[ASIAPAC] YoY TTM 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- -10.1%
YoY- -23.16%
Quarter Report
Latest QR
Upcoming QR
ASIAPAC's Result
ASIAPAC's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 72,299 93,015 37,586 106,811 118,738 246,017 318,014 -21.85%
PBT -3,395 25,175 14,102 16,892 14,627 31,329 35,046 -
Tax 10,378 -5,208 -3,454 -8,009 -3,051 -7,273 -10,249 -
NP 6,983 19,967 10,648 8,883 11,576 24,056 24,797 -19.02%
-
NP to SH 7,034 19,967 10,641 8,885 11,563 24,051 24,828 -18.94%
-
Tax Rate - 20.69% 24.49% 47.41% 20.86% 23.21% 29.24% -
Total Cost 65,316 73,048 26,938 97,928 107,162 221,961 293,217 -22.12%
-
Net Worth 327,525 321,199 291,916 280,937 274,400 257,882 240,089 5.30%
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 327,525 321,199 291,916 280,937 274,400 257,882 240,089 5.30%
NOSH 992,500 973,333 941,666 968,750 980,000 955,120 800,297 3.64%
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 9.66% 21.47% 28.33% 8.32% 9.75% 9.78% 7.80% -
ROE 2.15% 6.22% 3.65% 3.16% 4.21% 9.33% 10.34% -
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 7.28 9.56 3.99 11.03 12.12 25.76 39.74 -24.61%
EPS 0.71 2.05 1.13 0.92 1.18 2.52 3.10 -21.76%
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 4.86 6.25 2.52 7.17 7.98 16.52 21.36 -21.84%
EPS 0.47 1.34 0.71 0.60 0.78 1.62 1.67 -19.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.2157 0.1961 0.1887 0.1843 0.1732 0.1613 5.30%
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 1.37 1.05 2.51 0.82 0.58 0.78 0.40 22.75%
P/EPS 14.11 4.87 8.85 9.81 5.93 7.94 5.16 18.23%
EY 7.09 20.51 11.30 10.19 16.86 12.59 19.39 -15.42%
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 1.44 1.26 2.51 0.91 0.50 0.62 0.70 12.76%
P/EPS 14.82 5.85 8.85 10.90 5.09 6.35 9.03 8.59%
EY 6.75 17.10 11.30 9.17 19.66 15.74 11.08 -7.92%
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