Highlights

[ASIAPAC] QoQ 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 -     332.84%    YoY -     145.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 85,938 36,080 43,920 31,764 12,139 15,415 12,981 252.17%
  QoQ % 138.19% -17.85% 38.27% 161.67% -21.25% 18.75% -
  Horiz. % 662.03% 277.94% 338.34% 244.70% 93.51% 118.75% 100.00%
PBT 12,479 5,130 1,796 3,804 96 595 -7,890 -
  QoQ % 143.26% 185.63% -52.79% 3,862.50% -83.87% 107.54% -
  Horiz. % -158.16% -65.02% -22.76% -48.21% -1.22% -7.54% 100.00%
Tax -3,421 -2,129 15,045 -3,010 -437 -329 14,154 -
  QoQ % -60.69% -114.15% 599.83% -588.79% -32.83% -102.32% -
  Horiz. % -24.17% -15.04% 106.30% -21.27% -3.09% -2.32% 100.00%
NP 9,058 3,001 16,841 794 -341 266 6,264 27.85%
  QoQ % 201.83% -82.18% 2,021.03% 332.84% -228.20% -95.75% -
  Horiz. % 144.60% 47.91% 268.85% 12.68% -5.44% 4.25% 100.00%
NP to SH 9,059 3,001 16,909 794 -341 266 6,315 27.17%
  QoQ % 201.87% -82.25% 2,029.60% 332.84% -228.20% -95.79% -
  Horiz. % 143.45% 47.52% 267.76% 12.57% -5.40% 4.21% 100.00%
Tax Rate 27.41 % 41.50 % -837.69 % 79.13 % 455.21 % 55.29 % - % -
  QoQ % -33.95% 104.95% -1,158.63% -82.62% 723.31% 0.00% -
  Horiz. % 49.57% 75.06% -1,515.08% 143.12% 823.31% 100.00% -
Total Cost 76,880 33,079 27,079 30,970 12,480 15,149 6,717 407.12%
  QoQ % 132.41% 22.16% -12.56% 148.16% -17.62% 125.53% -
  Horiz. % 1,144.56% 492.47% 403.14% 461.07% 185.80% 225.53% 100.00%
Net Worth 354,567 342,694 341,502 327,525 375,100 292,600 320,607 6.94%
  QoQ % 3.46% 0.35% 4.27% -12.68% 28.20% -8.74% -
  Horiz. % 110.59% 106.89% 106.52% 102.16% 117.00% 91.26% 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 354,567 342,694 341,502 327,525 375,100 292,600 320,607 6.94%
  QoQ % 3.46% 0.35% 4.27% -12.68% 28.20% -8.74% -
  Horiz. % 110.59% 106.89% 106.52% 102.16% 117.00% 91.26% 100.00%
NOSH 974,086 968,064 975,722 992,500 1,136,666 886,666 971,538 0.17%
  QoQ % 0.62% -0.78% -1.69% -12.68% 28.20% -8.74% -
  Horiz. % 100.26% 99.64% 100.43% 102.16% 117.00% 91.26% 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 10.54 % 8.32 % 38.34 % 2.50 % -2.81 % 1.73 % 48.26 % -63.70%
  QoQ % 26.68% -78.30% 1,433.60% 188.97% -262.43% -96.42% -
  Horiz. % 21.84% 17.24% 79.44% 5.18% -5.82% 3.58% 100.00%
ROE 2.55 % 0.88 % 4.95 % 0.24 % -0.09 % 0.09 % 1.97 % 18.75%
  QoQ % 189.77% -82.22% 1,962.50% 366.67% -200.00% -95.43% -
  Horiz. % 129.44% 44.67% 251.27% 12.18% -4.57% 4.57% 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 8.82 3.73 4.50 3.20 1.07 1.74 1.34 250.81%
  QoQ % 136.46% -17.11% 40.62% 199.07% -38.51% 29.85% -
  Horiz. % 658.21% 278.36% 335.82% 238.81% 79.85% 129.85% 100.00%
EPS 0.93 0.31 1.73 0.08 -0.03 0.03 0.65 26.95%
  QoQ % 200.00% -82.08% 2,062.50% 366.67% -200.00% -95.38% -
  Horiz. % 143.08% 47.69% 266.15% 12.31% -4.62% 4.62% 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 0.3500 0.3300 0.3300 0.3300 0.3300 6.75%
  QoQ % 2.82% 1.14% 6.06% 0.00% 0.00% 0.00% -
  Horiz. % 110.30% 107.27% 106.06% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,037,127
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 8.29 3.48 4.23 3.06 1.17 1.49 1.25 252.58%
  QoQ % 138.22% -17.73% 38.24% 161.54% -21.48% 19.20% -
  Horiz. % 663.20% 278.40% 338.40% 244.80% 93.60% 119.20% 100.00%
EPS 0.87 0.29 1.63 0.08 -0.03 0.03 0.61 26.68%
  QoQ % 200.00% -82.21% 1,937.50% 366.67% -200.00% -95.08% -
  Horiz. % 142.62% 47.54% 267.21% 13.11% -4.92% 4.92% 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 0.3419 0.3304 0.3293 0.3158 0.3617 0.2821 0.3091 6.95%
  QoQ % 3.48% 0.33% 4.27% -12.69% 28.22% -8.74% -
  Horiz. % 110.61% 106.89% 106.54% 102.17% 117.02% 91.26% 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 1.70 3.62 2.44 3.12 10.30 6.33 8.23 -65.02%
  QoQ % -53.04% 48.36% -21.79% -69.71% 62.72% -23.09% -
  Horiz. % 20.66% 43.99% 29.65% 37.91% 125.15% 76.91% 100.00%
P/EPS 16.13 43.55 6.35 125.00 -366.67 366.67 16.92 -3.13%
  QoQ % -62.96% 585.83% -94.92% 134.09% -200.00% 2,067.08% -
  Horiz. % 95.33% 257.39% 37.53% 738.77% -2,167.08% 2,167.08% 100.00%
EY 6.20 2.30 15.75 0.80 -0.27 0.27 5.91 3.24%
  QoQ % 169.57% -85.40% 1,868.75% 396.30% -200.00% -95.43% -
  Horiz. % 104.91% 38.92% 266.50% 13.54% -4.57% 4.57% 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 1.76 3.49 2.78 3.28 9.36 6.33 7.48 -61.85%
  QoQ % -49.57% 25.54% -15.24% -64.96% 47.87% -15.37% -
  Horiz. % 23.53% 46.66% 37.17% 43.85% 125.13% 84.63% 100.00%
P/EPS 16.67 41.94 7.21 131.25 -333.33 366.67 15.38 5.51%
  QoQ % -60.25% 481.69% -94.51% 139.38% -190.91% 2,284.07% -
  Horiz. % 108.39% 272.69% 46.88% 853.38% -2,167.30% 2,384.07% 100.00%
EY 6.00 2.38 13.86 0.76 -0.30 0.27 6.50 -5.19%
  QoQ % 152.10% -82.83% 1,723.68% 353.33% -211.11% -95.85% -
  Horiz. % 92.31% 36.62% 213.23% 11.69% -4.62% 4.15% 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.
 


 

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