Highlights

[ASIAPAC] QoQ Quarter Result on 2014-03-31 [#4]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 22-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Mar-2014  [#4]
Profit Trend QoQ -     155.12%    YoY -     22.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 57,283 51,136 61,776 81,841 80,332 85,938 36,080 35.98%
  QoQ % 12.02% -17.22% -24.52% 1.88% -6.52% 138.19% -
  Horiz. % 158.77% 141.73% 171.22% 226.83% 222.65% 238.19% 100.00%
PBT 6,428 2,996 7,692 13,003 12,755 12,479 5,130 16.18%
  QoQ % 114.55% -61.05% -40.84% 1.94% 2.21% 143.26% -
  Horiz. % 125.30% 58.40% 149.94% 253.47% 248.64% 243.26% 100.00%
Tax -3,194 -2,359 -3,725 7,665 -4,653 -3,421 -2,129 30.95%
  QoQ % -35.40% 36.67% -148.60% 264.73% -36.01% -60.69% -
  Horiz. % 150.02% 110.80% 174.96% -360.03% 218.55% 160.69% 100.00%
NP 3,234 637 3,967 20,668 8,102 9,058 3,001 5.10%
  QoQ % 407.69% -83.94% -80.81% 155.10% -10.55% 201.83% -
  Horiz. % 107.76% 21.23% 132.19% 688.70% 269.98% 301.83% 100.00%
NP to SH 3,236 641 3,969 20,670 8,102 9,059 3,001 5.14%
  QoQ % 404.84% -83.85% -80.80% 155.12% -10.56% 201.87% -
  Horiz. % 107.83% 21.36% 132.26% 688.77% 269.98% 301.87% 100.00%
Tax Rate 49.69 % 78.74 % 48.43 % -58.95 % 36.48 % 27.41 % 41.50 % 12.72%
  QoQ % -36.89% 62.59% 182.15% -261.60% 33.09% -33.95% -
  Horiz. % 119.73% 189.73% 116.70% -142.05% 87.90% 66.05% 100.00%
Total Cost 54,049 50,499 57,809 61,173 72,230 76,880 33,079 38.60%
  QoQ % 7.03% -12.65% -5.50% -15.31% -6.05% 132.41% -
  Horiz. % 163.39% 152.66% 174.76% 184.93% 218.36% 232.41% 100.00%
Net Worth 388,319 364,105 383,347 409,840 362,149 354,567 342,694 8.66%
  QoQ % 6.65% -5.02% -6.46% 13.17% 2.14% 3.46% -
  Horiz. % 113.31% 106.25% 111.86% 119.59% 105.68% 103.46% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 388,319 364,105 383,347 409,840 362,149 354,567 342,694 8.66%
  QoQ % 6.65% -5.02% -6.46% 13.17% 2.14% 3.46% -
  Horiz. % 113.31% 106.25% 111.86% 119.59% 105.68% 103.46% 100.00%
NOSH 980,606 917,142 968,048 975,811 976,144 974,086 968,064 0.86%
  QoQ % 6.92% -5.26% -0.80% -0.03% 0.21% 0.62% -
  Horiz. % 101.30% 94.74% 100.00% 100.80% 100.83% 100.62% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 5.65 % 1.25 % 6.42 % 25.25 % 10.09 % 10.54 % 8.32 % -22.69%
  QoQ % 352.00% -80.53% -74.57% 150.25% -4.27% 26.68% -
  Horiz. % 67.91% 15.02% 77.16% 303.49% 121.27% 126.68% 100.00%
ROE 0.83 % 0.18 % 1.04 % 5.04 % 2.24 % 2.55 % 0.88 % -3.81%
  QoQ % 361.11% -82.69% -79.37% 125.00% -12.16% 189.77% -
  Horiz. % 94.32% 20.45% 118.18% 572.73% 254.55% 289.77% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 5.84 5.58 6.38 8.39 8.23 8.82 3.73 34.72%
  QoQ % 4.66% -12.54% -23.96% 1.94% -6.69% 136.46% -
  Horiz. % 156.57% 149.60% 171.05% 224.93% 220.64% 236.46% 100.00%
EPS 0.33 0.07 0.41 2.12 0.83 0.93 0.31 4.24%
  QoQ % 371.43% -82.93% -80.66% 155.42% -10.75% 200.00% -
  Horiz. % 106.45% 22.58% 132.26% 683.87% 267.74% 300.00% 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 0.3960 0.3970 0.3960 0.4200 0.3710 0.3640 0.3540 7.74%
  QoQ % -0.25% 0.25% -5.71% 13.21% 1.92% 2.82% -
  Horiz. % 111.86% 112.15% 111.86% 118.64% 104.80% 102.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,037,127
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 5.52 4.93 5.96 7.89 7.75 8.29 3.48 35.90%
  QoQ % 11.97% -17.28% -24.46% 1.81% -6.51% 138.22% -
  Horiz. % 158.62% 141.67% 171.26% 226.72% 222.70% 238.22% 100.00%
EPS 0.31 0.06 0.38 1.99 0.78 0.87 0.29 4.53%
  QoQ % 416.67% -84.21% -80.90% 155.13% -10.34% 200.00% -
  Horiz. % 106.90% 20.69% 131.03% 686.21% 268.97% 300.00% 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 0.3744 0.3511 0.3696 0.3952 0.3492 0.3419 0.3304 8.67%
  QoQ % 6.64% -5.01% -6.48% 13.17% 2.14% 3.48% -
  Horiz. % 113.32% 106.27% 111.86% 119.61% 105.69% 103.48% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.2200 0.3050 0.2900 0.2000 0.1800 0.1500 0.1350 -
P/RPS 3.77 5.47 4.54 2.38 2.19 1.70 3.62 2.74%
  QoQ % -31.08% 20.48% 90.76% 8.68% 28.82% -53.04% -
  Horiz. % 104.14% 151.10% 125.41% 65.75% 60.50% 46.96% 100.00%
P/EPS 66.67 436.39 70.73 9.44 21.69 16.13 43.55 32.73%
  QoQ % -84.72% 516.98% 649.26% -56.48% 34.47% -62.96% -
  Horiz. % 153.09% 1,002.04% 162.41% 21.68% 49.80% 37.04% 100.00%
EY 1.50 0.23 1.41 10.59 4.61 6.20 2.30 -24.74%
  QoQ % 552.17% -83.69% -86.69% 129.72% -25.65% 169.57% -
  Horiz. % 65.22% 10.00% 61.30% 460.43% 200.43% 269.57% 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 0.56 0.77 0.73 0.48 0.49 0.41 0.38 29.41%
  QoQ % -27.27% 5.48% 52.08% -2.04% 19.51% 7.89% -
  Horiz. % 147.37% 202.63% 192.11% 126.32% 128.95% 107.89% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 25/11/14 21/08/14 22/05/14 27/02/14 27/11/13 28/08/13 -
Price 0.2350 0.2800 0.3350 0.2700 0.2050 0.1550 0.1300 -
P/RPS 4.02 5.02 5.25 3.22 2.49 1.76 3.49 9.86%
  QoQ % -19.92% -4.38% 63.04% 29.32% 41.48% -49.57% -
  Horiz. % 115.19% 143.84% 150.43% 92.26% 71.35% 50.43% 100.00%
P/EPS 71.21 400.62 81.71 12.75 24.70 16.67 41.94 42.19%
  QoQ % -82.23% 390.29% 540.86% -48.38% 48.17% -60.25% -
  Horiz. % 169.79% 955.22% 194.83% 30.40% 58.89% 39.75% 100.00%
EY 1.40 0.25 1.22 7.85 4.05 6.00 2.38 -29.73%
  QoQ % 460.00% -79.51% -84.46% 93.83% -32.50% 152.10% -
  Horiz. % 58.82% 10.50% 51.26% 329.83% 170.17% 252.10% 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 0.59 0.71 0.85 0.64 0.55 0.43 0.37 36.37%
  QoQ % -16.90% -16.47% 32.81% 16.36% 27.91% 16.22% -
  Horiz. % 159.46% 191.89% 229.73% 172.97% 148.65% 116.22% 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.
 


 

299  136  531  1215 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMI 0.105+0.015 
 SCOMI-WB 0.045+0.01 
 NETX 0.0150.00 
 SAPNRG 0.315+0.015 
 KNM 0.37+0.02 
 GPACKET 0.465+0.02 
 HSI-H6R 0.33-0.06 
 HSI-C5J 0.215+0.075 
 HSI-C5P 0.355+0.06 
 KNM-WB 0.29+0.025 
Partners & Brokers