Highlights

[ASIAPAC] QoQ Annualized Quarter Result on 2011-12-31 [#3]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 28-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Dec-2011  [#3]
Profit Trend QoQ -     -43.82%    YoY -     1,231.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 55,108 61,660 88,610 100,838 139,836 201,600 36,453 31.62%
  QoQ % -10.63% -30.41% -12.13% -27.89% -30.64% 453.04% -
  Horiz. % 151.18% 169.15% 243.08% 276.63% 383.61% 553.04% 100.00%
PBT 1,382 2,380 7,763 20,870 34,236 62,728 8,068 -69.06%
  QoQ % -41.93% -69.34% -62.80% -39.04% -45.42% 677.49% -
  Horiz. % 17.13% 29.50% 96.22% 258.68% 424.34% 777.49% 100.00%
Tax -1,532 -1,316 7,888 -8,354 -11,958 -20,728 3,214 -
  QoQ % -16.41% -116.68% 194.41% 30.13% 42.31% -744.93% -
  Horiz. % -47.67% -40.95% 245.43% -259.95% -372.06% -644.93% 100.00%
NP -150 1,064 15,651 12,516 22,278 42,000 11,282 -
  QoQ % -114.10% -93.20% 25.05% -43.82% -46.96% 272.27% -
  Horiz. % -1.33% 9.43% 138.73% 110.94% 197.46% 372.27% 100.00%
NP to SH -150 1,064 15,702 12,516 22,278 42,000 11,285 -
  QoQ % -114.10% -93.22% 25.46% -43.82% -46.96% 272.18% -
  Horiz. % -1.33% 9.43% 139.14% 110.91% 197.41% 372.18% 100.00%
Tax Rate 110.85 % 55.29 % -101.61 % 40.03 % 34.93 % 33.04 % -39.84 % -
  QoQ % 100.49% 154.41% -353.83% 14.60% 5.72% 182.93% -
  Horiz. % -278.24% -138.78% 255.05% -100.48% -87.68% -82.93% 100.00%
Total Cost 55,258 60,596 72,959 88,322 117,558 159,600 25,171 68.67%
  QoQ % -8.81% -16.95% -17.39% -24.87% -26.34% 534.06% -
  Horiz. % 219.53% 240.74% 289.85% 350.89% 467.04% 634.06% 100.00%
Net Worth 247,500 292,600 321,842 322,678 322,444 320,833 312,505 -14.36%
  QoQ % -15.41% -9.09% -0.26% 0.07% 0.50% 2.66% -
  Horiz. % 79.20% 93.63% 102.99% 103.26% 103.18% 102.66% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 247,500 292,600 321,842 322,678 322,444 320,833 312,505 -14.36%
  QoQ % -15.41% -9.09% -0.26% 0.07% 0.50% 2.66% -
  Horiz. % 79.20% 93.63% 102.99% 103.26% 103.18% 102.66% 100.00%
NOSH 750,000 886,666 975,279 977,812 977,105 972,222 976,581 -16.10%
  QoQ % -15.41% -9.09% -0.26% 0.07% 0.50% -0.45% -
  Horiz. % 76.80% 90.79% 99.87% 100.13% 100.05% 99.55% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -0.27 % 1.73 % 17.66 % 12.41 % 15.93 % 20.83 % 30.95 % -
  QoQ % -115.61% -90.20% 42.30% -22.10% -23.52% -32.70% -
  Horiz. % -0.87% 5.59% 57.06% 40.10% 51.47% 67.30% 100.00%
ROE -0.06 % 0.36 % 4.88 % 3.88 % 6.91 % 13.09 % 3.61 % -
  QoQ % -116.67% -92.62% 25.77% -43.85% -47.21% 262.60% -
  Horiz. % -1.66% 9.97% 135.18% 107.48% 191.41% 362.60% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 7.35 6.95 9.09 10.31 14.31 20.74 3.73 56.98%
  QoQ % 5.76% -23.54% -11.83% -27.95% -31.00% 456.03% -
  Horiz. % 197.05% 186.33% 243.70% 276.41% 383.65% 556.03% 100.00%
EPS -0.02 0.12 1.61 1.28 2.28 4.32 1.16 -
  QoQ % -116.67% -92.55% 25.78% -43.86% -47.22% 272.41% -
  Horiz. % -1.72% 10.34% 138.79% 110.34% 196.55% 372.41% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3300 0.3300 0.3300 0.3300 0.3300 0.3300 0.3200 2.07%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 3.13% -
  Horiz. % 103.13% 103.13% 103.13% 103.13% 103.13% 103.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,050,457
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 5.25 5.87 8.44 9.60 13.31 19.19 3.47 31.69%
  QoQ % -10.56% -30.45% -12.08% -27.87% -30.64% 453.03% -
  Horiz. % 151.30% 169.16% 243.23% 276.66% 383.57% 553.03% 100.00%
EPS -0.01 0.10 1.49 1.19 2.12 4.00 1.07 -
  QoQ % -110.00% -93.29% 25.21% -43.87% -47.00% 273.83% -
  Horiz. % -0.93% 9.35% 139.25% 111.21% 198.13% 373.83% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2356 0.2785 0.3064 0.3072 0.3070 0.3054 0.2975 -14.37%
  QoQ % -15.40% -9.11% -0.26% 0.07% 0.52% 2.66% -
  Horiz. % 79.19% 93.61% 102.99% 103.26% 103.19% 102.66% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.1100 0.1100 0.1100 0.1000 0.0800 0.1000 0.1000 -
P/RPS 1.50 1.58 1.21 0.97 0.56 0.48 2.68 -32.01%
  QoQ % -5.06% 30.58% 24.74% 73.21% 16.67% -82.09% -
  Horiz. % 55.97% 58.96% 45.15% 36.19% 20.90% 17.91% 100.00%
P/EPS -550.00 91.67 6.83 7.81 3.51 2.31 8.65 -
  QoQ % -699.98% 1,242.17% -12.55% 122.51% 51.95% -73.29% -
  Horiz. % -6,358.38% 1,059.77% 78.96% 90.29% 40.58% 26.71% 100.00%
EY -0.18 1.09 14.64 12.80 28.50 43.20 11.56 -
  QoQ % -116.51% -92.55% 14.38% -55.09% -34.03% 273.70% -
  Horiz. % -1.56% 9.43% 126.64% 110.73% 246.54% 373.70% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.33 0.33 0.33 0.30 0.24 0.30 0.31 4.24%
  QoQ % 0.00% 0.00% 10.00% 25.00% -20.00% -3.23% -
  Horiz. % 106.45% 106.45% 106.45% 96.77% 77.42% 96.77% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 26/11/12 27/08/12 28/05/12 28/02/12 23/11/11 24/08/11 24/05/11 -
Price 0.1000 0.1100 0.1000 0.1200 0.1000 0.0900 0.1000 -
P/RPS 1.36 1.58 1.10 1.16 0.70 0.43 2.68 -36.30%
  QoQ % -13.92% 43.64% -5.17% 65.71% 62.79% -83.96% -
  Horiz. % 50.75% 58.96% 41.04% 43.28% 26.12% 16.04% 100.00%
P/EPS -500.00 91.67 6.21 9.38 4.39 2.08 8.65 -
  QoQ % -645.43% 1,376.17% -33.80% 113.67% 111.06% -75.95% -
  Horiz. % -5,780.35% 1,059.77% 71.79% 108.44% 50.75% 24.05% 100.00%
EY -0.20 1.09 16.10 10.67 22.80 48.00 11.56 -
  QoQ % -118.35% -93.23% 50.89% -53.20% -52.50% 315.22% -
  Horiz. % -1.73% 9.43% 139.27% 92.30% 197.23% 415.22% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.30 0.33 0.30 0.36 0.30 0.27 0.31 -2.16%
  QoQ % -9.09% 10.00% -16.67% 20.00% 11.11% -12.90% -
  Horiz. % 96.77% 106.45% 96.77% 116.13% 96.77% 87.10% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


