[ASIAPAC] YoY TTM Result on 31-Dec-2011 [#3]

Stock
[ASIAPAC] ASIAN PAC HOLDINGS BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- -12.61%
YoY- 87.64%
Quarter Report
Latest QR
Upcoming QR
ASIAPAC's Result
ASIAPAC's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 252,036 246,270 72,299 93,015 37,586 106,811 118,738 13.35%
PBT 30,119 32,160 -3,395 25,175 14,102 16,892 14,627 12.78%
Tax -1,613 4,842 10,378 -5,208 -3,454 -8,009 -3,051 -10.07%
NP 28,506 37,002 6,983 19,967 10,648 8,883 11,576 16.19%
-
NP to SH 28,516 37,071 7,034 19,967 10,641 8,885 11,563 16.22%
-
Tax Rate 5.36% -15.06% - 20.69% 24.49% 47.41% 20.86% -
Total Cost 223,530 209,268 65,316 73,048 26,938 97,928 107,162 13.02%
-
Net Worth 388,319 362,149 327,525 321,199 291,916 280,937 274,400 5.95%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 388,319 362,149 327,525 321,199 291,916 280,937 274,400 5.95%
NOSH 980,606 976,144 992,500 973,333 941,666 968,750 980,000 0.01%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 11.31% 15.02% 9.66% 21.47% 28.33% 8.32% 9.75% -
ROE 7.34% 10.24% 2.15% 6.22% 3.65% 3.16% 4.21% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 25.70 25.23 7.28 9.56 3.99 11.03 12.12 13.33%
EPS 2.91 3.80 0.71 2.05 1.13 0.92 1.18 16.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.396 0.371 0.33 0.33 0.31 0.29 0.28 5.94%
Adjusted Per Share Value based on latest NOSH - 973,333
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 16.93 16.54 4.86 6.25 2.52 7.17 7.98 13.34%
EPS 1.92 2.49 0.47 1.34 0.71 0.60 0.78 16.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2608 0.2432 0.22 0.2157 0.1961 0.1887 0.1843 5.95%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.22 0.18 0.10 0.10 0.10 0.09 0.07 -
P/RPS 0.86 0.71 1.37 1.05 2.51 0.82 0.58 6.78%
P/EPS 7.57 4.74 14.11 4.87 8.85 9.81 5.93 4.15%
EY 13.22 21.10 7.09 20.51 11.30 10.19 16.86 -3.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.49 0.30 0.30 0.32 0.31 0.25 14.37%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 25/02/15 27/02/14 28/02/13 28/02/12 24/02/11 22/02/10 26/02/09 -
Price 0.235 0.205 0.105 0.12 0.10 0.10 0.06 -
P/RPS 0.91 0.81 1.44 1.26 2.51 0.91 0.50 10.49%
P/EPS 8.08 5.40 14.82 5.85 8.85 10.90 5.09 8.00%
EY 12.37 18.53 6.75 17.10 11.30 9.17 19.66 -7.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.55 0.32 0.36 0.32 0.34 0.21 18.77%

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