Highlights

[ASIAPAC] QoQ Quarter Result on 2010-03-31 [#4]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 27-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 31-Mar-2010  [#4]
Profit Trend QoQ -     541.03%    YoY -     773.17%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 6,766 5,055 7,246 18,519 24,913 19,933 38,278 -68.40%
  QoQ % 33.85% -30.24% -60.87% -25.67% 24.98% -47.93% -
  Horiz. % 17.68% 13.21% 18.93% 48.38% 65.08% 52.07% 100.00%
PBT 992 1,539 -1,055 12,626 2,855 3,210 8,995 -76.91%
  QoQ % -35.54% 245.88% -108.36% 342.24% -11.06% -64.31% -
  Horiz. % 11.03% 17.11% -11.73% 140.37% 31.74% 35.69% 100.00%
Tax 138 -448 -464 -2,680 -1,307 -1,059 -2,339 -
  QoQ % 130.80% 3.45% 82.69% -105.05% -23.42% 54.72% -
  Horiz. % -5.90% 19.15% 19.84% 114.58% 55.88% 45.28% 100.00%
NP 1,130 1,091 -1,519 9,946 1,548 2,151 6,656 -69.24%
  QoQ % 3.57% 171.82% -115.27% 542.51% -28.03% -67.68% -
  Horiz. % 16.98% 16.39% -22.82% 149.43% 23.26% 32.32% 100.00%
NP to SH 1,130 1,092 -1,517 9,936 1,550 2,153 6,658 -69.25%
  QoQ % 3.48% 171.98% -115.27% 541.03% -28.01% -67.66% -
  Horiz. % 16.97% 16.40% -22.78% 149.23% 23.28% 32.34% 100.00%
Tax Rate -13.91 % 29.11 % - % 21.23 % 45.78 % 32.99 % 26.00 % -
  QoQ % -147.78% 0.00% 0.00% -53.63% 38.77% 26.88% -
  Horiz. % -53.50% 111.96% 0.00% 81.65% 176.08% 126.88% 100.00%
Total Cost 5,636 3,964 8,765 8,573 23,365 17,782 31,622 -68.23%
  QoQ % 42.18% -54.77% 2.24% -63.31% 31.40% -43.77% -
  Horiz. % 17.82% 12.54% 27.72% 27.11% 73.89% 56.23% 100.00%
Net Worth 291,916 307,745 284,437 293,673 280,937 283,804 283,944 1.86%
  QoQ % -5.14% 8.19% -3.14% 4.53% -1.01% -0.05% -
  Horiz. % 102.81% 108.38% 100.17% 103.43% 98.94% 99.95% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 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
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 291,916 307,745 284,437 293,673 280,937 283,804 283,944 1.86%
  QoQ % -5.14% 8.19% -3.14% 4.53% -1.01% -0.05% -
  Horiz. % 102.81% 108.38% 100.17% 103.43% 98.94% 99.95% 100.00%
NOSH 941,666 992,727 948,125 978,910 968,750 978,636 979,117 -2.56%
  QoQ % -5.14% 4.70% -3.14% 1.05% -1.01% -0.05% -
  Horiz. % 96.18% 101.39% 96.83% 99.98% 98.94% 99.95% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 16.70 % 21.58 % -20.96 % 53.71 % 6.21 % 10.79 % 17.39 % -2.66%
  QoQ % -22.61% 202.96% -139.02% 764.90% -42.45% -37.95% -
  Horiz. % 96.03% 124.09% -120.53% 308.86% 35.71% 62.05% 100.00%
ROE 0.39 % 0.35 % -0.53 % 3.38 % 0.55 % 0.76 % 2.34 % -69.62%
  QoQ % 11.43% 166.04% -115.68% 514.55% -27.63% -67.52% -
  Horiz. % 16.67% 14.96% -22.65% 144.44% 23.50% 32.48% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 0.72 0.51 0.76 1.89 2.57 2.04 3.91 -67.53%
  QoQ % 41.18% -32.89% -59.79% -26.46% 25.98% -47.83% -
  Horiz. % 18.41% 13.04% 19.44% 48.34% 65.73% 52.17% 100.00%
EPS 0.12 0.11 -0.16 1.02 0.16 0.22 0.68 -68.44%
  QoQ % 9.09% 168.75% -115.69% 537.50% -27.27% -67.65% -
