[ASIAPAC] QoQ TTM Result on 31-Dec-2010 [#3]

Stock
[ASIAPAC] ASIAN PAC HOLDINGS BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -3.8%
YoY- 19.76%
Quarter Report
Latest QR
Upcoming QR
ASIAPAC's Result
ASIAPAC's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 94,070 79,607 36,453 37,586 55,733 70,611 101,643 -5.02%
PBT 24,702 24,805 8,068 14,102 15,965 17,636 27,686 -7.31%
Tax -1,853 -1,504 3,214 -3,454 -4,899 -5,510 -7,385 -60.18%
NP 22,849 23,301 11,282 10,648 11,066 12,126 20,301 8.19%
-
NP to SH 22,849 23,302 11,285 10,641 11,061 12,122 20,297 8.20%
-
Tax Rate 7.50% 6.06% -39.84% 24.49% 30.69% 31.24% 26.67% -
Total Cost 71,221 56,306 25,171 26,938 44,667 58,485 81,342 -8.46%
-
Net Worth 301,242 320,833 311,883 291,916 307,745 284,437 293,673 1.70%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 301,242 320,833 311,883 291,916 307,745 284,437 293,673 1.70%
NOSH 912,857 972,222 974,636 941,666 992,727 948,125 978,910 -4.54%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 24.29% 29.27% 30.95% 28.33% 19.86% 17.17% 19.97% -
ROE 7.58% 7.26% 3.62% 3.65% 3.59% 4.26% 6.91% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 10.31 8.19 3.74 3.99 5.61 7.45 10.38 -0.44%
EPS 2.50 2.40 1.16 1.13 1.11 1.28 2.07 13.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.33 0.32 0.31 0.31 0.30 0.30 6.55%
Adjusted Per Share Value based on latest NOSH - 941,666
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 6.40 5.42 2.48 2.56 3.79 4.81 6.92 -5.07%
EPS 1.56 1.59 0.77 0.72 0.75 0.83 1.38 8.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.205 0.2184 0.2123 0.1987 0.2095 0.1936 0.1999 1.69%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.08 0.10 0.10 0.10 0.10 0.08 0.09 -
P/RPS 0.78 1.22 2.67 2.51 1.78 1.07 0.87 -7.01%
P/EPS 3.20 4.17 8.64 8.85 8.98 6.26 4.34 -18.36%
EY 31.29 23.97 11.58 11.30 11.14 15.98 23.04 22.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.30 0.31 0.32 0.32 0.27 0.30 -13.81%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 24/08/11 24/05/11 24/02/11 23/11/10 24/08/10 27/05/10 -
Price 0.10 0.09 0.10 0.10 0.10 0.09 0.08 -
P/RPS 0.97 1.10 2.67 2.51 1.78 1.21 0.77 16.62%
P/EPS 4.00 3.76 8.64 8.85 8.98 7.04 3.86 2.40%
EY 25.03 26.63 11.58 11.30 11.14 14.21 25.92 -2.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.27 0.31 0.32 0.32 0.30 0.27 7.26%

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