Highlights

[ASIAPAC] QoQ TTM Result on 2012-12-31 [#3]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Dec-2012  [#3]
Profit Trend QoQ -     56.73%    YoY -     -64.77%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 197,702 123,903 103,238 72,299 46,246 53,625 88,610 70.66%
  QoQ % 59.56% 20.02% 42.79% 56.34% -13.76% -39.48% -
  Horiz. % 223.11% 139.83% 116.51% 81.59% 52.19% 60.52% 100.00%
PBT 23,209 10,826 6,291 -3,395 -5,734 -4,394 10,693 67.56%
  QoQ % 114.38% 72.09% 285.30% 40.79% -30.50% -141.09% -
  Horiz. % 217.05% 101.24% 58.83% -31.75% -53.62% -41.09% 100.00%
Tax 6,485 9,469 11,269 10,378 10,171 9,811 4,958 19.58%
  QoQ % -31.51% -15.97% 8.59% 2.04% 3.67% 97.88% -
  Horiz. % 130.80% 190.98% 227.29% 209.32% 205.14% 197.88% 100.00%
NP 29,694 20,295 17,560 6,983 4,437 5,417 15,651 53.20%
  QoQ % 46.31% 15.58% 151.47% 57.38% -18.09% -65.39% -
  Horiz. % 189.73% 129.67% 112.20% 44.62% 28.35% 34.61% 100.00%
NP to SH 29,763 20,363 17,628 7,034 4,488 5,468 15,702 53.10%
  QoQ % 46.16% 15.52% 150.61% 56.73% -17.92% -65.18% -
  Horiz. % 189.55% 129.68% 112.27% 44.80% 28.58% 34.82% 100.00%
Tax Rate -27.94 % -87.47 % -179.13 % - % - % - % -46.37 % -28.64%
  QoQ % 68.06% 51.17% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.25% 188.63% 386.31% 0.00% 0.00% 0.00% 100.00%
Total Cost 168,008 103,608 85,678 65,316 41,809 48,208 72,959 74.29%
  QoQ % 62.16% 20.93% 31.17% 56.22% -13.27% -33.92% -
  Horiz. % 230.28% 142.01% 117.43% 89.52% 57.30% 66.08% 100.00%
Net Worth 354,567 342,694 341,502 327,525 375,100 292,600 320,607 6.94%
  QoQ % 3.46% 0.35% 4.27% -12.68% 28.20% -8.74% -
  Horiz. % 110.59% 106.89% 106.52% 102.16% 117.00% 91.26% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 354,567 342,694 341,502 327,525 375,100 292,600 320,607 6.94%
  QoQ % 3.46% 0.35% 4.27% -12.68% 28.20% -8.74% -
  Horiz. % 110.59% 106.89% 106.52% 102.16% 117.00% 91.26% 100.00%
NOSH 974,086 968,064 975,722 992,500 1,136,666 886,666 971,538 0.17%
  QoQ % 0.62% -0.78% -1.69% -12.68% 28.20% -8.74% -
  Horiz. % 100.26% 99.64% 100.43% 102.16% 117.00% 91.26% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 15.02 % 16.38 % 17.01 % 9.66 % 9.59 % 10.10 % 17.66 % -10.22%
  QoQ % -8.30% -3.70% 76.09% 0.73% -5.05% -42.81% -
  Horiz. % 85.05% 92.75% 96.32% 54.70% 54.30% 57.19% 100.00%
ROE 8.39 % 5.94 % 5.16 % 2.15 % 1.20 % 1.87 % 4.90 % 43.08%
  QoQ % 41.25% 15.12% 140.00% 79.17% -35.83% -61.84% -
  Horiz. % 171.22% 121.22% 105.31% 43.88% 24.49% 38.16% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 20.30 12.80 10.58 7.28 4.07 6.05 9.12 70.39%
  QoQ % 58.59% 20.98% 45.33% 78.87% -32.73% -33.66% -
  Horiz. % 222.59% 140.35% 116.01% 79.82% 44.63% 66.34% 100.00%
EPS 3.06 2.10 1.81 0.71 0.39 0.62 1.62 52.75%
  QoQ % 45.71% 16.02% 154.93% 82.05% -37.10% -61.73% -
