[ASIAPAC] YoY TTM Result on 30-Sep-2009 [#2]

Stock
[ASIAPAC] ASIAN PAC HOLDINGS BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 50.22%
YoY- -52.83%
Quarter Report
Latest QR
Upcoming QR
ASIAPAC's Result
ASIAPAC's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 46,246 94,070 55,733 101,596 147,005 272,332 314,841 -27.34%
PBT -5,734 24,702 15,965 17,775 23,423 27,774 32,895 -
Tax 10,171 -1,853 -4,899 -7,888 -2,462 -7,569 -453 -
NP 4,437 22,849 11,066 9,887 20,961 20,205 32,442 -28.19%
-
NP to SH 4,488 22,849 11,061 9,883 20,951 20,198 32,470 -28.07%
-
Tax Rate - 7.50% 30.69% 44.38% 10.51% 27.25% 1.38% -
Total Cost 41,809 71,221 44,667 91,709 126,044 252,127 282,399 -27.24%
-
Net Worth 375,100 301,242 307,745 283,804 268,566 247,337 223,632 8.99%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 375,100 301,242 307,745 283,804 268,566 247,337 223,632 8.99%
NOSH 1,136,666 912,857 992,727 978,636 959,166 951,296 798,688 6.05%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 9.59% 24.29% 19.86% 9.73% 14.26% 7.42% 10.30% -
ROE 1.20% 7.58% 3.59% 3.48% 7.80% 8.17% 14.52% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 4.07 10.31 5.61 10.38 15.33 28.63 39.42 -31.48%
EPS 0.39 2.50 1.11 1.01 2.18 2.12 4.07 -32.32%
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 0.26 0.28 2.77%
Adjusted Per Share Value based on latest NOSH - 978,636
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 3.11 6.32 3.74 6.82 9.87 18.29 21.15 -27.32%
EPS 0.30 1.53 0.74 0.66 1.41 1.36 2.18 -28.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2519 0.2023 0.2067 0.1906 0.1804 0.1661 0.1502 8.99%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.11 0.08 0.10 0.10 0.09 0.25 0.14 -
P/RPS 2.70 0.78 1.78 0.96 0.59 0.87 0.36 39.86%
P/EPS 27.86 3.20 8.98 9.90 4.12 11.77 3.44 41.66%
EY 3.59 31.29 11.14 10.10 24.27 8.49 29.04 -29.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.24 0.32 0.34 0.32 0.96 0.50 -6.68%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 23/11/11 23/11/10 24/11/09 26/11/08 26/11/07 27/11/06 -
Price 0.10 0.10 0.10 0.09 0.08 0.22 0.16 -
P/RPS 2.46 0.97 1.78 0.87 0.52 0.77 0.41 34.76%
P/EPS 25.33 4.00 8.98 8.91 3.66 10.36 3.94 36.32%
EY 3.95 25.03 11.14 11.22 27.30 9.65 25.41 -26.65%
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 0.29 0.85 0.57 -10.13%

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