Highlights

[ASIAPAC] QoQ TTM Result on 2013-03-31 [#4]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 28-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Mar-2013  [#4]
Profit Trend QoQ -     150.61%    YoY -     12.27%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 246,270 197,702 123,903 103,238 72,299 46,246 53,625 175.52%
  QoQ % 24.57% 59.56% 20.02% 42.79% 56.34% -13.76% -
  Horiz. % 459.24% 368.68% 231.05% 192.52% 134.82% 86.24% 100.00%
PBT 32,160 23,209 10,826 6,291 -3,395 -5,734 -4,394 -
  QoQ % 38.57% 114.38% 72.09% 285.30% 40.79% -30.50% -
  Horiz. % -731.91% -528.20% -246.38% -143.17% 77.26% 130.50% 100.00%
Tax 4,842 6,485 9,469 11,269 10,378 10,171 9,811 -37.47%
  QoQ % -25.34% -31.51% -15.97% 8.59% 2.04% 3.67% -
  Horiz. % 49.35% 66.10% 96.51% 114.86% 105.78% 103.67% 100.00%
NP 37,002 29,694 20,295 17,560 6,983 4,437 5,417 258.75%
  QoQ % 24.61% 46.31% 15.58% 151.47% 57.38% -18.09% -
  Horiz. % 683.07% 548.16% 374.65% 324.16% 128.91% 81.91% 100.00%
NP to SH 37,071 29,763 20,363 17,628 7,034 4,488 5,468 256.96%
  QoQ % 24.55% 46.16% 15.52% 150.61% 56.73% -17.92% -
  Horiz. % 677.96% 544.31% 372.40% 322.38% 128.64% 82.08% 100.00%
Tax Rate -15.06 % -27.94 % -87.47 % -179.13 % - % - % - % -
  QoQ % 46.10% 68.06% 51.17% 0.00% 0.00% 0.00% -
  Horiz. % 8.41% 15.60% 48.83% 100.00% - - -
Total Cost 209,268 168,008 103,608 85,678 65,316 41,809 48,208 165.40%
  QoQ % 24.56% 62.16% 20.93% 31.17% 56.22% -13.27% -
  Horiz. % 434.09% 348.51% 214.92% 177.73% 135.49% 86.73% 100.00%
Net Worth 362,149 354,567 342,694 341,502 327,525 375,100 292,600 15.23%
  QoQ % 2.14% 3.46% 0.35% 4.27% -12.68% 28.20% -
  Horiz. % 123.77% 121.18% 117.12% 116.71% 111.94% 128.20% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 362,149 354,567 342,694 341,502 327,525 375,100 292,600 15.23%
  QoQ % 2.14% 3.46% 0.35% 4.27% -12.68% 28.20% -
  Horiz. % 123.77% 121.18% 117.12% 116.71% 111.94% 128.20% 100.00%
NOSH 976,144 974,086 968,064 975,722 992,500 1,136,666 886,666 6.60%
  QoQ % 0.21% 0.62% -0.78% -1.69% -12.68% 28.20% -
  Horiz. % 110.09% 109.86% 109.18% 110.04% 111.94% 128.20% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 15.02 % 15.02 % 16.38 % 17.01 % 9.66 % 9.59 % 10.10 % 30.19%
  QoQ % 0.00% -8.30% -3.70% 76.09% 0.73% -5.05% -
  Horiz. % 148.71% 148.71% 162.18% 168.42% 95.64% 94.95% 100.00%
ROE 10.24 % 8.39 % 5.94 % 5.16 % 2.15 % 1.20 % 1.87 % 209.71%
  QoQ % 22.05% 41.25% 15.12% 140.00% 79.17% -35.83% -
  Horiz. % 547.59% 448.66% 317.65% 275.94% 114.97% 64.17% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 25.23 20.30 12.80 10.58 7.28 4.07 6.05 158.41%
  QoQ % 24.29% 58.59% 20.98% 45.33% 78.87% -32.73% -
  Horiz. % 417.02% 335.54% 211.57% 174.88% 120.33% 67.27% 100.00%
EPS 3.80 3.06 2.10 1.81 0.71 0.39 0.62 233.81%
  QoQ % 24.18% 45.71% 16.02% 154.93% 82.05% -37.10% -
  Horiz. % 612.90% 493.55% 338.71% 291.94% 114.52% 62.90% 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 0.3710 0.3640 0.3540 0.3500 0.3300 0.3300 0.3300 8.10%
  QoQ % 1.92% 2.82% 1.14% 6.06% 0.00% 0.00% -
  Horiz. % 112.42% 110.30% 107.27% 106.06% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,046,537
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 23.53 18.89 11.84 9.86 6.91 4.42 5.12 175.65%
  QoQ % 24.56% 59.54% 20.08% 42.69% 56.33% -13.67% -
  Horiz. % 459.57% 368.95% 231.25% 192.58% 134.96% 86.33% 100.00%
