Highlights

[ASIAPAC] QoQ TTM Result on 2011-12-31 [#3]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 28-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Dec-2011  [#3]
Profit Trend QoQ -     -12.61%    YoY -     87.64%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 46,246 53,625 88,610 93,015 94,070 79,607 36,453 17.14%
  QoQ % -13.76% -39.48% -4.74% -1.12% 18.17% 118.38% -
  Horiz. % 126.86% 147.11% 243.08% 255.16% 258.06% 218.38% 100.00%
PBT -5,734 -4,394 10,693 25,175 24,702 24,805 8,068 -
  QoQ % -30.50% -141.09% -57.53% 1.91% -0.42% 207.45% -
  Horiz. % -71.07% -54.46% 132.54% 312.04% 306.17% 307.45% 100.00%
Tax 10,171 9,811 4,958 -5,208 -1,853 -1,504 3,214 115.10%
  QoQ % 3.67% 97.88% 195.20% -181.06% -23.20% -146.80% -
  Horiz. % 316.46% 305.26% 154.26% -162.04% -57.65% -46.80% 100.00%
NP 4,437 5,417 15,651 19,967 22,849 23,301 11,282 -46.23%
  QoQ % -18.09% -65.39% -21.62% -12.61% -1.94% 106.53% -
  Horiz. % 39.33% 48.01% 138.73% 176.98% 202.53% 206.53% 100.00%
NP to SH 4,488 5,468 15,702 19,967 22,849 23,302 11,285 -45.83%
  QoQ % -17.92% -65.18% -21.36% -12.61% -1.94% 106.49% -
  Horiz. % 39.77% 48.45% 139.14% 176.93% 202.47% 206.49% 100.00%
Tax Rate - % - % -46.37 % 20.69 % 7.50 % 6.06 % -39.84 % -
  QoQ % 0.00% 0.00% -324.12% 175.87% 23.76% 115.21% -
  Horiz. % 0.00% 0.00% 116.39% -51.93% -18.83% -15.21% 100.00%
Total Cost 41,809 48,208 72,959 73,048 71,221 56,306 25,171 40.12%
  QoQ % -13.27% -33.92% -0.12% 2.57% 26.49% 123.69% -
  Horiz. % 166.10% 191.52% 289.85% 290.21% 282.95% 223.69% 100.00%
Net Worth 375,100 292,600 320,607 321,199 301,242 320,833 311,883 13.06%
  QoQ % 28.20% -8.74% -0.18% 6.62% -6.11% 2.87% -
  Horiz. % 120.27% 93.82% 102.80% 102.99% 96.59% 102.87% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 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
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 375,100 292,600 320,607 321,199 301,242 320,833 311,883 13.06%
  QoQ % 28.20% -8.74% -0.18% 6.62% -6.11% 2.87% -
  Horiz. % 120.27% 93.82% 102.80% 102.99% 96.59% 102.87% 100.00%
NOSH 1,136,666 886,666 971,538 973,333 912,857 972,222 974,636 10.77%
  QoQ % 28.20% -8.74% -0.18% 6.62% -6.11% -0.25% -
  Horiz. % 116.62% 90.97% 99.68% 99.87% 93.66% 99.75% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 9.59 % 10.10 % 17.66 % 21.47 % 24.29 % 29.27 % 30.95 % -54.11%
  QoQ % -5.05% -42.81% -17.75% -11.61% -17.01% -5.43% -
  Horiz. % 30.99% 32.63% 57.06% 69.37% 78.48% 94.57% 100.00%
ROE 1.20 % 1.87 % 4.90 % 6.22 % 7.58 % 7.26 % 3.62 % -52.01%
  QoQ % -35.83% -61.84% -21.22% -17.94% 4.41% 100.55% -
  Horiz. % 33.15% 51.66% 135.36% 171.82% 209.39% 200.55% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 4.07 6.05 9.12 9.56 10.31 8.19 3.74 5.78%
  QoQ % -32.73% -33.66% -4.60% -7.27% 25.89% 118.98% -
  Horiz. % 108.82% 161.76% 243.85% 255.61% 275.67% 218.98% 100.00%
EPS 0.39 0.62 1.62 2.05 2.50 2.40 1.16 -51.55%
