Highlights

[ASIAPAC] QoQ Annualized Quarter Result on 2014-12-31 [#3]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 25-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Dec-2014  [#3]
Profit Trend QoQ -     13.48%    YoY -     -61.08%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 98,678 84,268 230,312 226,926 225,824 247,104 284,191 -50.57%
  QoQ % 17.10% -63.41% 1.49% 0.49% -8.61% -13.05% -
  Horiz. % 34.72% 29.65% 81.04% 79.85% 79.46% 86.95% 100.00%
PBT -22,684 -27,500 528,544 22,822 21,376 30,768 43,367 -
  QoQ % 17.51% -105.20% 2,215.87% 6.77% -30.53% -29.05% -
  Horiz. % -52.31% -63.41% 1,218.77% 52.63% 49.29% 70.95% 100.00%
Tax -318 -224 -151,265 -12,370 -12,168 -14,900 -2,538 -74.93%
  QoQ % -41.96% 99.85% -1,122.77% -1.67% 18.34% -487.08% -
  Horiz. % 12.53% 8.83% 5,960.01% 487.42% 479.43% 587.08% 100.00%
NP -23,002 -27,724 377,279 10,452 9,208 15,868 40,829 -
  QoQ % 17.03% -107.35% 3,509.63% 13.51% -41.97% -61.14% -
  Horiz. % -56.34% -67.90% 924.05% 25.60% 22.55% 38.86% 100.00%
NP to SH -22,980 -27,716 377,291 10,462 9,220 15,876 40,832 -
  QoQ % 17.09% -107.35% 3,506.07% 13.48% -41.92% -61.12% -
  Horiz. % -56.28% -67.88% 924.01% 25.62% 22.58% 38.88% 100.00%
Tax Rate - % - % 28.62 % 54.20 % 56.92 % 48.43 % 5.85 % -
  QoQ % 0.00% 0.00% -47.20% -4.78% 17.53% 727.86% -
  Horiz. % 0.00% 0.00% 489.23% 926.50% 972.99% 827.86% 100.00%
Total Cost 121,680 111,992 -146,967 216,474 216,616 231,236 243,362 -36.98%
  QoQ % 8.65% 176.20% -167.89% -0.07% -6.32% -4.98% -
  Horiz. % 50.00% 46.02% -60.39% 88.95% 89.01% 95.02% 100.00%
Net Worth 779,537 782,977 785,735 388,426 389,482 383,347 409,447 53.55%
  QoQ % -0.44% -0.35% 102.29% -0.27% 1.60% -6.37% -
  Horiz. % 190.39% 191.23% 191.90% 94.87% 95.12% 93.63% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - 2,957 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 0.78 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 779,537 782,977 785,735 388,426 389,482 383,347 409,447 53.55%
  QoQ % -0.44% -0.35% 102.29% -0.27% 1.60% -6.37% -
  Horiz. % 190.39% 191.23% 191.90% 94.87% 95.12% 93.63% 100.00%
NOSH 990,517 989,857 985,866 980,874 981,063 968,048 974,874 1.07%
  QoQ % 0.07% 0.40% 0.51% -0.02% 1.34% -0.70% -
  Horiz. % 101.60% 101.54% 101.13% 100.62% 100.63% 99.30% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -23.31 % -32.90 % 163.81 % 4.61 % 4.08 % 6.42 % 14.37 % -
  QoQ % 29.15% -120.08% 3,453.36% 12.99% -36.45% -55.32% -
  Horiz. % -162.21% -228.95% 1,139.94% 32.08% 28.39% 44.68% 100.00%
ROE -2.95 % -3.54 % 48.02 % 2.69 % 2.37 % 4.14 % 9.97 % -
  QoQ % 16.67% -107.37% 1,685.13% 13.50% -42.75% -58.48% -
  Horiz. % -29.59% -35.51% 481.64% 26.98% 23.77% 41.52% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 9.96 8.51 23.36 23.14 23.02 25.53 29.15 -51.09%
  QoQ % 17.04% -63.57% 0.95% 0.52% -9.83% -12.42% -
  Horiz. % 34.17% 29.19% 80.14% 79.38% 78.97% 87.58% 100.00%
EPS -2.32 -2.80 38.27 1.07 0.94 1.64 4.00 -
  QoQ % 17.14% -107.32% 3,476.64% 13.83% -42.68% -59.00% -
  Horiz. % -58.00% -70.00% 956.75% 26.75% 23.50% 41.00% 100.00%
