Highlights

[ASIAPAC] QoQ Annualized Quarter Result on 2012-12-31 [#3]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Dec-2012  [#3]
Profit Trend QoQ -     739.11%    YoY -     -92.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 244,036 144,320 103,238 79,090 55,108 61,660 88,610 96.36%
  QoQ % 69.09% 39.79% 30.53% 43.52% -10.63% -30.41% -
  Horiz. % 275.40% 162.87% 116.51% 89.26% 62.19% 69.59% 100.00%
PBT 35,218 20,520 6,291 5,993 1,382 2,380 7,763 173.79%
  QoQ % 71.63% 226.18% 4.97% 333.67% -41.93% -69.34% -
  Horiz. % 453.66% 264.33% 81.04% 77.20% 17.80% 30.66% 100.00%
Tax -11,100 -8,516 11,269 -5,034 -1,532 -1,316 7,888 -
  QoQ % -30.34% -175.57% 323.83% -228.63% -16.41% -116.68% -
  Horiz. % -140.72% -107.96% 142.86% -63.83% -19.42% -16.68% 100.00%
NP 24,118 12,004 17,560 958 -150 1,064 15,651 33.38%
  QoQ % 100.92% -31.64% 1,731.71% 739.11% -114.10% -93.20% -
  Horiz. % 154.10% 76.70% 112.20% 6.13% -0.96% 6.80% 100.00%
NP to SH 24,120 12,004 17,628 958 -150 1,064 15,702 33.10%
  QoQ % 100.93% -31.90% 1,738.81% 739.11% -114.10% -93.22% -
  Horiz. % 153.61% 76.45% 112.27% 6.11% -0.96% 6.78% 100.00%
Tax Rate 31.52 % 41.50 % -179.13 % 84.00 % 110.85 % 55.29 % -101.61 % -
  QoQ % -24.05% 123.17% -313.25% -24.22% 100.49% 154.41% -
  Horiz. % -31.02% -40.84% 176.29% -82.67% -109.09% -54.41% 100.00%
Total Cost 219,918 132,316 85,678 78,132 55,258 60,596 72,959 108.53%
  QoQ % 66.21% 54.43% 9.66% 41.39% -8.81% -16.95% -
  Horiz. % 301.43% 181.36% 117.43% 107.09% 75.74% 83.05% 100.00%
Net Worth 354,019 342,694 343,180 338,956 247,500 292,600 321,842 6.55%
  QoQ % 3.30% -0.14% 1.25% 36.95% -15.41% -9.09% -
  Horiz. % 110.00% 106.48% 106.63% 105.32% 76.90% 90.91% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 354,019 342,694 343,180 338,956 247,500 292,600 321,842 6.55%
  QoQ % 3.30% -0.14% 1.25% 36.95% -15.41% -9.09% -
  Horiz. % 110.00% 106.48% 106.63% 105.32% 76.90% 90.91% 100.00%
NOSH 972,580 968,064 977,722 1,027,142 750,000 886,666 975,279 -0.18%
  QoQ % 0.47% -0.99% -4.81% 36.95% -15.41% -9.09% -
  Horiz. % 99.72% 99.26% 100.25% 105.32% 76.90% 90.91% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 9.88 % 8.32 % 17.01 % 1.21 % -0.27 % 1.73 % 17.66 % -32.08%
  QoQ % 18.75% -51.09% 1,305.79% 548.15% -115.61% -90.20% -
  Horiz. % 55.95% 47.11% 96.32% 6.85% -1.53% 9.80% 100.00%
ROE 6.81 % 3.50 % 5.14 % 0.28 % -0.06 % 0.36 % 4.88 % 24.85%
  QoQ % 94.57% -31.91% 1,735.71% 566.67% -116.67% -92.62% -
  Horiz. % 139.55% 71.72% 105.33% 5.74% -1.23% 7.38% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 25.09 14.91 10.56 7.70 7.35 6.95 9.09 96.65%
  QoQ % 68.28% 41.19% 37.14% 4.76% 5.76% -23.54% -
  Horiz. % 276.02% 164.03% 116.17% 84.71% 80.86% 76.46% 100.00%
EPS 2.48 1.24 1.81 0.09 -0.02 0.12 1.61 33.34%
  QoQ % 100.00% -31.49% 1,911.11% 550.00% -116.67% -92.55% -
