Highlights

[ASIAPAC] QoQ TTM Result on 2010-03-31 [#4]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 27-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 31-Mar-2010  [#4]
Profit Trend QoQ -     128.44%    YoY -     1,649.74%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 37,586 55,733 70,611 101,643 106,811 101,596 104,955 -49.48%
  QoQ % -32.56% -21.07% -30.53% -4.84% 5.13% -3.20% -
  Horiz. % 35.81% 53.10% 67.28% 96.84% 101.77% 96.80% 100.00%
PBT 14,102 15,965 17,636 27,686 16,892 17,775 14,686 -2.66%
  QoQ % -11.67% -9.47% -36.30% 63.90% -4.97% 21.03% -
  Horiz. % 96.02% 108.71% 120.09% 188.52% 115.02% 121.03% 100.00%
Tax -3,454 -4,899 -5,510 -7,385 -8,009 -7,888 -8,103 -43.27%
  QoQ % 29.50% 11.09% 25.39% 7.79% -1.53% 2.65% -
  Horiz. % 42.63% 60.46% 68.00% 91.14% 98.84% 97.35% 100.00%
NP 10,648 11,066 12,126 20,301 8,883 9,887 6,583 37.67%
  QoQ % -3.78% -8.74% -40.27% 128.54% -10.15% 50.19% -
  Horiz. % 161.75% 168.10% 184.20% 308.39% 134.94% 150.19% 100.00%
NP to SH 10,641 11,061 12,122 20,297 8,885 9,883 6,579 37.67%
  QoQ % -3.80% -8.75% -40.28% 128.44% -10.10% 50.22% -
  Horiz. % 161.74% 168.13% 184.25% 308.51% 135.05% 150.22% 100.00%
Tax Rate 24.49 % 30.69 % 31.24 % 26.67 % 47.41 % 44.38 % 55.17 % -41.72%
  QoQ % -20.20% -1.76% 17.14% -43.75% 6.83% -19.56% -
  Horiz. % 44.39% 55.63% 56.62% 48.34% 85.93% 80.44% 100.00%
Total Cost 26,938 44,667 58,485 81,342 97,928 91,709 98,372 -57.73%
  QoQ % -39.69% -23.63% -28.10% -16.94% 6.78% -6.77% -
  Horiz. % 27.38% 45.41% 59.45% 82.69% 99.55% 93.23% 100.00%
Net Worth 291,916 307,745 284,437 293,673 280,937 283,804 283,944 1.86%
  QoQ % -5.14% 8.19% -3.14% 4.53% -1.01% -0.05% -
  Horiz. % 102.81% 108.38% 100.17% 103.43% 98.94% 99.95% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 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
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 291,916 307,745 284,437 293,673 280,937 283,804 283,944 1.86%
  QoQ % -5.14% 8.19% -3.14% 4.53% -1.01% -0.05% -
  Horiz. % 102.81% 108.38% 100.17% 103.43% 98.94% 99.95% 100.00%
NOSH 941,666 992,727 948,125 978,910 968,750 978,636 979,117 -2.56%
  QoQ % -5.14% 4.70% -3.14% 1.05% -1.01% -0.05% -
  Horiz. % 96.18% 101.39% 96.83% 99.98% 98.94% 99.95% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 28.33 % 19.86 % 17.17 % 19.97 % 8.32 % 9.73 % 6.27 % 172.56%
  QoQ % 42.65% 15.67% -14.02% 140.02% -14.49% 55.18% -
  Horiz. % 451.83% 316.75% 273.84% 318.50% 132.70% 155.18% 100.00%
ROE 3.65 % 3.59 % 4.26 % 6.91 % 3.16 % 3.48 % 2.32 % 35.16%
  QoQ % 1.67% -15.73% -38.35% 118.67% -9.20% 50.00% -
  Horiz. % 157.33% 154.74% 183.62% 297.84% 136.21% 150.00% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 3.99 5.61 7.45 10.38 11.03 10.38 10.72 -48.16%
  QoQ % -28.88% -24.70% -28.23% -5.89% 6.26% -3.17% -
  Horiz. % 37.22% 52.33% 69.50% 96.83% 102.89% 96.83% 100.00%
EPS 1.13 1.11 1.28 2.07 0.92 1.01 0.67 41.55%