  Horiz. % 188.89% 129.63% 111.73% 43.83% 24.07% 38.27% 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 0.3640 0.3540 0.3500 0.3300 0.3300 0.3300 0.3300 6.75%
  QoQ % 2.82% 1.14% 6.06% 0.00% 0.00% 0.00% -
  Horiz. % 110.30% 107.27% 106.06% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,046,537
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 18.89 11.84 9.86 6.91 4.42 5.12 8.47 70.62%
  QoQ % 59.54% 20.08% 42.69% 56.33% -13.67% -39.55% -
  Horiz. % 223.02% 139.79% 116.41% 81.58% 52.18% 60.45% 100.00%
EPS 2.84 1.95 1.68 0.67 0.43 0.52 1.50 52.99%
  QoQ % 45.64% 16.07% 150.75% 55.81% -17.31% -65.33% -
  Horiz. % 189.33% 130.00% 112.00% 44.67% 28.67% 34.67% 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 0.3388 0.3275 0.3263 0.3130 0.3584 0.2796 0.3064 6.92%
  QoQ % 3.45% 0.37% 4.25% -12.67% 28.18% -8.75% -
  Horiz. % 110.57% 106.89% 106.49% 102.15% 116.97% 91.25% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.1500 0.1350 0.1100 0.1000 0.1100 0.1100 0.1100 -
P/RPS 0.74 1.05 1.04 1.37 2.70 1.82 1.21 -27.93%
  QoQ % -29.52% 0.96% -24.09% -49.26% 48.35% 50.41% -
  Horiz. % 61.16% 86.78% 85.95% 113.22% 223.14% 150.41% 100.00%
P/EPS 4.91 6.42 6.09 14.11 27.86 17.84 6.81 -19.58%
  QoQ % -23.52% 5.42% -56.84% -49.35% 56.17% 161.97% -
  Horiz. % 72.10% 94.27% 89.43% 207.20% 409.10% 261.97% 100.00%
EY 20.37 15.58 16.42 7.09 3.59 5.61 14.69 24.33%
  QoQ % 30.74% -5.12% 131.59% 97.49% -36.01% -61.81% -
  Horiz. % 138.67% 106.06% 111.78% 48.26% 24.44% 38.19% 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 0.41 0.38 0.31 0.30 0.33 0.33 0.33 15.56%
  QoQ % 7.89% 22.58% 3.33% -9.09% 0.00% 0.00% -
  Horiz. % 124.24% 115.15% 93.94% 90.91% 100.00% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 28/08/13 28/05/13 28/02/13 26/11/12 27/08/12 28/05/12 -
Price 0.1550 0.1300 0.1250 0.1050 0.1000 0.1100 0.1000 -
P/RPS 0.76 1.02 1.18 1.44 2.46 1.82 1.10 -21.83%
  QoQ % -25.49% -13.56% -18.06% -41.46% 35.16% 65.45% -
  Horiz. % 69.09% 92.73% 107.27% 130.91% 223.64% 165.45% 100.00%
P/EPS 5.07 6.18 6.92 14.82 25.33 17.84 6.19 -12.45%
  QoQ % -17.96% -10.69% -53.31% -41.49% 41.98% 188.21% -
  Horiz. % 81.91% 99.84% 111.79% 239.42% 409.21% 288.21% 100.00%
EY 19.71 16.18 14.45 6.75 3.95 5.61 16.16 14.14%
  QoQ % 21.82% 11.97% 114.07% 70.89% -29.59% -65.28% -
  Horiz. % 121.97% 100.12% 89.42% 41.77% 24.44% 34.72% 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 0.43 0.37 0.36 0.32 0.30 0.33 0.30 27.10%
  QoQ % 16.22% 2.78% 12.50% 6.67% -9.09% 10.00% -
  Horiz. % 143.33% 123.33% 120.00% 106.67% 100.00% 110.00% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

304  570  581 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PEKAT 0.815+0.495 
 SANICHI 0.065-0.015 
 SAUDEE 0.16+0.01 
 FOCUS 0.0450.00 
 SERBADK 0.595-0.03 
 BSTEAD 0.74+0.12 
 AVI 0.13-0.01 
 ASB 0.16+0.005 
 HSI-HGN 0.05-0.01 
 KNM 0.180.00 

FEATURED POSTS

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