Highlights

[ASIAPAC] QoQ TTM Result on 2011-06-30 [#1]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 24-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 30-Jun-2011  [#1]
Profit Trend QoQ -     106.49%    YoY -     92.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 88,610 93,015 94,070 79,607 36,453 37,586 55,733 36.18%
  QoQ % -4.74% -1.12% 18.17% 118.38% -3.01% -32.56% -
  Horiz. % 158.99% 166.89% 168.79% 142.84% 65.41% 67.44% 100.00%
PBT 10,693 25,175 24,702 24,805 8,068 14,102 15,965 -23.43%
  QoQ % -57.53% 1.91% -0.42% 207.45% -42.79% -11.67% -
  Horiz. % 66.98% 157.69% 154.73% 155.37% 50.54% 88.33% 100.00%
Tax 4,958 -5,208 -1,853 -1,504 3,214 -3,454 -4,899 -
  QoQ % 195.20% -181.06% -23.20% -146.80% 193.05% 29.50% -
  Horiz. % -101.20% 106.31% 37.82% 30.70% -65.61% 70.50% 100.00%
NP 15,651 19,967 22,849 23,301 11,282 10,648 11,066 25.97%
  QoQ % -21.62% -12.61% -1.94% 106.53% 5.95% -3.78% -
  Horiz. % 141.43% 180.44% 206.48% 210.56% 101.95% 96.22% 100.00%
NP to SH 15,702 19,967 22,849 23,302 11,285 10,641 11,061 26.28%
  QoQ % -21.36% -12.61% -1.94% 106.49% 6.05% -3.80% -
  Horiz. % 141.96% 180.52% 206.57% 210.67% 102.03% 96.20% 100.00%
Tax Rate -46.37 % 20.69 % 7.50 % 6.06 % -39.84 % 24.49 % 30.69 % -
  QoQ % -324.12% 175.87% 23.76% 115.21% -262.68% -20.20% -
  Horiz. % -151.09% 67.42% 24.44% 19.75% -129.81% 79.80% 100.00%
Total Cost 72,959 73,048 71,221 56,306 25,171 26,938 44,667 38.65%
  QoQ % -0.12% 2.57% 26.49% 123.69% -6.56% -39.69% -
  Horiz. % 163.34% 163.54% 159.45% 126.06% 56.35% 60.31% 100.00%
Net Worth 320,607 321,199 301,242 320,833 311,883 291,916 307,745 2.76%
  QoQ % -0.18% 6.62% -6.11% 2.87% 6.84% -5.14% -
  Horiz. % 104.18% 104.37% 97.89% 104.25% 101.34% 94.86% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 320,607 321,199 301,242 320,833 311,883 291,916 307,745 2.76%
  QoQ % -0.18% 6.62% -6.11% 2.87% 6.84% -5.14% -
  Horiz. % 104.18% 104.37% 97.89% 104.25% 101.34% 94.86% 100.00%
NOSH 971,538 973,333 912,857 972,222 974,636 941,666 992,727 -1.43%
  QoQ % -0.18% 6.62% -6.11% -0.25% 3.50% -5.14% -
  Horiz. % 97.87% 98.05% 91.95% 97.93% 98.18% 94.86% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 17.66 % 21.47 % 24.29 % 29.27 % 30.95 % 28.33 % 19.86 % -7.52%
  QoQ % -17.75% -11.61% -17.01% -5.43% 9.25% 42.65% -
  Horiz. % 88.92% 108.11% 122.31% 147.38% 155.84% 142.65% 100.00%
ROE 4.90 % 6.22 % 7.58 % 7.26 % 3.62 % 3.65 % 3.59 % 23.02%
  QoQ % -21.22% -17.94% 4.41% 100.55% -0.82% 1.67% -
  Horiz. % 136.49% 173.26% 211.14% 202.23% 100.84% 101.67% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 9.12 9.56 10.31 8.19 3.74 3.99 5.61 38.22%
  QoQ % -4.60% -7.27% 25.89% 118.98% -6.27% -28.88% -
  Horiz. % 162.57% 170.41% 183.78% 145.99% 66.67% 71.12% 100.00%
EPS 1.62 2.05 2.50 2.40 1.16 1.13 1.11 28.64%
  QoQ % -20.98% -18.00% 4.17% 106.90% 2.65% 1.80% -
