Highlights

[ASIAPAC] QoQ Quarter Result on 2009-12-31 [#3]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 22-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 31-Dec-2009  [#3]
Profit Trend QoQ -     -28.01%    YoY -     -39.17%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 5,055 7,246 18,519 24,913 19,933 38,278 23,687 -64.25%
  QoQ % -30.24% -60.87% -25.67% 24.98% -47.93% 61.60% -
  Horiz. % 21.34% 30.59% 78.18% 105.18% 84.15% 161.60% 100.00%
PBT 1,539 -1,055 12,626 2,855 3,210 8,995 1,832 -10.96%
  QoQ % 245.88% -108.36% 342.24% -11.06% -64.31% 390.99% -
  Horiz. % 84.01% -57.59% 689.19% 155.84% 175.22% 490.99% 100.00%
Tax -448 -464 -2,680 -1,307 -1,059 -2,339 -3,304 -73.57%
  QoQ % 3.45% 82.69% -105.05% -23.42% 54.72% 29.21% -
  Horiz. % 13.56% 14.04% 81.11% 39.56% 32.05% 70.79% 100.00%
NP 1,091 -1,519 9,946 1,548 2,151 6,656 -1,472 -
  QoQ % 171.82% -115.27% 542.51% -28.03% -67.68% 552.17% -
  Horiz. % -74.12% 103.19% -675.68% -105.16% -146.13% -452.17% 100.00%
NP to SH 1,092 -1,517 9,936 1,550 2,153 6,658 -1,476 -
  QoQ % 171.98% -115.27% 541.03% -28.01% -67.66% 551.08% -
  Horiz. % -73.98% 102.78% -673.17% -105.01% -145.87% -451.08% 100.00%
Tax Rate 29.11 % - % 21.23 % 45.78 % 32.99 % 26.00 % 180.35 % -70.32%
  QoQ % 0.00% 0.00% -53.63% 38.77% 26.88% -85.58% -
  Horiz. % 16.14% 0.00% 11.77% 25.38% 18.29% 14.42% 100.00%
Total Cost 3,964 8,765 8,573 23,365 17,782 31,622 25,159 -70.80%
  QoQ % -54.77% 2.24% -63.31% 31.40% -43.77% 25.69% -
  Horiz. % 15.76% 34.84% 34.08% 92.87% 70.68% 125.69% 100.00%
Net Worth 307,745 284,437 293,673 280,937 283,804 283,944 275,706 7.60%
  QoQ % 8.19% -3.14% 4.53% -1.01% -0.05% 2.99% -
  Horiz. % 111.62% 103.17% 106.52% 101.90% 102.94% 102.99% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 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
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 307,745 284,437 293,673 280,937 283,804 283,944 275,706 7.60%
  QoQ % 8.19% -3.14% 4.53% -1.01% -0.05% 2.99% -
  Horiz. % 111.62% 103.17% 106.52% 101.90% 102.94% 102.99% 100.00%
NOSH 992,727 948,125 978,910 968,750 978,636 979,117 984,666 0.54%
  QoQ % 4.70% -3.14% 1.05% -1.01% -0.05% -0.56% -
  Horiz. % 100.82% 96.29% 99.42% 98.38% 99.39% 99.44% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 21.58 % -20.96 % 53.71 % 6.21 % 10.79 % 17.39 % -6.21 % -
  QoQ % 202.96% -139.02% 764.90% -42.45% -37.95% 380.03% -
  Horiz. % -347.50% 337.52% -864.90% -100.00% -173.75% -280.03% 100.00%
ROE 0.35 % -0.53 % 3.38 % 0.55 % 0.76 % 2.34 % -0.54 % -
  QoQ % 166.04% -115.68% 514.55% -27.63% -67.52% 533.33% -
  Horiz. % -64.81% 98.15% -625.93% -101.85% -140.74% -433.33% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 0.51 0.76 1.89 2.57 2.04 3.91 2.41 -64.45%
  QoQ % -32.89% -59.79% -26.46% 25.98% -47.83% 62.24% -
