Highlights

[ASIAPAC] QoQ Quarter Result on 2013-03-31 [#4]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 28-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Mar-2013  [#4]
Profit Trend QoQ -     2,029.60%    YoY -     167.76%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 80,332 85,938 36,080 43,920 31,764 12,139 15,415 199.68%
  QoQ % -6.52% 138.19% -17.85% 38.27% 161.67% -21.25% -
  Horiz. % 521.13% 557.50% 234.06% 284.92% 206.06% 78.75% 100.00%
PBT 12,755 12,479 5,130 1,796 3,804 96 595 667.39%
  QoQ % 2.21% 143.26% 185.63% -52.79% 3,862.50% -83.87% -
  Horiz. % 2,143.70% 2,097.31% 862.18% 301.85% 639.33% 16.13% 100.00%
Tax -4,653 -3,421 -2,129 15,045 -3,010 -437 -329 482.01%
  QoQ % -36.01% -60.69% -114.15% 599.83% -588.79% -32.83% -
  Horiz. % 1,414.29% 1,039.82% 647.11% -4,572.95% 914.89% 132.83% 100.00%
NP 8,102 9,058 3,001 16,841 794 -341 266 869.25%
  QoQ % -10.55% 201.83% -82.18% 2,021.03% 332.84% -228.20% -
  Horiz. % 3,045.86% 3,405.26% 1,128.20% 6,331.20% 298.50% -128.20% 100.00%
NP to SH 8,102 9,059 3,001 16,909 794 -341 266 869.25%
  QoQ % -10.56% 201.87% -82.25% 2,029.60% 332.84% -228.20% -
  Horiz. % 3,045.86% 3,405.64% 1,128.20% 6,356.77% 298.50% -128.20% 100.00%
Tax Rate 36.48 % 27.41 % 41.50 % -837.69 % 79.13 % 455.21 % 55.29 % -24.15%
  QoQ % 33.09% -33.95% 104.95% -1,158.63% -82.62% 723.31% -
  Horiz. % 65.98% 49.57% 75.06% -1,515.08% 143.12% 823.31% 100.00%
Total Cost 72,230 76,880 33,079 27,079 30,970 12,480 15,149 182.48%
  QoQ % -6.05% 132.41% 22.16% -12.56% 148.16% -17.62% -
  Horiz. % 476.80% 507.49% 218.36% 178.75% 204.44% 82.38% 100.00%
Net Worth 362,149 354,567 342,694 341,502 327,525 375,100 292,600 15.23%
  QoQ % 2.14% 3.46% 0.35% 4.27% -12.68% 28.20% -
  Horiz. % 123.77% 121.18% 117.12% 116.71% 111.94% 128.20% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 362,149 354,567 342,694 341,502 327,525 375,100 292,600 15.23%
  QoQ % 2.14% 3.46% 0.35% 4.27% -12.68% 28.20% -
  Horiz. % 123.77% 121.18% 117.12% 116.71% 111.94% 128.20% 100.00%
NOSH 976,144 974,086 968,064 975,722 992,500 1,136,666 886,666 6.60%
  QoQ % 0.21% 0.62% -0.78% -1.69% -12.68% 28.20% -
  Horiz. % 110.09% 109.86% 109.18% 110.04% 111.94% 128.20% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 10.09 % 10.54 % 8.32 % 38.34 % 2.50 % -2.81 % 1.73 % 222.97%
  QoQ % -4.27% 26.68% -78.30% 1,433.60% 188.97% -262.43% -
  Horiz. % 583.24% 609.25% 480.92% 2,216.19% 144.51% -162.43% 100.00%
ROE 2.24 % 2.55 % 0.88 % 4.95 % 0.24 % -0.09 % 0.09 % 747.48%
  QoQ % -12.16% 189.77% -82.22% 1,962.50% 366.67% -200.00% -
  Horiz. % 2,488.89% 2,833.33% 977.78% 5,500.00% 266.67% -100.00% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 8.23 8.82 3.73 4.50 3.20 1.07 1.74 180.98%
  QoQ % -6.69% 136.46% -17.11% 40.62% 199.07% -38.51% -
  Horiz. % 472.99% 506.90% 214.37% 258.62% 183.91% 61.49% 100.00%
EPS 0.83 0.93 0.31 1.73 0.08 -0.03 0.03 809.24%
  QoQ % -10.75% 200.00% -82.08% 2,062.50% 366.67% -200.00% -