  Horiz. % 17.65% 16.18% -23.53% 150.00% 23.53% 32.35% 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 0.3100 0.3000 0.3000 0.2900 0.2900 0.2900 4.53%
  QoQ % 0.00% 3.33% 0.00% 3.45% 0.00% 0.00% -
  Horiz. % 106.90% 106.90% 103.45% 103.45% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,037,127
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 0.65 0.49 0.70 1.79 2.40 1.92 3.69 -68.48%
  QoQ % 32.65% -30.00% -60.89% -25.42% 25.00% -47.97% -
  Horiz. % 17.62% 13.28% 18.97% 48.51% 65.04% 52.03% 100.00%
EPS 0.11 0.11 -0.15 0.96 0.15 0.21 0.64 -68.99%
  QoQ % 0.00% 173.33% -115.62% 540.00% -28.57% -67.19% -
  Horiz. % 17.19% 17.19% -23.44% 150.00% 23.44% 32.81% 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 0.2815 0.2967 0.2743 0.2832 0.2709 0.2736 0.2738 1.86%
  QoQ % -5.12% 8.17% -3.14% 4.54% -0.99% -0.07% -
  Horiz. % 102.81% 108.36% 100.18% 103.43% 98.94% 99.93% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.1000 0.1000 0.0800 0.0900 0.0900 0.1000 0.1100 -
P/RPS 13.92 19.64 10.47 4.76 3.50 4.91 2.81 189.75%
  QoQ % -29.12% 87.58% 119.96% 36.00% -28.72% 74.73% -
  Horiz. % 495.37% 698.93% 372.60% 169.40% 124.56% 174.73% 100.00%
P/EPS 83.33 90.91 -50.00 8.87 56.25 45.45 16.18 197.34%
  QoQ % -8.34% 281.82% -663.70% -84.23% 23.76% 180.90% -
  Horiz. % 515.02% 561.87% -309.02% 54.82% 347.65% 280.90% 100.00%
EY 1.20 1.10 -2.00 11.28 1.78 2.20 6.18 -66.37%
  QoQ % 9.09% 155.00% -117.73% 533.71% -19.09% -64.40% -
  Horiz. % 19.42% 17.80% -32.36% 182.52% 28.80% 35.60% 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 0.32 0.27 0.30 0.31 0.34 0.38 -10.80%
  QoQ % 0.00% 18.52% -10.00% -3.23% -8.82% -10.53% -
  Horiz. % 84.21% 84.21% 71.05% 78.95% 81.58% 89.47% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 23/11/10 24/08/10 27/05/10 22/02/10 24/11/09 25/08/09 -
Price 0.1000 0.1000 0.0900 0.0800 0.1000 0.0900 0.1000 -
P/RPS 13.92 19.64 11.78 4.23 3.89 4.42 2.56 208.27%
  QoQ % -29.12% 66.72% 178.49% 8.74% -11.99% 72.66% -
  Horiz. % 543.75% 767.19% 460.16% 165.23% 151.95% 172.66% 100.00%
P/EPS 83.33 90.91 -56.25 7.88 62.50 40.91 14.71 216.78%
  QoQ % -8.34% 261.62% -813.83% -87.39% 52.77% 178.11% -
  Horiz. % 566.49% 618.01% -382.39% 53.57% 424.88% 278.11% 100.00%
EY 1.20 1.10 -1.78 12.69 1.60 2.44 6.80 -68.44%
  QoQ % 9.09% 161.80% -114.03% 693.12% -34.43% -64.12% -
  Horiz. % 17.65% 16.18% -26.18% 186.62% 23.53% 35.88% 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 0.32 0.30 0.27 0.34 0.31 0.34 -3.95%
  QoQ % 0.00% 6.67% 11.11% -20.59% 9.68% -8.82% -
  Horiz. % 94.12% 94.12% 88.24% 79.41% 100.00% 91.18% 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.
 


 

194  286  576  1126 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.125+0.005 
 SAPNRG 0.305-0.005 
 KNM 0.36-0.01 
 NETX 0.015-0.005 
 HSI-C5J 0.135-0.075 
 HSI-C5P 0.30-0.05 
 GPACKET 0.50+0.04 
 IRIS 0.155+0.01 
 HSI-H6R 0.355+0.035 
 MQTECH 0.030.00 
Partners & Brokers