Highlights

[ASIAPAC] QoQ 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 -     404.84%    YoY -     -60.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 28,272 21,067 60,117 57,283 51,136 61,776 81,841 -50.74%
  QoQ % 34.20% -64.96% 4.95% 12.02% -17.22% -24.52% -
  Horiz. % 34.55% 25.74% 73.46% 69.99% 62.48% 75.48% 100.00%
PBT -4,467 -6,875 511,427 6,428 2,996 7,692 13,003 -
  QoQ % 35.03% -101.34% 7,856.24% 114.55% -61.05% -40.84% -
  Horiz. % -34.35% -52.87% 3,933.15% 49.43% 23.04% 59.16% 100.00%
Tax -103 -56 -141,987 -3,194 -2,359 -3,725 7,665 -
  QoQ % -83.93% 99.96% -4,345.43% -35.40% 36.67% -148.60% -
  Horiz. % -1.34% -0.73% -1,852.41% -41.67% -30.78% -48.60% 100.00%
NP -4,570 -6,931 369,440 3,234 637 3,967 20,668 -
  QoQ % 34.06% -101.88% 11,323.62% 407.69% -83.94% -80.81% -
  Horiz. % -22.11% -33.53% 1,787.50% 15.65% 3.08% 19.19% 100.00%
NP to SH -4,561 -6,929 369,444 3,236 641 3,969 20,670 -
  QoQ % 34.18% -101.88% 11,316.69% 404.84% -83.85% -80.80% -
  Horiz. % -22.07% -33.52% 1,787.34% 15.66% 3.10% 19.20% 100.00%
Tax Rate - % - % 27.76 % 49.69 % 78.74 % 48.43 % -58.95 % -
  QoQ % 0.00% 0.00% -44.13% -36.89% 62.59% 182.15% -
  Horiz. % 0.00% 0.00% -47.09% -84.29% -133.57% -82.15% 100.00%
Total Cost 32,842 27,998 -309,323 54,049 50,499 57,809 61,173 -33.92%
  QoQ % 17.30% 109.05% -672.30% 7.03% -12.65% -5.50% -
  Horiz. % 53.69% 45.77% -505.65% 88.35% 82.55% 94.50% 100.00%
Net Worth 780,327 782,977 785,610 388,319 364,105 383,347 409,840 53.56%
  QoQ % -0.34% -0.34% 102.31% 6.65% -5.02% -6.46% -
  Horiz. % 190.40% 191.04% 191.69% 94.75% 88.84% 93.54% 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 % - % - % 0.80 % - % - % - % - % -
  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 780,327 782,977 785,610 388,319 364,105 383,347 409,840 53.56%
  QoQ % -0.34% -0.34% 102.31% 6.65% -5.02% -6.46% -
  Horiz. % 190.40% 191.04% 191.69% 94.75% 88.84% 93.54% 100.00%
NOSH 991,521 989,857 985,709 980,606 917,142 968,048 975,811 1.07%
  QoQ % 0.17% 0.42% 0.52% 6.92% -5.26% -0.80% -
  Horiz. % 101.61% 101.44% 101.01% 100.49% 93.99% 99.20% 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 -16.16 % -32.90 % 614.54 % 5.65 % 1.25 % 6.42 % 25.25 % -
  QoQ % 50.88% -105.35% 10,776.81% 352.00% -80.53% -74.57% -
  Horiz. % -64.00% -130.30% 2,433.82% 22.38% 4.95% 25.43% 100.00%
ROE -0.58 % -0.88 % 47.03 % 0.83 % 0.18 % 1.04 % 5.04 % -
  QoQ % 34.09% -101.87% 5,566.26% 361.11% -82.69% -79.37% -
  Horiz. % -11.51% -17.46% 933.13% 16.47% 3.57% 20.63% 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 2.85 2.13 6.10 5.84 5.58 6.38 8.39 -51.28%
  QoQ % 33.80% -65.08% 4.45% 4.66% -12.54% -23.96% -
  Horiz. % 33.97% 25.39% 72.71% 69.61% 66.51% 76.04% 100.00%
EPS -0.46 -0.70 37.48 0.33 0.07 0.41 2.12 -
  QoQ % 34.29% -101.87% 11,257.57% 371.43% -82.93% -80.66% -
  Horiz. % -21.70% -33.02% 1,767.92% 15.57% 3.30% 19.34% 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 - 1,037,127
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 2.73 2.03 5.80 5.52 4.93 5.96 7.89 -50.68%
  QoQ % 34.48% -65.00% 5.07% 11.97% -17.28% -24.46% -
  Horiz. % 34.60% 25.73% 73.51% 69.96% 62.48% 75.54% 100.00%
EPS -0.44 -0.67 35.62 0.31 0.06 0.38 1.99 -
  QoQ % 34.33% -101.88% 11,390.32% 416.67% -84.21% -80.90% -
  Horiz. % -22.11% -33.67% 1,789.95% 15.58% 3.02% 19.10% 100.00%
DPS 0.00 0.00 0.29 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 0.7524 0.7549 0.7575 0.3744 0.3511 0.3696 0.3952 53.55%
  QoQ % -0.33% -0.34% 102.32% 6.64% -5.01% -6.48% -
  Horiz. % 190.38% 191.02% 191.68% 94.74% 88.84% 93.52% 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 7.01 11.51 3.77 3.77 5.47 4.54 2.38 105.34%
  QoQ % -39.10% 205.31% 0.00% -31.08% 20.48% 90.76% -
  Horiz. % 294.54% 483.61% 158.40% 158.40% 229.83% 190.76% 100.00%
P/EPS -43.48 -35.00 0.61 66.67 436.39 70.73 9.44 -
  QoQ % -24.23% -5,837.71% -99.09% -84.72% 516.98% 649.26% -
  Horiz. % -460.59% -370.76% 6.46% 706.25% 4,622.78% 749.26% 100.00%
EY -2.30 -2.86 162.96 1.50 0.23 1.41 10.59 -
  QoQ % 19.58% -101.76% 10,764.00% 552.17% -83.69% -86.69% -
  Horiz. % -21.72% -27.01% 1,538.81% 14.16% 2.17% 13.31% 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 7.36 8.46 4.10 4.02 5.02 5.25 3.22 73.43%
  QoQ % -13.00% 106.34% 1.99% -19.92% -4.38% 63.04% -
  Horiz. % 228.57% 262.73% 127.33% 124.84% 155.90% 163.04% 100.00%
P/EPS -45.65 -25.71 0.67 71.21 400.62 81.71 12.75 -
  QoQ % -77.56% -3,937.31% -99.06% -82.23% 390.29% 540.86% -
  Horiz. % -358.04% -201.65% 5.25% 558.51% 3,142.12% 640.86% 100.00%
EY -2.19 -3.89 149.92 1.40 0.25 1.22 7.85 -
  QoQ % 43.70% -102.59% 10,608.57% 460.00% -79.51% -84.46% -
  Horiz. % -27.90% -49.55% 1,909.81% 17.83% 3.18% 15.54% 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.
 


 

216  430  559  941 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ISTONE 0.24+0.08 
 SAPNRG-WA 0.135+0.005 
 NETX 0.0150.00 
 SAPNRG 0.305-0.005 
 KNM 0.400.00 
 VELESTO-WA 0.145-0.005 
 REACH 0.215+0.025 
 REACH-WA 0.065+0.01 
 ALAM-WA 0.065+0.01 
 ALAM 0.12+0.015 
Partners & Brokers