  Horiz. % 2,766.67% 3,100.00% 1,033.33% 5,766.67% 266.67% -100.00% 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 0.3710 0.3640 0.3540 0.3500 0.3300 0.3300 0.3300 8.10%
  QoQ % 1.92% 2.82% 1.14% 6.06% 0.00% 0.00% -
  Horiz. % 112.42% 110.30% 107.27% 106.06% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,037,127
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 7.75 8.29 3.48 4.23 3.06 1.17 1.49 199.30%
  QoQ % -6.51% 138.22% -17.73% 38.24% 161.54% -21.48% -
  Horiz. % 520.13% 556.38% 233.56% 283.89% 205.37% 78.52% 100.00%
EPS 0.78 0.87 0.29 1.63 0.08 -0.03 0.03 772.45%
  QoQ % -10.34% 200.00% -82.21% 1,937.50% 366.67% -200.00% -
  Horiz. % 2,600.00% 2,900.00% 966.67% 5,433.33% 266.67% -100.00% 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 0.3492 0.3419 0.3304 0.3293 0.3158 0.3617 0.2821 15.24%
  QoQ % 2.14% 3.48% 0.33% 4.27% -12.69% 28.22% -
  Horiz. % 123.79% 121.20% 117.12% 116.73% 111.95% 128.22% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.1800 0.1500 0.1350 0.1100 0.1000 0.1100 0.1100 -
P/RPS 2.19 1.70 3.62 2.44 3.12 10.30 6.33 -50.62%
  QoQ % 28.82% -53.04% 48.36% -21.79% -69.71% 62.72% -
  Horiz. % 34.60% 26.86% 57.19% 38.55% 49.29% 162.72% 100.00%
P/EPS 21.69 16.13 43.55 6.35 125.00 -366.67 366.67 -84.74%
  QoQ % 34.47% -62.96% 585.83% -94.92% 134.09% -200.00% -
  Horiz. % 5.92% 4.40% 11.88% 1.73% 34.09% -100.00% 100.00%
EY 4.61 6.20 2.30 15.75 0.80 -0.27 0.27 559.65%
  QoQ % -25.65% 169.57% -85.40% 1,868.75% 396.30% -200.00% -
  Horiz. % 1,707.41% 2,296.30% 851.85% 5,833.33% 296.30% -100.00% 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 0.49 0.41 0.38 0.31 0.30 0.33 0.33 30.06%
  QoQ % 19.51% 7.89% 22.58% 3.33% -9.09% 0.00% -
  Horiz. % 148.48% 124.24% 115.15% 93.94% 90.91% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 27/11/13 28/08/13 28/05/13 28/02/13 26/11/12 27/08/12 -
Price 0.2050 0.1550 0.1300 0.1250 0.1050 0.1000 0.1100 -
P/RPS 2.49 1.76 3.49 2.78 3.28 9.36 6.33 -46.22%
  QoQ % 41.48% -49.57% 25.54% -15.24% -64.96% 47.87% -
  Horiz. % 39.34% 27.80% 55.13% 43.92% 51.82% 147.87% 100.00%
P/EPS 24.70 16.67 41.94 7.21 131.25 -333.33 366.67 -83.36%
  QoQ % 48.17% -60.25% 481.69% -94.51% 139.38% -190.91% -
  Horiz. % 6.74% 4.55% 11.44% 1.97% 35.80% -90.91% 100.00%
EY 4.05 6.00 2.38 13.86 0.76 -0.30 0.27 505.23%
  QoQ % -32.50% 152.10% -82.83% 1,723.68% 353.33% -211.11% -
  Horiz. % 1,500.00% 2,222.22% 881.48% 5,133.33% 281.48% -111.11% 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 0.55 0.43 0.37 0.36 0.32 0.30 0.33 40.44%
  QoQ % 27.91% 16.22% 2.78% 12.50% 6.67% -9.09% -
  Horiz. % 166.67% 130.30% 112.12% 109.09% 96.97% 90.91% 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.
 


 

197  305  559  1085 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ISTONE 0.25+0.09 
 VELESTO-WA 0.150.00 
 KNM 0.395-0.005 
 SAPNRG-WA 0.130.00 
 GPACKET-WB 0.125+0.005 
 SAPNRG 0.305-0.005 
 VELESTO 0.325-0.005 
 ALAM 0.115+0.01 
 REACH 0.22+0.03 
 REACH-WA 0.075+0.02 
Partners & Brokers