	68.71%	141.17%	142.49%	223.26%	100.00%	-
EPS	1.28	0.67	2.86	2.72	3.42	2.67	-25.22	-
YoY %	91.04%	-76.57%	5.15%	-20.47%	28.09%	110.59%	-	-
Horiz. %	-5.08%	-2.66%	-11.34%	-10.79%	-13.56%	-10.59%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.30	0.29	0.28	0.25	0.27	0.20	0.19	7.90%
YoY %	3.45%	3.57%	12.00%	-7.41%	35.00%	5.26%	-	-
Horiz. %	157.89%	152.63%	147.37%	131.58%	142.11%	105.26%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 911,379
RPS	4.74	7.05	11.00	21.62	19.61	13.92	6.09	-4.08%
YoY %	-32.77%	-35.91%	-49.12%	10.25%	40.88%	128.57%	-	-
Horiz. %	77.83%	115.76%	180.62%	355.01%	322.00%	228.57%	100.00%	-
EPS	0.81	0.44	1.83	1.67	1.88	0.67	-6.13	-
YoY %	84.09%	-75.96%	9.58%	-11.17%	180.60%	110.93%	-	-
Horiz. %	-13.21%	-7.18%	-29.85%	-27.24%	-30.67%	-10.93%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.191	0.1907	0.1792	0.153	0.1485	0.0498	0.0462	26.67%
YoY %	0.16%	6.42%	17.12%	3.03%	198.19%	7.79%	-	-
Horiz. %	413.42%	412.77%	387.88%	331.17%	321.43%	107.79%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	0.08	0.11	0.10	0.29	0.15	0.12	0.14	-
P/RPS	1.07	1.03	0.58	0.82	0.42	0.21	0.56	11.38%
YoY %	3.88%	77.59%	-29.27%	95.24%	100.00%	-62.50%	-	-
Horiz. %	191.07%	183.93%	103.57%	146.43%	75.00%	37.50%	100.00%	-
P/EPS	6.26	16.37	3.50	10.66	4.39	4.49	-0.56	-
YoY %	-61.76%	367.71%	-67.17%	142.82%	-2.23%	901.79%	-	-
Horiz. %	-1,117.86%	-2,923.21%	-625.00%	-1,903.57%	-783.93%	-801.79%	100.00%	-
EY	15.98	6.11	28.58	9.39	22.80	22.28	-180.11	-
YoY %	161.54%	-78.62%	204.37%	-58.82%	2.33%	112.37%	-	-
Horiz. %	-8.87%	-3.39%	-15.87%	-5.21%	-12.66%	-12.37%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.27	0.38	0.36	1.16	0.56	0.60	0.74	-15.46%
YoY %	-28.95%	5.56%	-68.97%	107.14%	-6.67%	-18.92%	-	-
Horiz. %	36.49%	51.35%	48.65%	156.76%	75.68%	81.08%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	24/08/10	25/08/09	25/08/08	28/08/07	28/08/06	25/08/05	27/08/04	-
Price	0.09	0.10	0.09	0.25	0.14	0.12	0.14	-
P/RPS	1.21	0.93	0.52	0.71	0.39	0.21	0.56	13.69%
YoY %	30.11%	78.85%	-26.76%	82.05%	85.71%	-62.50%	-	-
Horiz. %	216.07%	166.07%	92.86%	126.79%	69.64%	37.50%	100.00%	-
P/EPS	7.04	14.88	3.15	9.19	4.09	4.49	-0.56	-
YoY %	-52.69%	372.38%	-65.72%	124.69%	-8.91%	901.79%	-	-
Horiz. %	-1,257.14%	-2,657.14%	-562.50%	-1,641.07%	-730.36%	-801.79%	100.00%	-
EY	14.21	6.72	31.76	10.89	24.43	22.28	-180.11	-
YoY %	111.46%	-78.84%	191.64%	-55.42%	9.65%	112.37%	-	-
Horiz. %	-7.89%	-3.73%	-17.63%	-6.05%	-13.56%	-12.37%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.30	0.34	0.32	1.00	0.52	0.60	0.74	-13.96%
YoY %	-11.76%	6.25%	-68.00%	92.31%	-13.33%	-18.92%	-	-
Horiz. %	40.54%	45.95%	43.24%	135.14%	70.27%	81.08%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos