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 - 1,046,537
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 7.82 7.68 8.21 3.45 4.20 3.04 1.16 257.28%
  QoQ % 1.82% -6.46% 137.97% -17.86% 38.16% 162.07% -
  Horiz. % 674.14% 662.07% 707.76% 297.41% 362.07% 262.07% 100.00%
EPS 1.98 0.77 0.87 0.29 1.62 0.08 -0.03 -
  QoQ % 157.14% -11.49% 200.00% -82.10% 1,925.00% 366.67% -
  Horiz. % -6,600.00% -2,566.67% -2,900.00% -966.67% -5,400.00% -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 0.3916 0.3460 0.3388 0.3275 0.3263 0.3130 0.3584 6.09%
  QoQ % 13.18% 2.13% 3.45% 0.37% 4.25% -12.67% -
  Horiz. % 109.26% 96.54% 94.53% 91.38% 91.04% 87.33% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

1539 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.820.00 
 UCREST 0.2950.00 
 PUC 0.1250.00 
 WILLOW 0.450.00 
 IRIS 0.260.00 
 BTECH 0.510.00 
 3A 0.7950.00 
 M3TECH 0.0550.00 
 LAMBO 0.020.00 
 NETX 0.0950.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. OCK - The Unfaltering Tower OCK - The 5G Battle
2. FCPO FOR MAY 2021 NOW IS RM4,880 (TIME WHEN ALL GOES DOWN PALM OIL UP: SO BUY PALM OIL SHARES ON SALE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. The Competitive Edge of NEXGRAM (0096) in Vaccine Passports and Digital Facilitation Services: THE NEW GEM IN HEALTHCARE Nexgram (0096) - THE NEW GEM IN HEALTHCARE
4. Can this penny stock double in value this year? Swim With Sharks
5. 马银行大会圆满落幕/万年船 小股东大权利
6. Genting Bhd - A Soft 1QFY21 at GENS Kenanga Research & Investment
7. TWO POWERFUL FACTORS WHY PALM OIL BULL RUN CAN LAST MUCH LONGER THIS ROUND, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. 这家小型股的股价在今年还可以再翻倍吗? Swim With Sharks
PARTNERS & BROKERS