  Horiz. % 145.95% 184.68% 225.23% 216.22% 104.50% 101.80% 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 0.3300 0.3300 0.3300 0.3300 0.3200 0.3100 0.3100 4.25%
  QoQ % 0.00% 0.00% 0.00% 3.13% 3.23% 0.00% -
  Horiz. % 106.45% 106.45% 106.45% 106.45% 103.23% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,046,537
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 8.47 8.89 8.99 7.61 3.48 3.59 5.33 36.14%
  QoQ % -4.72% -1.11% 18.13% 118.68% -3.06% -32.65% -
  Horiz. % 158.91% 166.79% 168.67% 142.78% 65.29% 67.35% 100.00%
EPS 1.50 1.91 2.18 2.23 1.08 1.02 1.06 26.02%
  QoQ % -21.47% -12.39% -2.24% 106.48% 5.88% -3.77% -
  Horiz. % 141.51% 180.19% 205.66% 210.38% 101.89% 96.23% 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 0.3064 0.3069 0.2878 0.3066 0.2980 0.2789 0.2941 2.77%
  QoQ % -0.16% 6.64% -6.13% 2.89% 6.85% -5.17% -
  Horiz. % 104.18% 104.35% 97.86% 104.25% 101.33% 94.83% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.1100 0.1000 0.0800 0.1000 0.1000 0.1000 0.1000 -
P/RPS 1.21 1.05 0.78 1.22 2.67 2.51 1.78 -22.67%
  QoQ % 15.24% 34.62% -36.07% -54.31% 6.37% 41.01% -
  Horiz. % 67.98% 58.99% 43.82% 68.54% 150.00% 141.01% 100.00%
P/EPS 6.81 4.87 3.20 4.17 8.64 8.85 8.98 -16.83%
  QoQ % 39.84% 52.19% -23.26% -51.74% -2.37% -1.45% -
  Horiz. % 75.84% 54.23% 35.63% 46.44% 96.21% 98.55% 100.00%
EY 14.69 20.51 31.29 23.97 11.58 11.30 11.14 20.23%
  QoQ % -28.38% -34.45% 30.54% 106.99% 2.48% 1.44% -
  Horiz. % 131.87% 184.11% 280.88% 215.17% 103.95% 101.44% 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 0.33 0.30 0.24 0.30 0.31 0.32 0.32 2.07%
  QoQ % 10.00% 25.00% -20.00% -3.23% -3.12% 0.00% -
  Horiz. % 103.13% 93.75% 75.00% 93.75% 96.88% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/05/12 28/02/12 23/11/11 24/08/11 24/05/11 24/02/11 23/11/10 -
Price 0.1000 0.1200 0.1000 0.0900 0.1000 0.1000 0.1000 -
P/RPS 1.10 1.26 0.97 1.10 2.67 2.51 1.78 -27.43%
  QoQ % -12.70% 29.90% -11.82% -58.80% 6.37% 41.01% -
  Horiz. % 61.80% 70.79% 54.49% 61.80% 150.00% 141.01% 100.00%
P/EPS 6.19 5.85 4.00 3.76 8.64 8.85 8.98 -21.95%
  QoQ % 5.81% 46.25% 6.38% -56.48% -2.37% -1.45% -
  Horiz. % 68.93% 65.14% 44.54% 41.87% 96.21% 98.55% 100.00%
EY 16.16 17.10 25.03 26.63 11.58 11.30 11.14 28.12%
  QoQ % -5.50% -31.68% -6.01% 129.97% 2.48% 1.44% -
  Horiz. % 145.06% 153.50% 224.69% 239.05% 103.95% 101.44% 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 0.30 0.36 0.30 0.27 0.31 0.32 0.32 -4.21%
  QoQ % -16.67% 20.00% 11.11% -12.90% -3.12% 0.00% -
  Horiz. % 93.75% 112.50% 93.75% 84.38% 96.88% 100.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

312  407  605  1148 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.695-0.05 
 DNEX 0.89+0.025 
 PRIVA 0.23+0.025 
 SERBADK-WA 0.12-0.005 
 KNM 0.2050.00 
 QES 0.815+0.075 
 JETSON 0.445+0.06 
 VIZIONE 0.19-0.01 
 MTOUCHE 0.09+0.005 
 SEDANIA 0.88+0.045 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS