Highlights

[ASIAPAC] QoQ TTM Result on 2012-09-30 [#2]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 26-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 30-Sep-2012  [#2]
Profit Trend QoQ -     -17.92%    YoY -     -80.36%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 123,903 103,238 72,299 46,246 53,625 88,610 93,015 21.09%
  QoQ % 20.02% 42.79% 56.34% -13.76% -39.48% -4.74% -
  Horiz. % 133.21% 110.99% 77.73% 49.72% 57.65% 95.26% 100.00%
PBT 10,826 6,291 -3,395 -5,734 -4,394 10,693 25,175 -43.06%
  QoQ % 72.09% 285.30% 40.79% -30.50% -141.09% -57.53% -
  Horiz. % 43.00% 24.99% -13.49% -22.78% -17.45% 42.47% 100.00%
Tax 9,469 11,269 10,378 10,171 9,811 4,958 -5,208 -
  QoQ % -15.97% 8.59% 2.04% 3.67% 97.88% 195.20% -
  Horiz. % -181.82% -216.38% -199.27% -195.30% -188.38% -95.20% 100.00%
NP 20,295 17,560 6,983 4,437 5,417 15,651 19,967 1.09%
  QoQ % 15.58% 151.47% 57.38% -18.09% -65.39% -21.62% -
  Horiz. % 101.64% 87.95% 34.97% 22.22% 27.13% 78.38% 100.00%
NP to SH 20,363 17,628 7,034 4,488 5,468 15,702 19,967 1.32%
  QoQ % 15.52% 150.61% 56.73% -17.92% -65.18% -21.36% -
  Horiz. % 101.98% 88.29% 35.23% 22.48% 27.39% 78.64% 100.00%
Tax Rate -87.47 % -179.13 % - % - % - % -46.37 % 20.69 % -
  QoQ % 51.17% 0.00% 0.00% 0.00% 0.00% -324.12% -
  Horiz. % -422.76% -865.78% 0.00% 0.00% 0.00% -224.12% 100.00%
Total Cost 103,608 85,678 65,316 41,809 48,208 72,959 73,048 26.26%
  QoQ % 20.93% 31.17% 56.22% -13.27% -33.92% -0.12% -
  Horiz. % 141.84% 117.29% 89.42% 57.23% 65.99% 99.88% 100.00%
Net Worth 342,694 341,502 327,525 375,100 292,600 320,607 321,199 4.42%
  QoQ % 0.35% 4.27% -12.68% 28.20% -8.74% -0.18% -
  Horiz. % 106.69% 106.32% 101.97% 116.78% 91.10% 99.82% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 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
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 342,694 341,502 327,525 375,100 292,600 320,607 321,199 4.42%
  QoQ % 0.35% 4.27% -12.68% 28.20% -8.74% -0.18% -
  Horiz. % 106.69% 106.32% 101.97% 116.78% 91.10% 99.82% 100.00%
NOSH 968,064 975,722 992,500 1,136,666 886,666 971,538 973,333 -0.36%
  QoQ % -0.78% -1.69% -12.68% 28.20% -8.74% -0.18% -
  Horiz. % 99.46% 100.25% 101.97% 116.78% 91.10% 99.82% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 16.38 % 17.01 % 9.66 % 9.59 % 10.10 % 17.66 % 21.47 % -16.52%
  QoQ % -3.70% 76.09% 0.73% -5.05% -42.81% -17.75% -
  Horiz. % 76.29% 79.23% 44.99% 44.67% 47.04% 82.25% 100.00%
ROE 5.94 % 5.16 % 2.15 % 1.20 % 1.87 % 4.90 % 6.22 % -3.03%
  QoQ % 15.12% 140.00% 79.17% -35.83% -61.84% -21.22% -
  Horiz. % 95.50% 82.96% 34.57% 19.29% 30.06% 78.78% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 12.80 10.58 7.28 4.07 6.05 9.12 9.56 21.50%
  QoQ % 20.98% 45.33% 78.87% -32.73% -33.66% -4.60% -
  Horiz. % 133.89% 110.67% 76.15% 42.57% 63.28% 95.40% 100.00%
EPS 2.10 1.81 0.71 0.39 0.62 1.62 2.05 1.62%
  QoQ % 16.02% 154.93% 82.05% -37.10% -61.73% -20.98% -
