[ASIAPAC] QoQ TTM Result on 30-Sep-2006 [#2]

Stock
[ASIAPAC] ASIAN PAC HOLDINGS BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 15.92%
YoY- 161.75%
Quarter Report
Latest QR
Upcoming QR
ASIAPAC's Result
ASIAPAC's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 321,944 332,650 318,014 314,841 291,939 254,173 255,472 16.71%
PBT 32,838 37,167 35,046 32,895 30,476 25,763 25,048 19.84%
Tax -8,072 -11,870 -10,249 -453 -2,436 1,000 1,274 -
NP 24,766 25,297 24,797 32,442 28,040 26,763 26,322 -3.99%
-
NP to SH 24,805 25,328 24,828 32,470 28,010 26,737 26,296 -3.82%
-
Tax Rate 24.58% 31.94% 29.24% 1.38% 7.99% -3.88% -5.09% -
Total Cost 297,178 307,353 293,217 282,399 263,899 227,410 229,150 18.97%
-
Net Worth 227,844 238,528 240,089 223,632 221,130 104,293 118,183 55.08%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 227,844 238,528 240,089 223,632 221,130 104,293 118,183 55.08%
NOSH 911,379 795,094 800,297 798,688 818,999 453,448 369,324 82.91%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 7.69% 7.60% 7.80% 10.30% 9.60% 10.53% 10.30% -
ROE 10.89% 10.62% 10.34% 14.52% 12.67% 25.64% 22.25% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 35.32 41.84 39.74 39.42 35.65 56.05 69.17 -36.19%
EPS 2.72 3.19 3.10 4.07 3.42 5.90 7.12 -47.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.30 0.30 0.28 0.27 0.23 0.32 -15.21%
Adjusted Per Share Value based on latest NOSH - 798,688
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 21.91 22.64 21.64 21.43 19.87 17.30 17.39 16.70%
EPS 1.69 1.72 1.69 2.21 1.91 1.82 1.79 -3.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1551 0.1623 0.1634 0.1522 0.1505 0.071 0.0804 55.15%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.29 0.31 0.16 0.14 0.15 0.14 0.10 -
P/RPS 0.82 0.74 0.40 0.36 0.42 0.25 0.14 225.98%
P/EPS 10.66 9.73 5.16 3.44 4.39 2.37 1.40 288.47%
EY 9.39 10.28 19.39 29.04 22.80 42.12 71.20 -74.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.03 0.53 0.50 0.56 0.61 0.31 141.60%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 28/05/07 28/02/07 27/11/06 28/08/06 31/05/06 27/02/06 -
Price 0.25 0.25 0.28 0.16 0.14 0.14 0.13 -
P/RPS 0.71 0.60 0.70 0.41 0.39 0.25 0.19 141.38%
P/EPS 9.19 7.85 9.03 3.94 4.09 2.37 1.83 194.12%
EY 10.89 12.74 11.08 25.41 24.43 42.12 54.77 -66.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.83 0.93 0.57 0.52 0.61 0.41 81.49%

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