Highlights

[ASIAPAC] QoQ TTM Result on 2014-12-31 [#3]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 25-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Dec-2014  [#3]
Profit Trend QoQ -     -14.58%    YoY -     -23.08%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 166,696 189,560 230,269 252,036 275,085 309,887 284,191 -29.91%
  QoQ % -12.06% -17.68% -8.64% -8.38% -11.23% 9.04% -
  Horiz. % 58.66% 66.70% 81.03% 88.69% 96.80% 109.04% 100.00%
PBT 506,813 514,276 528,843 30,119 36,446 45,929 43,367 414.21%
  QoQ % -1.45% -2.75% 1,655.85% -17.36% -20.65% 5.91% -
  Horiz. % 1,168.66% 1,185.87% 1,219.46% 69.45% 84.04% 105.91% 100.00%
Tax -146,340 -148,596 -152,265 -1,613 -3,072 -4,134 -2,538 1,388.82%
  QoQ % 1.52% 2.41% -9,339.86% 47.49% 25.69% -62.88% -
  Horiz. % 5,765.96% 5,854.85% 5,999.41% 63.55% 121.04% 162.88% 100.00%
NP 360,473 365,680 376,578 28,506 33,374 41,795 40,829 326.61%
  QoQ % -1.42% -2.89% 1,221.05% -14.59% -20.15% 2.37% -
  Horiz. % 882.88% 895.64% 922.33% 69.82% 81.74% 102.37% 100.00%
NP to SH 360,490 365,692 376,590 28,516 33,382 41,800 40,832 326.60%
  QoQ % -1.42% -2.89% 1,220.63% -14.58% -20.14% 2.37% -
  Horiz. % 882.86% 895.60% 922.29% 69.84% 81.75% 102.37% 100.00%
Tax Rate 28.87 % 28.89 % 28.79 % 5.36 % 8.43 % 9.00 % 5.85 % 189.58%
  QoQ % -0.07% 0.35% 437.13% -36.42% -6.33% 53.85% -
  Horiz. % 493.50% 493.85% 492.14% 91.62% 144.10% 153.85% 100.00%
Total Cost -193,777 -176,120 -146,309 223,530 241,711 268,092 243,362 -
  QoQ % -10.03% -20.38% -165.45% -7.52% -9.84% 10.16% -
  Horiz. % -79.63% -72.37% -60.12% 91.85% 99.32% 110.16% 100.00%
Net Worth 780,327 782,977 785,610 388,319 364,105 383,347 409,840 53.56%
  QoQ % -0.34% -0.34% 102.31% 6.65% -5.02% -6.46% -
  Horiz. % 190.40% 191.04% 191.69% 94.75% 88.84% 93.54% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 2,957 2,957 2,957 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% - - - -
Div Payout % 0.82 % 0.81 % 0.79 % - % - % - % - % -
  QoQ % 1.23% 2.53% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 103.80% 102.53% 100.00% - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 780,327 782,977 785,610 388,319 364,105 383,347 409,840 53.56%
  QoQ % -0.34% -0.34% 102.31% 6.65% -5.02% -6.46% -
  Horiz. % 190.40% 191.04% 191.69% 94.75% 88.84% 93.54% 100.00%
NOSH 991,521 989,857 985,709 980,606 917,142 968,048 975,811 1.07%
  QoQ % 0.17% 0.42% 0.52% 6.92% -5.26% -0.80% -
  Horiz. % 101.61% 101.44% 101.01% 100.49% 93.99% 99.20% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 216.25 % 192.91 % 163.54 % 11.31 % 12.13 % 13.49 % 14.37 % 508.53%
  QoQ % 12.10% 17.96% 1,345.98% -6.76% -10.08% -6.12% -
  Horiz. % 1,504.87% 1,342.45% 1,138.07% 78.71% 84.41% 93.88% 100.00%
ROE 46.20 % 46.71 % 47.94 % 7.34 % 9.17 % 10.90 % 9.96 % 177.88%
  QoQ % -1.09% -2.57% 553.13% -19.96% -15.87% 9.44% -
  Horiz. % 463.86% 468.98% 481.33% 73.69% 92.07% 109.44% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 16.81 19.15 23.36 25.70 29.99 32.01 29.12 -30.65%
  QoQ % -12.22% -18.02% -9.11% -14.30% -6.31% 9.92% -
  Horiz. % 57.73% 65.76% 80.22% 88.26% 102.99% 109.92% 100.00%