  Horiz. % 102.44% 88.29% 34.63% 19.02% 30.24% 79.02% 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 0.3540 0.3500 0.3300 0.3300 0.3300 0.3300 0.3300 4.80%
  QoQ % 1.14% 6.06% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 107.27% 106.06% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,050,457
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 11.80 9.83 6.88 4.40 5.10 8.44 8.85 21.16%
  QoQ % 20.04% 42.88% 56.36% -13.73% -39.57% -4.63% -
  Horiz. % 133.33% 111.07% 77.74% 49.72% 57.63% 95.37% 100.00%
EPS 1.94 1.68 0.67 0.43 0.52 1.49 1.90 1.40%
  QoQ % 15.48% 150.75% 55.81% -17.31% -65.10% -21.58% -
  Horiz. % 102.11% 88.42% 35.26% 22.63% 27.37% 78.42% 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 0.3262 0.3251 0.3118 0.3571 0.2785 0.3052 0.3058 4.40%
  QoQ % 0.34% 4.27% -12.69% 28.22% -8.75% -0.20% -
  Horiz. % 106.67% 106.31% 101.96% 116.78% 91.07% 99.80% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.1350 0.1100 0.1000 0.1100 0.1100 0.1100 0.1000 -
P/RPS 1.05 1.04 1.37 2.70 1.82 1.21 1.05 -
  QoQ % 0.96% -24.09% -49.26% 48.35% 50.41% 15.24% -
  Horiz. % 100.00% 99.05% 130.48% 257.14% 173.33% 115.24% 100.00%
P/EPS 6.42 6.09 14.11 27.86 17.84 6.81 4.87 20.25%
  QoQ % 5.42% -56.84% -49.35% 56.17% 161.97% 39.84% -
  Horiz. % 131.83% 125.05% 289.73% 572.07% 366.32% 139.84% 100.00%
EY 15.58 16.42 7.09 3.59 5.61 14.69 20.51 -16.76%
  QoQ % -5.12% 131.59% 97.49% -36.01% -61.81% -28.38% -
  Horiz. % 75.96% 80.06% 34.57% 17.50% 27.35% 71.62% 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 0.38 0.31 0.30 0.33 0.33 0.33 0.30 17.09%
  QoQ % 22.58% 3.33% -9.09% 0.00% 0.00% 10.00% -
  Horiz. % 126.67% 103.33% 100.00% 110.00% 110.00% 110.00% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 28/05/13 28/02/13 26/11/12 27/08/12 28/05/12 28/02/12 -
Price 0.1300 0.1250 0.1050 0.1000 0.1100 0.1000 0.1200 -
P/RPS 1.02 1.18 1.44 2.46 1.82 1.10 1.26 -13.15%
  QoQ % -13.56% -18.06% -41.46% 35.16% 65.45% -12.70% -
  Horiz. % 80.95% 93.65% 114.29% 195.24% 144.44% 87.30% 100.00%
P/EPS 6.18 6.92 14.82 25.33 17.84 6.19 5.85 3.73%
  QoQ % -10.69% -53.31% -41.49% 41.98% 188.21% 5.81% -
  Horiz. % 105.64% 118.29% 253.33% 432.99% 304.96% 105.81% 100.00%
EY 16.18 14.45 6.75 3.95 5.61 16.16 17.10 -3.62%
  QoQ % 11.97% 114.07% 70.89% -29.59% -65.28% -5.50% -
  Horiz. % 94.62% 84.50% 39.47% 23.10% 32.81% 94.50% 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 0.37 0.36 0.32 0.30 0.33 0.30 0.36 1.85%
  QoQ % 2.78% 12.50% 6.67% -9.09% 10.00% -16.67% -
  Horiz. % 102.78% 100.00% 88.89% 83.33% 91.67% 83.33% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
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
 
 

406  565  605  704 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DAYA 0.02+0.005 
 M3TECH 0.065+0.005 
 JOE 0.05+0.005 
 MACPIE 0.130.00 
 KANGER 0.050.00 
 PASUKGB 0.050.00 
 AIRASIA 1.13-0.03 
 SERBADK-WA 0.075-0.005 
 MAG 0.2150.00 
 HIAPTEK 0.66-0.035 
PARTNERS & BROKERS