Highlights

[ASIAPAC] QoQ Quarter Result on 2013-06-30 [#1]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 28-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Jun-2013  [#1]
Profit Trend QoQ -     -82.25%    YoY -     1,028.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 81,841 80,332 85,938 36,080 43,920 31,764 12,139 257.30%
  QoQ % 1.88% -6.52% 138.19% -17.85% 38.27% 161.67% -
  Horiz. % 674.20% 661.77% 707.95% 297.22% 361.81% 261.67% 100.00%
PBT 13,003 12,755 12,479 5,130 1,796 3,804 96 2,545.33%
  QoQ % 1.94% 2.21% 143.26% 185.63% -52.79% 3,862.50% -
  Horiz. % 13,544.79% 13,286.46% 12,998.96% 5,343.75% 1,870.83% 3,962.50% 100.00%
Tax 7,665 -4,653 -3,421 -2,129 15,045 -3,010 -437 -
  QoQ % 264.73% -36.01% -60.69% -114.15% 599.83% -588.79% -
  Horiz. % -1,754.00% 1,064.76% 782.84% 487.19% -3,442.79% 688.79% 100.00%
NP 20,668 8,102 9,058 3,001 16,841 794 -341 -
  QoQ % 155.10% -10.55% 201.83% -82.18% 2,021.03% 332.84% -
  Horiz. % -6,061.00% -2,375.95% -2,656.30% -880.06% -4,938.71% -232.84% 100.00%
NP to SH 20,670 8,102 9,059 3,001 16,909 794 -341 -
  QoQ % 155.12% -10.56% 201.87% -82.25% 2,029.60% 332.84% -
  Horiz. % -6,061.58% -2,375.95% -2,656.60% -880.06% -4,958.65% -232.84% 100.00%
Tax Rate -58.95 % 36.48 % 27.41 % 41.50 % -837.69 % 79.13 % 455.21 % -
  QoQ % -261.60% 33.09% -33.95% 104.95% -1,158.63% -82.62% -
  Horiz. % -12.95% 8.01% 6.02% 9.12% -184.02% 17.38% 100.00%
Total Cost 61,173 72,230 76,880 33,079 27,079 30,970 12,480 188.84%
  QoQ % -15.31% -6.05% 132.41% 22.16% -12.56% 148.16% -
  Horiz. % 490.17% 578.77% 616.03% 265.06% 216.98% 248.16% 100.00%
Net Worth 409,840 362,149 354,567 342,694 341,502 327,525 375,100 6.09%
  QoQ % 13.17% 2.14% 3.46% 0.35% 4.27% -12.68% -
  Horiz. % 109.26% 96.55% 94.53% 91.36% 91.04% 87.32% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 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
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 409,840 362,149 354,567 342,694 341,502 327,525 375,100 6.09%
  QoQ % 13.17% 2.14% 3.46% 0.35% 4.27% -12.68% -
  Horiz. % 109.26% 96.55% 94.53% 91.36% 91.04% 87.32% 100.00%
NOSH 975,811 976,144 974,086 968,064 975,722 992,500 1,136,666 -9.68%
  QoQ % -0.03% 0.21% 0.62% -0.78% -1.69% -12.68% -
  Horiz. % 85.85% 85.88% 85.70% 85.17% 85.84% 87.32% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 25.25 % 10.09 % 10.54 % 8.32 % 38.34 % 2.50 % -2.81 % -
  QoQ % 150.25% -4.27% 26.68% -78.30% 1,433.60% 188.97% -
  Horiz. % -898.58% -359.07% -375.09% -296.09% -1,364.41% -88.97% 100.00%
ROE 5.04 % 2.24 % 2.55 % 0.88 % 4.95 % 0.24 % -0.09 % -
  QoQ % 125.00% -12.16% 189.77% -82.22% 1,962.50% 366.67% -
  Horiz. % -5,600.00% -2,488.89% -2,833.33% -977.78% -5,500.00% -266.67% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 8.39 8.23 8.82 3.73 4.50 3.20 1.07 295.18%
  QoQ % 1.94% -6.69% 136.46% -17.11% 40.62% 199.07% -