TOP ARTICLES

1. Malaysia's steel price to ride global wave in 2021 - Koon Yew Yin Koon Yew Yin's Blog
2. NOVEMBER 2021 FCPO NOW OVER RM5,300: ALL OIL PALM COMPANIES NOW IN ONCE A CENTURY SUPER OUTSIZED EARNING TIME, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
3. NOW SHOWING : THE TRILOGY OF FAST & FURIOUS SHOW - PART 13 SUPER BULL STOCKS -Super Positive Momentum Stocks- FOR 26 OCTOBER 2021 --- K SEE_Research
4. Opportunities abound for Hong Kong construction sector Good Articles to Share
5. Strategy - Turn of Tide HLBank Research Highlights
6. "Premature to release Serba Dinamik's special independent review" save malaysia!
7. WONG ENGINEERING CORP BHD (7050)- POISED FOR ANOTHER HIGH BY DECEMBER? The Alpha Trader
8. BursaRangers Daily Technical Picks (27 October 2021) BursaRangers Daily Technical Picks
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

410  459  583  835 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP 0.03+0.005 
 OVERSEA-WA 0.03+0.005 
 GUH 0.72+0.08 
 VC 0.10+0.005 
 KANGER 0.050.00 
 KNM 0.215-0.005 
 DNEX 0.765-0.005 
 ITRONIC 0.195+0.005 
 ASDION 0.235+0.005 
 AYS 0.93+0.115 
PARTNERS & BROKERS