[ASIAPAC] YoY TTM Result on 30-Sep-2006 [#2]

Stock

[ASIAPAC] ASIAN PAC HOLDINGS BHD

Announcement Date

27-Nov-2006

Admission Sponsor

Sponsor

Financial Year

31-Mar-2007

Quarter

30-Sep-2006 [#2]

Profit Trend

QoQ- 15.92%

YoY- 161.75%

Quarter Report

ASIAPAC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
TTM Result
Revenue	101,596	147,005	272,332	314,841	228,393	124,204	39,336	17.11%
YoY %	-30.89%	-46.02%	-13.50%	37.85%	83.89%	215.75%	-	-
Horiz. %	258.28%	373.72%	692.32%	800.39%	580.62%	315.75%	100.00%	-
PBT	17,775	23,423	27,774	32,895	21,756	-86,703	6,848	17.21%
YoY %	-24.11%	-15.67%	-15.57%	51.20%	125.09%	-1,366.11%	-	-
Horiz. %	259.56%	342.04%	405.58%	480.36%	317.70%	-1,266.11%	100.00%	-
Tax	-7,888	-2,462	-7,569	-453	-9,331	-2,706	-995	41.16%
YoY %	-220.39%	67.47%	-1,570.86%	95.15%	-244.83%	-171.96%	-	-
Horiz. %	792.76%	247.44%	760.70%	45.53%	937.79%	271.96%	100.00%	-
NP	9,887	20,961	20,205	32,442	12,425	-89,409	5,853	9.12%
YoY %	-52.83%	3.74%	-37.72%	161.10%	113.90%	-1,627.58%	-	-
Horiz. %	168.92%	358.12%	345.21%	554.28%	212.28%	-1,527.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,883	20,951	20,198	32,470	12,405	-89,409	5,853	9.11%
YoY %	-52.83%	3.73%	-37.79%	161.75%	113.87%	-1,627.58%	-	-
Horiz. %	168.85%	357.95%	345.09%	554.76%	211.94%	-1,527.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	44.38%	10.51%	27.25%	1.38%	42.89%	-	14.53%	-
YoY %	322.26%	-61.43%	1,874.64%	-96.78%	0.00%	-	-	-
Horiz. %	305.44%	72.33%	187.54%	9.50%	295.18%	-	100.00%	-
Total Cost	91,709	126,044	252,127	282,399	215,968	213,613	33,483	18.26%
YoY %	-27.24%	-50.01%	-10.72%	30.76%	1.10%	537.97%	-	-
Horiz. %	273.90%	376.44%	753.00%	843.41%	645.01%	637.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	283,804	268,566	247,337	223,632	77,185	69,244	131,720	13.63%
YoY %	5.67%	8.58%	10.60%	189.74%	11.47%	-47.43%	-	-
Horiz. %	215.46%	203.89%	187.77%	169.78%	58.60%	52.57%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	283,804	268,566	247,337	223,632	77,185	69,244	131,720	13.63%
YoY %	5.67%	8.58%	10.60%	189.74%	11.47%	-47.43%	-	-
Horiz. %	215.46%	203.89%	187.77%	169.78%	58.60%	52.57%	100.00%	-
NOSH	978,636	959,166	951,296	798,688	367,551	364,444	356,000	18.33%
YoY %	2.03%	0.83%	19.11%	117.30%	0.85%	2.37%	-	-
Horiz. %	274.90%	269.43%	267.22%	224.35%	103.24%	102.37%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	9.73%	14.26%	7.42%	10.30%	5.44%	-71.99%	14.88%	-
YoY %	-31.77%	92.18%	-27.96%	89.34%	107.56%	-583.80%	-	-
Horiz. %	65.39%	95.83%	49.87%	69.22%	36.56%	-483.80%	100.00%	-
ROE	3.48%	7.80%	8.17%	14.52%	16.07%	-129.12%	4.44%	-
YoY %	-55.38%	-4.53%	-43.73%	-9.65%	112.45%	-3,008.11%	-	-
Horiz. %	78.38%	175.68%	184.01%	327.03%	361.94%	-2,908.11%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	10.38	15.33	28.63	39.42	62.14	34.08	11.05	-1.03%