DPS 0.00 0.00 0.30 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.7870 0.7910 0.7970 0.3960 0.3970 0.3960 0.4200 51.93%
  QoQ % -0.51% -0.75% 101.26% -0.25% 0.25% -5.71% -
  Horiz. % 187.38% 188.33% 189.76% 94.29% 94.52% 94.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,046,537
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 9.43 8.05 22.01 21.68 21.58 23.61 27.16 -50.57%
  QoQ % 17.14% -63.43% 1.52% 0.46% -8.60% -13.07% -
  Horiz. % 34.72% 29.64% 81.04% 79.82% 79.46% 86.93% 100.00%
EPS -2.20 -2.65 36.05 1.00 0.88 1.52 3.90 -
  QoQ % 16.98% -107.35% 3,505.00% 13.64% -42.11% -61.03% -
  Horiz. % -56.41% -67.95% 924.36% 25.64% 22.56% 38.97% 100.00%
DPS 0.00 0.00 0.28 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.7449 0.7482 0.7508 0.3712 0.3722 0.3663 0.3912 53.57%
  QoQ % -0.44% -0.35% 102.26% -0.27% 1.61% -6.37% -
  Horiz. % 190.41% 191.26% 191.92% 94.89% 95.14% 93.63% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.2000 0.2450 0.2300 0.2200 0.3050 0.2900 0.2000 -
P/RPS 2.01 2.88 0.98 0.95 1.33 1.14 0.69 103.84%
  QoQ % -30.21% 193.88% 3.16% -28.57% 16.67% 65.22% -
  Horiz. % 291.30% 417.39% 142.03% 137.68% 192.75% 165.22% 100.00%
P/EPS -8.62 -8.75 0.60 20.63 32.45 17.68 4.78 -
  QoQ % 1.49% -1,558.33% -97.09% -36.43% 83.54% 269.87% -
  Horiz. % -180.33% -183.05% 12.55% 431.59% 678.87% 369.87% 100.00%
EY -11.60 -11.43 166.39 4.85 3.08 5.66 20.94 -
  QoQ % -1.49% -106.87% 3,330.72% 57.47% -45.58% -72.97% -
  Horiz. % -55.40% -54.58% 794.60% 23.16% 14.71% 27.03% 100.00%
DY 0.00 0.00 1.30 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.25 0.31 0.29 0.56 0.77 0.73 0.48 -35.24%
  QoQ % -19.35% 6.90% -48.21% -27.27% 5.48% 52.08% -
  Horiz. % 52.08% 64.58% 60.42% 116.67% 160.42% 152.08% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 27/08/15 28/05/15 25/02/15 25/11/14 21/08/14 22/05/14 -
Price 0.2100 0.1800 0.2500 0.2350 0.2800 0.3350 0.2700 -
P/RPS 2.11 2.11 1.07 1.02 1.22 1.31 0.93 72.58%
  QoQ % 0.00% 97.20% 4.90% -16.39% -6.87% 40.86% -
  Horiz. % 226.88% 226.88% 115.05% 109.68% 131.18% 140.86% 100.00%
P/EPS -9.05 -6.43 0.65 22.03 29.79 20.43 6.45 -
  QoQ % -40.75% -1,089.23% -97.05% -26.05% 45.81% 216.74% -
  Horiz. % -140.31% -99.69% 10.08% 341.55% 461.86% 316.74% 100.00%
EY -11.05 -15.56 153.08 4.54 3.36 4.90 15.51 -
  QoQ % 28.98% -110.16% 3,271.81% 35.12% -31.43% -68.41% -
  Horiz. % -71.24% -100.32% 986.98% 29.27% 21.66% 31.59% 100.00%
DY 0.00 0.00 1.20 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.27 0.23 0.31 0.59 0.71 0.85 0.64 -43.72%
  QoQ % 17.39% -25.81% -47.46% -16.90% -16.47% 32.81% -
  Horiz. % 42.19% 35.94% 48.44% 92.19% 110.94% 132.81% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

367  382  625  1098 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.705-0.04 
 PRIVA 0.225+0.02 
 DNEX 0.89+0.025 
 SERBADK-WA 0.12-0.005 
 KNM 0.20-0.005 
 QES 0.81+0.07 
 JETSON 0.44+0.055 
 VIZIONE 0.19-0.01 
 MTOUCHE 0.09+0.005 
 SOLUTN 1.49+0.05 

FEATURED POSTS

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