  QoQ % -37.10% -61.73% -20.98% -18.00% 4.17% 106.90% -
  Horiz. % 33.62% 53.45% 139.66% 176.72% 215.52% 206.90% 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 0.3300 0.3300 0.3200 2.07%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 3.13% -
  Horiz. % 103.13% 103.13% 103.13% 103.13% 103.13% 103.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,050,457
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 4.40 5.10 8.44 8.85 8.96 7.58 3.47 17.10%
  QoQ % -13.73% -39.57% -4.63% -1.23% 18.21% 118.44% -
  Horiz. % 126.80% 146.97% 243.23% 255.04% 258.21% 218.44% 100.00%
EPS 0.43 0.52 1.49 1.90 2.18 2.22 1.07 -45.45%
  QoQ % -17.31% -65.10% -21.58% -12.84% -1.80% 107.48% -
  Horiz. % 40.19% 48.60% 139.25% 177.57% 203.74% 207.48% 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 0.3571 0.2785 0.3052 0.3058 0.2868 0.3054 0.2969 13.06%
  QoQ % 28.22% -8.75% -0.20% 6.62% -6.09% 2.86% -
  Horiz. % 120.28% 93.80% 102.80% 103.00% 96.60% 102.86% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.1100 0.1100 0.1100 0.1000 0.0800 0.1000 0.1000 -
P/RPS 2.70 1.82 1.21 1.05 0.78 1.22 2.67 0.75%
  QoQ % 48.35% 50.41% 15.24% 34.62% -36.07% -54.31% -
  Horiz. % 101.12% 68.16% 45.32% 39.33% 29.21% 45.69% 100.00%
P/EPS 27.86 17.84 6.81 4.87 3.20 4.17 8.64 117.80%
  QoQ % 56.17% 161.97% 39.84% 52.19% -23.26% -51.74% -
  Horiz. % 322.45% 206.48% 78.82% 56.37% 37.04% 48.26% 100.00%
EY 3.59 5.61 14.69 20.51 31.29 23.97 11.58 -54.10%
  QoQ % -36.01% -61.81% -28.38% -34.45% 30.54% 106.99% -
  Horiz. % 31.00% 48.45% 126.86% 177.12% 270.21% 206.99% 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 0.33 0.33 0.30 0.24 0.30 0.31 4.24%
  QoQ % 0.00% 0.00% 10.00% 25.00% -20.00% -3.23% -
  Horiz. % 106.45% 106.45% 106.45% 96.77% 77.42% 96.77% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 26/11/12 27/08/12 28/05/12 28/02/12 23/11/11 24/08/11 24/05/11 -
Price 0.1000 0.1100 0.1000 0.1200 0.1000 0.0900 0.1000 -
P/RPS 2.46 1.82 1.10 1.26 0.97 1.10 2.67 -5.30%
  QoQ % 35.16% 65.45% -12.70% 29.90% -11.82% -58.80% -
  Horiz. % 92.13% 68.16% 41.20% 47.19% 36.33% 41.20% 100.00%
P/EPS 25.33 17.84 6.19 5.85 4.00 3.76 8.64 104.44%
  QoQ % 41.98% 188.21% 5.81% 46.25% 6.38% -56.48% -
  Horiz. % 293.17% 206.48% 71.64% 67.71% 46.30% 43.52% 100.00%
EY 3.95 5.61 16.16 17.10 25.03 26.63 11.58 -51.08%
  QoQ % -29.59% -65.28% -5.50% -31.68% -6.01% 129.97% -
  Horiz. % 34.11% 48.45% 139.55% 147.67% 216.15% 229.97% 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 0.33 0.30 0.36 0.30 0.27 0.31 -2.16%
  QoQ % -9.09% 10.00% -16.67% 20.00% 11.11% -12.90% -
  Horiz. % 96.77% 106.45% 96.77% 116.13% 96.77% 87.10% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

2265 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.630.00 
 UCREST 0.3050.00 
 PUC 0.1450.00 
 WILLOW 0.4450.00 
 IRIS 0.2350.00 
 3A 0.990.00 
 M3TECH 0.0650.00 
 LAMBO 0.070.00 
 NETX 0.1650.00 
 GHLSYS 1.880.00 
PARTNERS & BROKERS