  QoQ % 1.80% -13.28% -38.16% 125.00% -8.91% 50.75% -
  Horiz. % 168.66% 165.67% 191.04% 308.96% 137.31% 150.75% 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 0.3100 0.3100 0.3000 0.3000 0.2900 0.2900 0.2900 4.53%
  QoQ % 0.00% 3.33% 0.00% 3.45% 0.00% 0.00% -
  Horiz. % 106.90% 106.90% 103.45% 103.45% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,037,127
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 3.62 5.37 6.81 9.80 10.30 9.80 10.12 -49.51%
  QoQ % -32.59% -21.15% -30.51% -4.85% 5.10% -3.16% -
  Horiz. % 35.77% 53.06% 67.29% 96.84% 101.78% 96.84% 100.00%
EPS 1.03 1.07 1.17 1.96 0.86 0.95 0.63 38.66%
  QoQ % -3.74% -8.55% -40.31% 127.91% -9.47% 50.79% -
  Horiz. % 163.49% 169.84% 185.71% 311.11% 136.51% 150.79% 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 0.2815 0.2967 0.2743 0.2832 0.2709 0.2736 0.2738 1.86%
  QoQ % -5.12% 8.17% -3.14% 4.54% -0.99% -0.07% -
  Horiz. % 102.81% 108.36% 100.18% 103.43% 98.94% 99.93% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.1000 0.1000 0.0800 0.0900 0.0900 0.1000 0.1100 -
P/RPS 2.51 1.78 1.07 0.87 0.82 0.96 1.03 80.79%
  QoQ % 41.01% 66.36% 22.99% 6.10% -14.58% -6.80% -
  Horiz. % 243.69% 172.82% 103.88% 84.47% 79.61% 93.20% 100.00%
P/EPS 8.85 8.98 6.26 4.34 9.81 9.90 16.37 -33.56%
  QoQ % -1.45% 43.45% 44.24% -55.76% -0.91% -39.52% -
  Horiz. % 54.06% 54.86% 38.24% 26.51% 59.93% 60.48% 100.00%
EY 11.30 11.14 15.98 23.04 10.19 10.10 6.11 50.50%
  QoQ % 1.44% -30.29% -30.64% 126.10% 0.89% 65.30% -
  Horiz. % 184.94% 182.32% 261.54% 377.09% 166.78% 165.30% 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 0.32 0.32 0.27 0.30 0.31 0.34 0.38 -10.80%
  QoQ % 0.00% 18.52% -10.00% -3.23% -8.82% -10.53% -
  Horiz. % 84.21% 84.21% 71.05% 78.95% 81.58% 89.47% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 23/11/10 24/08/10 27/05/10 22/02/10 24/11/09 25/08/09 -
Price 0.1000 0.1000 0.0900 0.0800 0.1000 0.0900 0.1000 -
P/RPS 2.51 1.78 1.21 0.77 0.91 0.87 0.93 93.50%
  QoQ % 41.01% 47.11% 57.14% -15.38% 4.60% -6.45% -
  Horiz. % 269.89% 191.40% 130.11% 82.80% 97.85% 93.55% 100.00%
P/EPS 8.85 8.98 7.04 3.86 10.90 8.91 14.88 -29.21%
  QoQ % -1.45% 27.56% 82.38% -64.59% 22.33% -40.12% -
  Horiz. % 59.48% 60.35% 47.31% 25.94% 73.25% 59.88% 100.00%
EY 11.30 11.14 14.21 25.92 9.17 11.22 6.72 41.27%
  QoQ % 1.44% -21.60% -45.18% 182.66% -18.27% 66.96% -
  Horiz. % 168.15% 165.77% 211.46% 385.71% 136.46% 166.96% 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 0.32 0.32 0.30 0.27 0.34 0.31 0.34 -3.95%
  QoQ % 0.00% 6.67% 11.11% -20.59% 9.68% -8.82% -
  Horiz. % 94.12% 94.12% 88.24% 79.41% 100.00% 91.18% 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.
 


 

355  304  561  746 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7F 0.34-0.065 
 DRBHCOM 2.60-0.35 
 HSI-H6P 0.205+0.035 
 EKOVEST 0.825-0.02 
 SAPNRG 0.265-0.01 
 VSOLAR 0.1350.00 
 KNM 0.355-0.01 
 HSI-C7E 0.16-0.05 
 AAX 0.195+0.01 
 HSI-H6Q 0.455+0.085 
Partners & Brokers