YoY %	-32.29%	-46.45%	-27.37%	-36.56%	82.34%	208.42%	-	-
Horiz. %	93.94%	138.73%	259.10%	356.74%	562.35%	308.42%	100.00%	-
EPS	1.01	2.18	2.12	4.07	3.38	-24.53	1.64	-7.75%
YoY %	-53.67%	2.83%	-47.91%	20.41%	113.78%	-1,595.73%	-	-
Horiz. %	61.59%	132.93%	129.27%	248.17%	206.10%	-1,495.73%	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	0.29	0.28	0.26	0.28	0.21	0.19	0.37	-3.97%
YoY %	3.57%	7.69%	-7.14%	33.33%	10.53%	-48.65%	-	-
Horiz. %	78.38%	75.68%	70.27%	75.68%	56.76%	51.35%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 798,688
RPS	6.91	10.01	18.53	21.43	15.54	8.45	2.68	17.08%
YoY %	-30.97%	-45.98%	-13.53%	37.90%	83.91%	215.30%	-	-
Horiz. %	257.84%	373.51%	691.42%	799.63%	579.85%	315.30%	100.00%	-
EPS	0.67	1.43	1.37	2.21	0.84	-6.09	0.40	8.96%
YoY %	-53.15%	4.38%	-38.01%	163.10%	113.79%	-1,622.50%	-	-
Horiz. %	167.50%	357.50%	342.50%	552.50%	210.00%	-1,522.50%	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	0.1932	0.1828	0.1683	0.1522	0.0525	0.0471	0.0896	13.64%
YoY %	5.69%	8.62%	10.58%	189.90%	11.46%	-47.43%	-	-
Horiz. %	215.62%	204.02%	187.83%	169.87%	58.59%	52.57%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	-
Price	0.10	0.09	0.25	0.14	0.12	0.15	0.14	-
P/RPS	0.96	0.59	0.87	0.36	0.19	0.44	1.27	-4.55%
YoY %	62.71%	-32.18%	141.67%	89.47%	-56.82%	-65.35%	-	-
Horiz. %	75.59%	46.46%	68.50%	28.35%	14.96%	34.65%	100.00%	-
P/EPS	9.90	4.12	11.77	3.44	3.56	-0.61	8.52	2.53%
YoY %	140.29%	-65.00%	242.15%	-3.37%	683.61%	-107.16%	-	-
Horiz. %	116.20%	48.36%	138.15%	40.38%	41.78%	-7.16%	100.00%	-
EY	10.10	24.27	8.49	29.04	28.13	-163.55	11.74	-2.47%
YoY %	-58.38%	185.87%	-70.76%	3.23%	117.20%	-1,493.10%	-	-
Horiz. %	86.03%	206.73%	72.32%	247.36%	239.61%	-1,393.10%	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	0.34	0.32	0.96	0.50	0.57	0.79	0.38	-1.83%
YoY %	6.25%	-66.67%	92.00%	-12.28%	-27.85%	107.89%	-	-
Horiz. %	89.47%	84.21%	252.63%	131.58%	150.00%	207.89%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	24/11/09	26/11/08	26/11/07	27/11/06	28/11/05	25/11/04	21/11/03	-
Price	0.09	0.08	0.22	0.16	0.10	0.19	0.19	-
P/RPS	0.87	0.52	0.77	0.41	0.16	0.56	1.72	-10.72%
YoY %	67.31%	-32.47%	87.80%	156.25%	-71.43%	-67.44%	-	-
Horiz. %	50.58%	30.23%	44.77%	23.84%	9.30%	32.56%	100.00%	-
P/EPS	8.91	3.66	10.36	3.94	2.96	-0.77	11.56	-4.24%
YoY %	143.44%	-64.67%	162.94%	33.11%	484.42%	-106.66%	-	-
Horiz. %	77.08%	31.66%	89.62%	34.08%	25.61%	-6.66%	100.00%	-
EY	11.22	27.30	9.65	25.41	33.75	-129.12	8.65	4.42%
YoY %	-58.90%	182.90%	-62.02%	-24.71%	126.14%	-1,592.72%	-	-
Horiz. %	129.71%	315.61%	111.56%	293.76%	390.17%	-1,492.72%	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	0.31	0.29	0.85	0.57	0.48	1.00	0.51	-7.95%
YoY %	6.90%	-65.88%	49.12%	18.75%	-52.00%	96.08%	-	-
Horiz. %	60.78%	56.86%	166.67%	111.76%	94.12%	196.08%	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