  Horiz. % 784.11% 769.16% 824.30% 348.60% 420.56% 299.07% 100.00%
EPS 2.12 0.83 0.93 0.31 1.73 0.08 -0.03 -
  QoQ % 155.42% -10.75% 200.00% -82.08% 2,062.50% 366.67% -
  Horiz. % -7,066.67% -2,766.67% -3,100.00% -1,033.33% -5,766.67% -266.67% 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 0.4200 0.3710 0.3640 0.3540 0.3500 0.3300 0.3300 17.46%
  QoQ % 13.21% 1.92% 2.82% 1.14% 6.06% 0.00% -
  Horiz. % 127.27% 112.42% 110.30% 107.27% 106.06% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,037,127
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 7.89 7.75 8.29 3.48 4.23 3.06 1.17 257.35%
  QoQ % 1.81% -6.51% 138.22% -17.73% 38.24% 161.54% -
  Horiz. % 674.36% 662.39% 708.55% 297.44% 361.54% 261.54% 100.00%
EPS 1.99 0.78 0.87 0.29 1.63 0.08 -0.03 -
  QoQ % 155.13% -10.34% 200.00% -82.21% 1,937.50% 366.67% -
  Horiz. % -6,633.33% -2,600.00% -2,900.00% -966.67% -5,433.33% -266.67% 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 0.3952 0.3492 0.3419 0.3304 0.3293 0.3158 0.3617 6.09%
  QoQ % 13.17% 2.14% 3.48% 0.33% 4.27% -12.69% -
  Horiz. % 109.26% 96.54% 94.53% 91.35% 91.04% 87.31% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.2000 0.1800 0.1500 0.1350 0.1100 0.1000 0.1100 -
P/RPS 2.38 2.19 1.70 3.62 2.44 3.12 10.30 -62.38%
  QoQ % 8.68% 28.82% -53.04% 48.36% -21.79% -69.71% -
  Horiz. % 23.11% 21.26% 16.50% 35.15% 23.69% 30.29% 100.00%
P/EPS 9.44 21.69 16.13 43.55 6.35 125.00 -366.67 -
  QoQ % -56.48% 34.47% -62.96% 585.83% -94.92% 134.09% -
  Horiz. % -2.57% -5.92% -4.40% -11.88% -1.73% -34.09% 100.00%
EY 10.59 4.61 6.20 2.30 15.75 0.80 -0.27 -
  QoQ % 129.72% -25.65% 169.57% -85.40% 1,868.75% 396.30% -
  Horiz. % -3,922.22% -1,707.41% -2,296.30% -851.85% -5,833.33% -296.30% 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 0.48 0.49 0.41 0.38 0.31 0.30 0.33 28.41%
  QoQ % -2.04% 19.51% 7.89% 22.58% 3.33% -9.09% -
  Horiz. % 145.45% 148.48% 124.24% 115.15% 93.94% 90.91% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 27/02/14 27/11/13 28/08/13 28/05/13 28/02/13 26/11/12 -
Price 0.2700 0.2050 0.1550 0.1300 0.1250 0.1050 0.1000 -
P/RPS 3.22 2.49 1.76 3.49 2.78 3.28 9.36 -50.94%
  QoQ % 29.32% 41.48% -49.57% 25.54% -15.24% -64.96% -
  Horiz. % 34.40% 26.60% 18.80% 37.29% 29.70% 35.04% 100.00%
P/EPS 12.75 24.70 16.67 41.94 7.21 131.25 -333.33 -
  QoQ % -48.38% 48.17% -60.25% 481.69% -94.51% 139.38% -
  Horiz. % -3.83% -7.41% -5.00% -12.58% -2.16% -39.38% 100.00%
EY 7.85 4.05 6.00 2.38 13.86 0.76 -0.30 -
  QoQ % 93.83% -32.50% 152.10% -82.83% 1,723.68% 353.33% -
  Horiz. % -2,616.67% -1,350.00% -2,000.00% -793.33% -4,620.00% -253.33% 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 0.64 0.55 0.43 0.37 0.36 0.32 0.30 65.80%
  QoQ % 16.36% 27.91% 16.22% 2.78% 12.50% 6.67% -
  Horiz. % 213.33% 183.33% 143.33% 123.33% 120.00% 106.67% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers