[APLAND] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[APLAND] ASIA PACIFIC LAND BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -47.22%
YoY- -43.88%
Quarter Report
Latest QR
Upcoming QR
APLAND's Result
APLAND's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 142,258 143,715 163,656 169,216 198,215 236,317 239,556 -29.32%
PBT 12,472 11,789 13,910 14,862 26,770 26,667 24,630 -36.44%
Tax -4,222 -5,669 -6,140 -5,803 -8,782 -7,455 -7,202 -29.93%
NP 8,250 6,120 7,770 9,059 17,988 19,212 17,428 -39.23%
-
NP to SH 8,250 6,120 7,770 9,980 18,909 20,133 18,349 -41.28%
-
Tax Rate 33.85% 48.09% 44.14% 39.05% 32.81% 27.96% 29.24% -
Total Cost 134,008 137,595 155,886 160,157 180,227 217,105 222,128 -28.58%
-
Net Worth 787,483 754,527 4,306,469 780,416 772,026 783,037 792,000 -0.38%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 787,483 754,527 4,306,469 780,416 772,026 783,037 792,000 -0.38%
NOSH 705,441 680,000 3,882,500 703,902 701,842 711,851 720,000 -1.35%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 5.80% 4.26% 4.75% 5.35% 9.07% 8.13% 7.28% -
ROE 1.05% 0.81% 0.18% 1.28% 2.45% 2.57% 2.32% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 20.17 21.13 4.22 24.04 28.24 33.20 33.27 -28.34%
EPS 1.17 0.90 0.20 1.42 2.69 2.83 2.55 -40.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1163 1.1096 1.1092 1.1087 1.10 1.10 1.10 0.98%
Adjusted Per Share Value based on latest NOSH - 703,902
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 20.66 20.87 23.77 24.58 28.79 34.32 34.79 -29.32%
EPS 1.20 0.89 1.13 1.45 2.75 2.92 2.66 -41.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1437 1.0959 6.2546 1.1335 1.1213 1.1373 1.1503 -0.38%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.18 0.19 0.23 0.26 0.23 0.25 0.31 -
P/RPS 0.89 0.90 5.46 1.08 0.81 0.75 0.93 -2.88%
P/EPS 15.39 21.11 114.93 18.34 8.54 8.84 12.16 16.98%
EY 6.50 4.74 0.87 5.45 11.71 11.31 8.22 -14.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.17 0.21 0.23 0.21 0.23 0.28 -31.11%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 21/11/05 22/08/05 24/05/05 24/02/05 22/11/04 23/08/04 28/05/04 -
Price 0.17 0.19 0.19 0.26 0.23 0.23 0.26 -
P/RPS 0.84 0.90 4.51 1.08 0.81 0.69 0.78 5.05%
P/EPS 14.54 21.11 94.94 18.34 8.54 8.13 10.20 26.63%
EY 6.88 4.74 1.05 5.45 11.71 12.30 9.80 -20.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.17 0.17 0.23 0.21 0.21 0.24 -26.87%

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