  Horiz. % 21.16% 31.54% 78.42% 106.64% 84.65% 162.24% 100.00%
EPS 0.11 -0.16 1.02 0.16 0.22 0.68 -0.15 -
  QoQ % 168.75% -115.69% 537.50% -27.27% -67.65% 553.33% -
  Horiz. % -73.33% 106.67% -680.00% -106.67% -146.67% -453.33% 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 0.3100 0.3000 0.3000 0.2900 0.2900 0.2900 0.2800 7.01%
  QoQ % 3.33% 0.00% 3.45% 0.00% 0.00% 3.57% -
  Horiz. % 110.71% 107.14% 107.14% 103.57% 103.57% 103.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,037,127
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 0.49 0.70 1.79 2.40 1.92 3.69 2.28 -64.09%
  QoQ % -30.00% -60.89% -25.42% 25.00% -47.97% 61.84% -
  Horiz. % 21.49% 30.70% 78.51% 105.26% 84.21% 161.84% 100.00%
EPS 0.11 -0.15 0.96 0.15 0.21 0.64 -0.14 -
  QoQ % 173.33% -115.62% 540.00% -28.57% -67.19% 557.14% -
  Horiz. % -78.57% 107.14% -685.71% -107.14% -150.00% -457.14% 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 0.2967 0.2743 0.2832 0.2709 0.2736 0.2738 0.2658 7.60%
  QoQ % 8.17% -3.14% 4.54% -0.99% -0.07% 3.01% -
  Horiz. % 111.63% 103.20% 106.55% 101.92% 102.93% 103.01% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.1000 0.0800 0.0900 0.0900 0.1000 0.1100 0.0600 -
P/RPS 19.64 10.47 4.76 3.50 4.91 2.81 2.49 295.75%
  QoQ % 87.58% 119.96% 36.00% -28.72% 74.73% 12.85% -
  Horiz. % 788.76% 420.48% 191.16% 140.56% 197.19% 112.85% 100.00%
P/EPS 90.91 -50.00 8.87 56.25 45.45 16.18 -40.03 -
  QoQ % 281.82% -663.70% -84.23% 23.76% 180.90% 140.42% -
  Horiz. % -227.10% 124.91% -22.16% -140.52% -113.54% -40.42% 100.00%
EY 1.10 -2.00 11.28 1.78 2.20 6.18 -2.50 -
  QoQ % 155.00% -117.73% 533.71% -19.09% -64.40% 347.20% -
  Horiz. % -44.00% 80.00% -451.20% -71.20% -88.00% -247.20% 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 0.32 0.27 0.30 0.31 0.34 0.38 0.21 32.39%
  QoQ % 18.52% -10.00% -3.23% -8.82% -10.53% 80.95% -
  Horiz. % 152.38% 128.57% 142.86% 147.62% 161.90% 180.95% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 24/08/10 27/05/10 22/02/10 24/11/09 25/08/09 26/05/09 -
Price 0.1000 0.0900 0.0800 0.1000 0.0900 0.1000 0.1000 -
P/RPS 19.64 11.78 4.23 3.89 4.42 2.56 4.16 181.16%
  QoQ % 66.72% 178.49% 8.74% -11.99% 72.66% -38.46% -
  Horiz. % 472.12% 283.17% 101.68% 93.51% 106.25% 61.54% 100.00%
P/EPS 90.91 -56.25 7.88 62.50 40.91 14.71 -66.71 -
  QoQ % 261.62% -813.83% -87.39% 52.77% 178.11% 122.05% -
  Horiz. % -136.28% 84.32% -11.81% -93.69% -61.33% -22.05% 100.00%
EY 1.10 -1.78 12.69 1.60 2.44 6.80 -1.50 -
  QoQ % 161.80% -114.03% 693.12% -34.43% -64.12% 553.33% -
  Horiz. % -73.33% 118.67% -846.00% -106.67% -162.67% -453.33% 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 0.32 0.30 0.27 0.34 0.31 0.34 0.36 -7.55%
  QoQ % 6.67% 11.11% -20.59% 9.68% -8.82% -5.56% -
  Horiz. % 88.89% 83.33% 75.00% 94.44% 86.11% 94.44% 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