EPS 36.36 36.94 38.20 2.91 3.64 4.32 4.18 322.40%
  QoQ % -1.57% -3.30% 1,212.71% -20.05% -15.74% 3.35% -
  Horiz. % 869.86% 883.73% 913.88% 69.62% 87.08% 103.35% 100.00%
DPS 0.30 0.30 0.30 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% - - - -
NAPS 0.7870 0.7910 0.7970 0.3960 0.3970 0.3960 0.4200 51.93%
  QoQ % -0.51% -0.75% 101.26% -0.25% 0.25% -5.71% -
  Horiz. % 187.38% 188.33% 189.76% 94.29% 94.52% 94.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,046,537
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 15.93 18.11 22.00 24.08 26.29 29.61 27.16 -29.91%
  QoQ % -12.04% -17.68% -8.64% -8.41% -11.21% 9.02% -
  Horiz. % 58.65% 66.68% 81.00% 88.66% 96.80% 109.02% 100.00%
EPS 34.45 34.94 35.98 2.72 3.19 3.99 3.90 326.75%
  QoQ % -1.40% -2.89% 1,222.79% -14.73% -20.05% 2.31% -
  Horiz. % 883.33% 895.90% 922.56% 69.74% 81.79% 102.31% 100.00%
DPS 0.28 0.28 0.28 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% - - - -
NAPS 0.7456 0.7482 0.7507 0.3711 0.3479 0.3663 0.3916 53.56%
  QoQ % -0.35% -0.33% 102.29% 6.67% -5.02% -6.46% -
  Horiz. % 190.40% 191.06% 191.70% 94.77% 88.84% 93.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.2000 0.2450 0.2300 0.2200 0.3050 0.2900 0.2000 -
P/RPS 1.19 1.28 0.98 0.86 1.02 0.91 0.69 43.77%
  QoQ % -7.03% 30.61% 13.95% -15.69% 12.09% 31.88% -
  Horiz. % 172.46% 185.51% 142.03% 124.64% 147.83% 131.88% 100.00%
P/EPS 0.55 0.66 0.60 7.57 8.38 6.72 4.78 -76.31%
  QoQ % -16.67% 10.00% -92.07% -9.67% 24.70% 40.59% -
  Horiz. % 11.51% 13.81% 12.55% 158.37% 175.31% 140.59% 100.00%
EY 181.79 150.79 166.11 13.22 11.93 14.89 20.92 322.12%
  QoQ % 20.56% -9.22% 1,156.51% 10.81% -19.88% -28.82% -
  Horiz. % 868.98% 720.79% 794.02% 63.19% 57.03% 71.18% 100.00%
DY 1.50 1.22 1.30 0.00 0.00 0.00 0.00 -
  QoQ % 22.95% -6.15% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 115.38% 93.85% 100.00% - - - -
P/NAPS 0.25 0.31 0.29 0.56 0.77 0.73 0.48 -35.24%
  QoQ % -19.35% 6.90% -48.21% -27.27% 5.48% 52.08% -
  Horiz. % 52.08% 64.58% 60.42% 116.67% 160.42% 152.08% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 27/08/15 28/05/15 25/02/15 25/11/14 21/08/14 22/05/14 -
Price 0.2100 0.1800 0.2500 0.2350 0.2800 0.3350 0.2700 -
P/RPS 1.25 0.94 1.07 0.91 0.93 1.05 0.93 21.77%
  QoQ % 32.98% -12.15% 17.58% -2.15% -11.43% 12.90% -
  Horiz. % 134.41% 101.08% 115.05% 97.85% 100.00% 112.90% 100.00%
P/EPS 0.58 0.49 0.65 8.08 7.69 7.76 6.45 -79.90%
  QoQ % 18.37% -24.62% -91.96% 5.07% -0.90% 20.31% -
  Horiz. % 8.99% 7.60% 10.08% 125.27% 119.22% 120.31% 100.00%
EY 173.13 205.24 152.82 12.37 13.00 12.89 15.50 398.95%
  QoQ % -15.65% 34.30% 1,135.41% -4.85% 0.85% -16.84% -
  Horiz. % 1,116.97% 1,324.13% 985.94% 79.81% 83.87% 83.16% 100.00%
DY 1.43 1.66 1.20 0.00 0.00 0.00 0.00 -
  QoQ % -13.86% 38.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 119.17% 138.33% 100.00% - - - -
P/NAPS 0.27 0.23 0.31 0.59 0.71 0.85 0.64 -43.72%
  QoQ % 17.39% -25.81% -47.46% -16.90% -16.47% 32.81% -
  Horiz. % 42.19% 35.94% 48.44% 92.19% 110.94% 132.81% 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
 
 

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