[ASIAPAC] YoY Annualized Quarter Result on 31-Dec-2006 [#3]

Stock
[ASIAPAC] ASIAN PAC HOLDINGS BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 8.41%
YoY- -7.86%
Quarter Report
Latest QR
Upcoming QR
ASIAPAC's Result
ASIAPAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 110,832 79,626 226,288 341,798 256,677 176,252 43,137 17.01%
PBT 20,080 8,064 30,053 37,837 25,301 15,941 -1,472 -
Tax -6,273 -4,549 -3,760 -9,888 5,109 -5,901 -57 118.75%
NP 13,806 3,514 26,293 27,949 30,410 10,040 -1,529 -
-
NP to SH 13,814 3,514 26,290 27,989 30,377 10,040 -1,529 -
-
Tax Rate 31.24% 56.41% 12.51% 26.13% -20.19% 37.02% - -
Total Cost 97,025 76,112 199,994 313,849 226,266 166,212 44,666 13.78%
-
Net Worth 283,461 273,362 258,439 239,452 118,282 68,783 136,206 12.97%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 283,461 273,362 258,439 239,452 118,282 68,783 136,206 12.97%
NOSH 977,452 976,296 957,184 798,174 369,632 362,019 358,437 18.18%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 12.46% 4.41% 11.62% 8.18% 11.85% 5.70% -3.55% -
ROE 4.87% 1.29% 10.17% 11.69% 25.68% 14.60% -1.12% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 11.34 8.16 23.64 42.82 69.44 48.69 12.03 -0.97%
EPS 1.41 0.36 2.75 3.51 8.23 2.77 -0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.28 0.27 0.30 0.32 0.19 0.38 -4.40%
Adjusted Per Share Value based on latest NOSH - 800,297
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 7.54 5.42 15.40 23.26 17.47 12.00 2.94 16.97%
EPS 0.94 0.24 1.79 1.90 2.07 0.68 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1929 0.1861 0.1759 0.163 0.0805 0.0468 0.0927 12.97%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.09 0.07 0.20 0.16 0.10 0.17 0.19 -
P/RPS 0.79 0.86 0.85 0.37 0.14 0.35 1.58 -10.90%
P/EPS 6.37 19.44 7.28 4.56 1.22 6.13 -44.53 -
EY 15.70 5.14 13.73 21.92 82.18 16.31 -2.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.25 0.74 0.53 0.31 0.89 0.50 -7.65%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 22/02/10 26/02/09 26/02/08 28/02/07 27/02/06 25/02/05 27/02/04 -
Price 0.10 0.06 0.16 0.28 0.13 0.16 0.22 -
P/RPS 0.88 0.74 0.68 0.65 0.19 0.33 1.83 -11.47%
P/EPS 7.08 16.67 5.83 7.98 1.58 5.77 -51.56 -
EY 14.13 6.00 17.17 12.52 63.22 17.33 -1.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.21 0.59 0.93 0.41 0.84 0.58 -8.50%

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