Highlights

[ASIAPAC] QoQ TTM Result on 2011-03-31 [#4]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 24-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Mar-2011  [#4]
Profit Trend QoQ -     6.05%    YoY -     -44.40%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 93,015 94,070 79,607 36,453 37,586 55,733 70,611 20.11%
  QoQ % -1.12% 18.17% 118.38% -3.01% -32.56% -21.07% -
  Horiz. % 131.73% 133.22% 112.74% 51.63% 53.23% 78.93% 100.00%
PBT 25,175 24,702 24,805 8,068 14,102 15,965 17,636 26.70%
  QoQ % 1.91% -0.42% 207.45% -42.79% -11.67% -9.47% -
  Horiz. % 142.75% 140.07% 140.65% 45.75% 79.96% 90.53% 100.00%
Tax -5,208 -1,853 -1,504 3,214 -3,454 -4,899 -5,510 -3.68%
  QoQ % -181.06% -23.20% -146.80% 193.05% 29.50% 11.09% -
  Horiz. % 94.52% 33.63% 27.30% -58.33% 62.69% 88.91% 100.00%
NP 19,967 22,849 23,301 11,282 10,648 11,066 12,126 39.32%
  QoQ % -12.61% -1.94% 106.53% 5.95% -3.78% -8.74% -
  Horiz. % 164.66% 188.43% 192.16% 93.04% 87.81% 91.26% 100.00%
NP to SH 19,967 22,849 23,302 11,285 10,641 11,061 12,122 39.35%
  QoQ % -12.61% -1.94% 106.49% 6.05% -3.80% -8.75% -
  Horiz. % 164.72% 188.49% 192.23% 93.10% 87.78% 91.25% 100.00%
Tax Rate 20.69 % 7.50 % 6.06 % -39.84 % 24.49 % 30.69 % 31.24 % -23.96%
  QoQ % 175.87% 23.76% 115.21% -262.68% -20.20% -1.76% -
  Horiz. % 66.23% 24.01% 19.40% -127.53% 78.39% 98.24% 100.00%
Total Cost 73,048 71,221 56,306 25,171 26,938 44,667 58,485 15.93%
  QoQ % 2.57% 26.49% 123.69% -6.56% -39.69% -23.63% -
  Horiz. % 124.90% 121.78% 96.27% 43.04% 46.06% 76.37% 100.00%
Net Worth 321,199 301,242 320,833 311,883 291,916 307,745 284,437 8.42%
  QoQ % 6.62% -6.11% 2.87% 6.84% -5.14% 8.19% -
  Horiz. % 112.92% 105.91% 112.80% 109.65% 102.63% 108.19% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 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
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 321,199 301,242 320,833 311,883 291,916 307,745 284,437 8.42%
  QoQ % 6.62% -6.11% 2.87% 6.84% -5.14% 8.19% -
  Horiz. % 112.92% 105.91% 112.80% 109.65% 102.63% 108.19% 100.00%
NOSH 973,333 912,857 972,222 974,636 941,666 992,727 948,125 1.76%
  QoQ % 6.62% -6.11% -0.25% 3.50% -5.14% 4.70% -
  Horiz. % 102.66% 96.28% 102.54% 102.80% 99.32% 104.70% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 21.47 % 24.29 % 29.27 % 30.95 % 28.33 % 19.86 % 17.17 % 16.02%
  QoQ % -11.61% -17.01% -5.43% 9.25% 42.65% 15.67% -
  Horiz. % 125.04% 141.47% 170.47% 180.26% 165.00% 115.67% 100.00%
ROE 6.22 % 7.58 % 7.26 % 3.62 % 3.65 % 3.59 % 4.26 % 28.61%
  QoQ % -17.94% 4.41% 100.55% -0.82% 1.67% -15.73% -
  Horiz. % 146.01% 177.93% 170.42% 84.98% 85.68% 84.27% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 9.56 10.31 8.19 3.74 3.99 5.61 7.45 18.03%
  QoQ % -7.27% 25.89% 118.98% -6.27% -28.88% -24.70% -
  Horiz. % 128.32% 138.39% 109.93% 50.20% 53.56% 75.30% 100.00%
EPS 2.05 2.50 2.40 1.16 1.13 1.11 1.28 36.77%
  QoQ % -18.00% 4.17% 106.90% 2.65% 1.80% -13.28% -
  Horiz. % 160.16% 195.31% 187.50% 90.62% 88.28% 86.72% 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 0.3200 0.3100 0.3100 0.3000 6.54%
  QoQ % 0.00% 0.00% 3.13% 3.23% 0.00% 3.33% -
  Horiz. % 110.00% 110.00% 110.00% 106.67% 103.33% 103.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,046,537
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 8.89 8.99 7.61 3.48 3.59 5.33 6.75 20.09%
  QoQ % -1.11% 18.13% 118.68% -3.06% -32.65% -21.04% -
  Horiz. % 131.70% 133.19% 112.74% 51.56% 53.19% 78.96% 100.00%
EPS 1.91 2.18 2.23 1.08 1.02 1.06 1.16 39.31%
  QoQ % -12.39% -2.24% 106.48% 5.88% -3.77% -8.62% -
  Horiz. % 164.66% 187.93% 192.24% 93.10% 87.93% 91.38% 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 0.3069 0.2878 0.3066 0.2980 0.2789 0.2941 0.2718 8.41%
  QoQ % 6.64% -6.13% 2.89% 6.85% -5.17% 8.20% -
  Horiz. % 112.91% 105.89% 112.80% 109.64% 102.61% 108.20% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.1000 0.0800 0.1000 0.1000 0.1000 0.1000 0.0800 -
P/RPS 1.05 0.78 1.22 2.67 2.51 1.78 1.07 -1.25%
  QoQ % 34.62% -36.07% -54.31% 6.37% 41.01% 66.36% -
  Horiz. % 98.13% 72.90% 114.02% 249.53% 234.58% 166.36% 100.00%
P/EPS 4.87 3.20 4.17 8.64 8.85 8.98 6.26 -15.37%
  QoQ % 52.19% -23.26% -51.74% -2.37% -1.45% 43.45% -
  Horiz. % 77.80% 51.12% 66.61% 138.02% 141.37% 143.45% 100.00%
EY 20.51 31.29 23.97 11.58 11.30 11.14 15.98 18.05%
  QoQ % -34.45% 30.54% 106.99% 2.48% 1.44% -30.29% -
  Horiz. % 128.35% 195.81% 150.00% 72.47% 70.71% 69.71% 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 0.24 0.30 0.31 0.32 0.32 0.27 7.26%
  QoQ % 25.00% -20.00% -3.23% -3.12% 0.00% 18.52% -
  Horiz. % 111.11% 88.89% 111.11% 114.81% 118.52% 118.52% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 23/11/11 24/08/11 24/05/11 24/02/11 23/11/10 24/08/10 -
Price 0.1200 0.1000 0.0900 0.1000 0.1000 0.1000 0.0900 -
P/RPS 1.26 0.97 1.10 2.67 2.51 1.78 1.21 2.73%
  QoQ % 29.90% -11.82% -58.80% 6.37% 41.01% 47.11% -
  Horiz. % 104.13% 80.17% 90.91% 220.66% 207.44% 147.11% 100.00%
P/EPS 5.85 4.00 3.76 8.64 8.85 8.98 7.04 -11.58%
  QoQ % 46.25% 6.38% -56.48% -2.37% -1.45% 27.56% -
  Horiz. % 83.10% 56.82% 53.41% 122.73% 125.71% 127.56% 100.00%
EY 17.10 25.03 26.63 11.58 11.30 11.14 14.21 13.10%
  QoQ % -31.68% -6.01% 129.97% 2.48% 1.44% -21.60% -
  Horiz. % 120.34% 176.14% 187.40% 81.49% 79.52% 78.40% 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 0.36 0.30 0.27 0.31 0.32 0.32 0.30 12.89%
  QoQ % 20.00% 11.11% -12.90% -3.12% 0.00% 6.67% -
  Horiz. % 120.00% 100.00% 90.00% 103.33% 106.67% 106.67% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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