EPS 3.54 2.84 1.95 1.68 0.67 0.43 0.52 257.94%
  QoQ % 24.65% 45.64% 16.07% 150.75% 55.81% -17.31% -
  Horiz. % 680.77% 546.15% 375.00% 323.08% 128.85% 82.69% 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 0.3460 0.3388 0.3275 0.3263 0.3130 0.3584 0.2796 15.22%
  QoQ % 2.13% 3.45% 0.37% 4.25% -12.67% 28.18% -
  Horiz. % 123.75% 121.17% 117.13% 116.70% 111.95% 128.18% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.1800 0.1500 0.1350 0.1100 0.1000 0.1100 0.1100 -
P/RPS 0.71 0.74 1.05 1.04 1.37 2.70 1.82 -46.52%
  QoQ % -4.05% -29.52% 0.96% -24.09% -49.26% 48.35% -
  Horiz. % 39.01% 40.66% 57.69% 57.14% 75.27% 148.35% 100.00%
P/EPS 4.74 4.91 6.42 6.09 14.11 27.86 17.84 -58.57%
  QoQ % -3.46% -23.52% 5.42% -56.84% -49.35% 56.17% -
  Horiz. % 26.57% 27.52% 35.99% 34.14% 79.09% 156.17% 100.00%
EY 21.10 20.37 15.58 16.42 7.09 3.59 5.61 141.27%
  QoQ % 3.58% 30.74% -5.12% 131.59% 97.49% -36.01% -
  Horiz. % 376.11% 363.10% 277.72% 292.69% 126.38% 63.99% 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 0.49 0.41 0.38 0.31 0.30 0.33 0.33 30.06%
  QoQ % 19.51% 7.89% 22.58% 3.33% -9.09% 0.00% -
  Horiz. % 148.48% 124.24% 115.15% 93.94% 90.91% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 27/11/13 28/08/13 28/05/13 28/02/13 26/11/12 27/08/12 -
Price 0.2050 0.1550 0.1300 0.1250 0.1050 0.1000 0.1100 -
P/RPS 0.81 0.76 1.02 1.18 1.44 2.46 1.82 -41.62%
  QoQ % 6.58% -25.49% -13.56% -18.06% -41.46% 35.16% -
  Horiz. % 44.51% 41.76% 56.04% 64.84% 79.12% 135.16% 100.00%
P/EPS 5.40 5.07 6.18 6.92 14.82 25.33 17.84 -54.82%
  QoQ % 6.51% -17.96% -10.69% -53.31% -41.49% 41.98% -
  Horiz. % 30.27% 28.42% 34.64% 38.79% 83.07% 141.98% 100.00%
EY 18.53 19.71 16.18 14.45 6.75 3.95 5.61 121.31%
  QoQ % -5.99% 21.82% 11.97% 114.07% 70.89% -29.59% -
  Horiz. % 330.30% 351.34% 288.41% 257.58% 120.32% 70.41% 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 0.55 0.43 0.37 0.36 0.32 0.30 0.33 40.44%
  QoQ % 27.91% 16.22% 2.78% 12.50% 6.67% -9.09% -
  Horiz. % 166.67% 130.30% 112.12% 109.09% 96.97% 90.91% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

572  344  555 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FINTEC 0.035+0.005 
 MMAG 0.185-0.005 
 VSOLAR 0.02+0.005 
 EURO 1.10-0.11 
 MTOUCHE 0.090.00 
 SERBADK 0.625-0.005 
 HHHCORP 0.190.00 
 MRDIY 3.900.00 
 FOCUS 0.04+0.005 
 EDARAN 1.17+0.265 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. What Professor Dennis Etler said about China - Koon Yew Yin Koon Yew Yin's Blog
2. Serba Dinamik rombak struktur Lembaga Pengarah, lantik IIlyas Pakeer sebagai pengerusi Oil and Gas Malaysia News
3. [MUST READ] Important message for all investors who are planning to invest in AT or existing AT shareholders Important message for all investors who are planning to invest in AT or existing AT shareholders
4. UNCOMMON ACTIVITIES SPOTTED ON RECENT CORPORATE EXERCISE OF THIS COMPANY!! Swim With Sharks
5. BREAKING: The Las Vegas Strip Is Back and May Be Better Than Ever [SEE INSIDE FOR TRIPLE DIGIT GAINS] A blog to publish and share information
6. 上升股:国家能源 阻力RM10.94 南洋行家论股
7. Singapore sees first day rush for Sinovac vaccine; as 16 Covid-19 cases announced on Friday (June 18) Good Articles to Share
8. Media - Attractive valuations as recovery prospects brighten AmInvest Research Reports
PARTNERS & BROKERS