[APLAND] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[APLAND] ASIA PACIFIC LAND BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 1.97%
YoY- -18089.6%
Quarter Report
Latest QR
Upcoming QR
APLAND's Result
APLAND's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 236,317 239,556 240,355 206,769 185,788 175,528 173,823 22.74%
PBT 26,667 24,630 24,940 -112,778 -115,116 -114,261 -115,590 -
Tax -7,455 -7,202 -7,158 -3,075 -3,071 -2,782 -3,124 78.67%
NP 19,212 17,428 17,782 -115,853 -118,187 -117,043 -118,714 -
-
NP to SH 20,133 18,349 17,782 -115,853 -118,187 -117,043 -118,714 -
-
Tax Rate 27.96% 29.24% 28.70% - - - - -
Total Cost 217,105 222,128 222,573 322,622 303,975 292,571 292,537 -18.04%
-
Net Worth 783,037 792,000 761,504 735,752 710,699 739,311 767,287 1.36%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 783,037 792,000 761,504 735,752 710,699 739,311 767,287 1.36%
NOSH 711,851 720,000 711,686 707,454 690,000 717,777 710,451 0.13%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 8.13% 7.28% 7.40% -56.03% -63.61% -66.68% -68.30% -
ROE 2.57% 2.32% 2.34% -15.75% -16.63% -15.83% -15.47% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 33.20 33.27 33.77 29.23 26.93 24.45 24.47 22.57%
EPS 2.83 2.55 2.50 -16.38 -17.13 -16.31 -16.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.10 1.07 1.04 1.03 1.03 1.08 1.23%
Adjusted Per Share Value based on latest NOSH - 707,454
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 34.32 34.79 34.91 30.03 26.98 25.49 25.25 22.72%
EPS 2.92 2.66 2.58 -16.83 -17.17 -17.00 -17.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1373 1.1503 1.106 1.0686 1.0322 1.0738 1.1144 1.36%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - -
Price 0.25 0.31 0.28 0.26 0.23 0.24 0.00 -
P/RPS 0.75 0.93 0.83 0.89 0.85 0.98 0.00 -
P/EPS 8.84 12.16 11.21 -1.59 -1.34 -1.47 0.00 -
EY 11.31 8.22 8.92 -62.98 -74.47 -67.94 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.28 0.26 0.25 0.22 0.23 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 23/08/04 28/05/04 24/02/04 20/11/03 25/08/03 26/05/03 27/02/03 -
Price 0.23 0.26 0.30 0.29 0.28 0.22 0.25 -
P/RPS 0.69 0.78 0.89 0.99 1.04 0.90 1.02 -22.95%
P/EPS 8.13 10.20 12.01 -1.77 -1.63 -1.35 -1.50 -
EY 12.30 9.80 8.33 -56.47 -61.17 -74.12 -66.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.24 0.28 0.28 0.27 0.21 0.23 -5.88%

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