  Horiz. % 154.04% 77.02% 112.42% 5.59% -1.24% 7.45% 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 0.3640 0.3540 0.3510 0.3300 0.3300 0.3300 0.3300 6.75%
  QoQ % 2.82% 0.85% 6.36% 0.00% 0.00% 0.00% -
  Horiz. % 110.30% 107.27% 106.36% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,046,537
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 23.32 13.79 9.86 7.56 5.27 5.89 8.47 96.32%
  QoQ % 69.11% 39.86% 30.42% 43.45% -10.53% -30.46% -
  Horiz. % 275.32% 162.81% 116.41% 89.26% 62.22% 69.54% 100.00%
EPS 2.30 1.15 1.68 0.09 -0.01 0.10 1.50 32.94%
  QoQ % 100.00% -31.55% 1,766.67% 1,000.00% -110.00% -93.33% -
  Horiz. % 153.33% 76.67% 112.00% 6.00% -0.67% 6.67% 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 0.3383 0.3275 0.3279 0.3239 0.2365 0.2796 0.3075 6.56%
  QoQ % 3.30% -0.12% 1.23% 36.96% -15.41% -9.07% -
  Horiz. % 110.02% 106.50% 106.63% 105.33% 76.91% 90.93% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.1500 0.1350 0.1100 0.1000 0.1100 0.1100 0.1100 -
P/RPS 0.60 0.91 1.04 1.30 1.50 1.58 1.21 -37.32%
  QoQ % -34.07% -12.50% -20.00% -13.33% -5.06% 30.58% -
  Horiz. % 49.59% 75.21% 85.95% 107.44% 123.97% 130.58% 100.00%
P/EPS 6.05 10.89 6.10 107.14 -550.00 91.67 6.83 -7.76%
  QoQ % -44.44% 78.52% -94.31% 119.48% -699.98% 1,242.17% -
  Horiz. % 88.58% 159.44% 89.31% 1,568.67% -8,052.71% 1,342.17% 100.00%
EY 16.53 9.19 16.39 0.93 -0.18 1.09 14.64 8.42%
  QoQ % 79.87% -43.93% 1,662.37% 616.67% -116.51% -92.55% -
  Horiz. % 112.91% 62.77% 111.95% 6.35% -1.23% 7.45% 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 0.41 0.38 0.31 0.30 0.33 0.33 0.33 15.56%
  QoQ % 7.89% 22.58% 3.33% -9.09% 0.00% 0.00% -
  Horiz. % 124.24% 115.15% 93.94% 90.91% 100.00% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 28/08/13 28/05/13 28/02/13 26/11/12 27/08/12 28/05/12 -
Price 0.1550 0.1300 0.1250 0.1050 0.1000 0.1100 0.1000 -
P/RPS 0.62 0.87 1.18 1.36 1.36 1.58 1.10 -31.74%
  QoQ % -28.74% -26.27% -13.24% 0.00% -13.92% 43.64% -
  Horiz. % 56.36% 79.09% 107.27% 123.64% 123.64% 143.64% 100.00%
P/EPS 6.25 10.48 6.93 112.50 -500.00 91.67 6.21 0.43%
  QoQ % -40.36% 51.23% -93.84% 122.50% -645.43% 1,376.17% -
  Horiz. % 100.64% 168.76% 111.59% 1,811.59% -8,051.53% 1,476.17% 100.00%
EY 16.00 9.54 14.42 0.89 -0.20 1.09 16.10 -0.41%
  QoQ % 67.71% -33.84% 1,520.22% 545.00% -118.35% -93.23% -
  Horiz. % 99.38% 59.25% 89.57% 5.53% -1.24% 6.77% 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 0.43 0.37 0.36 0.32 0.30 0.33 0.30 27.10%
  QoQ % 16.22% 2.78% 12.50% 6.67% -9.09% 10.00% -
  Horiz. % 143.33% 123.33% 120.00% 106.67% 100.00% 110.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

304  570  581 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PEKAT 0.815+0.495 
 SANICHI 0.065-0.015 
 SAUDEE 0.16+0.01 
 FOCUS 0.0450.00 
 SERBADK 0.595-0.03 
 BSTEAD 0.74+0.12 
 AVI 0.13-0.01 
 ASB 0.16+0.005 
 HSI-HGN 0.05-0.01 
 KNM 0.180.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS