Highlights

[ASIAPAC] QoQ TTM Result on 2014-03-31 [#4]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 22-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Mar-2014  [#4]
Profit Trend QoQ -     10.15%    YoY -     131.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 252,036 275,085 309,887 284,191 246,270 197,702 123,903 60.33%
  QoQ % -8.38% -11.23% 9.04% 15.40% 24.57% 59.56% -
  Horiz. % 203.41% 222.02% 250.10% 229.37% 198.76% 159.56% 100.00%
PBT 30,119 36,446 45,929 43,367 32,160 23,209 10,826 97.44%
  QoQ % -17.36% -20.65% 5.91% 34.85% 38.57% 114.38% -
  Horiz. % 278.21% 336.65% 424.25% 400.58% 297.06% 214.38% 100.00%
Tax -1,613 -3,072 -4,134 -2,538 4,842 6,485 9,469 -
  QoQ % 47.49% 25.69% -62.88% -152.42% -25.34% -31.51% -
  Horiz. % -17.03% -32.44% -43.66% -26.80% 51.14% 68.49% 100.00%
NP 28,506 33,374 41,795 40,829 37,002 29,694 20,295 25.34%
  QoQ % -14.59% -20.15% 2.37% 10.34% 24.61% 46.31% -
  Horiz. % 140.46% 164.44% 205.94% 201.18% 182.32% 146.31% 100.00%
NP to SH 28,516 33,382 41,800 40,832 37,071 29,763 20,363 25.09%
  QoQ % -14.58% -20.14% 2.37% 10.15% 24.55% 46.16% -
  Horiz. % 140.04% 163.93% 205.27% 200.52% 182.05% 146.16% 100.00%
Tax Rate 5.36 % 8.43 % 9.00 % 5.85 % -15.06 % -27.94 % -87.47 % -
  QoQ % -36.42% -6.33% 53.85% 138.84% 46.10% 68.06% -
  Horiz. % -6.13% -9.64% -10.29% -6.69% 17.22% 31.94% 100.00%
Total Cost 223,530 241,711 268,092 243,362 209,268 168,008 103,608 66.73%
  QoQ % -7.52% -9.84% 10.16% 16.29% 24.56% 62.16% -
  Horiz. % 215.75% 233.29% 258.76% 234.89% 201.98% 162.16% 100.00%
Net Worth 388,319 364,105 383,347 409,840 362,149 354,567 342,694 8.66%
  QoQ % 6.65% -5.02% -6.46% 13.17% 2.14% 3.46% -
  Horiz. % 113.31% 106.25% 111.86% 119.59% 105.68% 103.46% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 388,319 364,105 383,347 409,840 362,149 354,567 342,694 8.66%
  QoQ % 6.65% -5.02% -6.46% 13.17% 2.14% 3.46% -
  Horiz. % 113.31% 106.25% 111.86% 119.59% 105.68% 103.46% 100.00%
NOSH 980,606 917,142 968,048 975,811 976,144 974,086 968,064 0.86%
  QoQ % 6.92% -5.26% -0.80% -0.03% 0.21% 0.62% -
  Horiz. % 101.30% 94.74% 100.00% 100.80% 100.83% 100.62% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 11.31 % 12.13 % 13.49 % 14.37 % 15.02 % 15.02 % 16.38 % -21.83%
  QoQ % -6.76% -10.08% -6.12% -4.33% 0.00% -8.30% -
  Horiz. % 69.05% 74.05% 82.36% 87.73% 91.70% 91.70% 100.00%
ROE 7.34 % 9.17 % 10.90 % 9.96 % 10.24 % 8.39 % 5.94 % 15.11%
  QoQ % -19.96% -15.87% 9.44% -2.73% 22.05% 41.25% -
  Horiz. % 123.57% 154.38% 183.50% 167.68% 172.39% 141.25% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 25.70 29.99 32.01 29.12 25.23 20.30 12.80 58.95%
  QoQ % -14.30% -6.31% 9.92% 15.42% 24.29% 58.59% -
  Horiz. % 200.78% 234.30% 250.08% 227.50% 197.11% 158.59% 100.00%
EPS 2.91 3.64 4.32 4.18 3.80 3.06 2.10 24.22%
  QoQ % -20.05% -15.74% 3.35% 10.00% 24.18% 45.71% -
  Horiz. % 138.57% 173.33% 205.71% 199.05% 180.95% 145.71% 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 0.3960 0.3970 0.3960 0.4200 0.3710 0.3640 0.3540 7.74%
  QoQ % -0.25% 0.25% -5.71% 13.21% 1.92% 2.82% -
  Horiz. % 111.86% 112.15% 111.86% 118.64% 104.80% 102.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,037,127
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 24.30 26.52 29.88 27.40 23.75 19.06 11.95 60.30%
  QoQ % -8.37% -11.24% 9.05% 15.37% 24.61% 59.50% -
  Horiz. % 203.35% 221.92% 250.04% 229.29% 198.74% 159.50% 100.00%
EPS 2.75 3.22 4.03 3.94 3.57 2.87 1.96 25.25%
  QoQ % -14.60% -20.10% 2.28% 10.36% 24.39% 46.43% -
  Horiz. % 140.31% 164.29% 205.61% 201.02% 182.14% 146.43% 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 0.3744 0.3511 0.3696 0.3952 0.3492 0.3419 0.3304 8.67%
  QoQ % 6.64% -5.01% -6.48% 13.17% 2.14% 3.48% -
  Horiz. % 113.32% 106.27% 111.86% 119.61% 105.69% 103.48% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.2200 0.3050 0.2900 0.2000 0.1800 0.1500 0.1350 -
P/RPS 0.86 1.02 0.91 0.69 0.71 0.74 1.05 -12.43%
  QoQ % -15.69% 12.09% 31.88% -2.82% -4.05% -29.52% -
  Horiz. % 81.90% 97.14% 86.67% 65.71% 67.62% 70.48% 100.00%
P/EPS 7.57 8.38 6.72 4.78 4.74 4.91 6.42 11.58%
  QoQ % -9.67% 24.70% 40.59% 0.84% -3.46% -23.52% -
  Horiz. % 117.91% 130.53% 104.67% 74.45% 73.83% 76.48% 100.00%
EY 13.22 11.93 14.89 20.92 21.10 20.37 15.58 -10.35%
  QoQ % 10.81% -19.88% -28.82% -0.85% 3.58% 30.74% -
  Horiz. % 84.85% 76.57% 95.57% 134.27% 135.43% 130.74% 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 0.56 0.77 0.73 0.48 0.49 0.41 0.38 29.41%
  QoQ % -27.27% 5.48% 52.08% -2.04% 19.51% 7.89% -
  Horiz. % 147.37% 202.63% 192.11% 126.32% 128.95% 107.89% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 25/11/14 21/08/14 22/05/14 27/02/14 27/11/13 28/08/13 -
Price 0.2350 0.2800 0.3350 0.2700 0.2050 0.1550 0.1300 -
P/RPS 0.91 0.93 1.05 0.93 0.81 0.76 1.02 -7.31%
  QoQ % -2.15% -11.43% 12.90% 14.81% 6.58% -25.49% -
  Horiz. % 89.22% 91.18% 102.94% 91.18% 79.41% 74.51% 100.00%
P/EPS 8.08 7.69 7.76 6.45 5.40 5.07 6.18 19.51%
  QoQ % 5.07% -0.90% 20.31% 19.44% 6.51% -17.96% -
  Horiz. % 130.74% 124.43% 125.57% 104.37% 87.38% 82.04% 100.00%
EY 12.37 13.00 12.89 15.50 18.53 19.71 16.18 -16.35%
  QoQ % -4.85% 0.85% -16.84% -16.35% -5.99% 21.82% -
  Horiz. % 76.45% 80.35% 79.67% 95.80% 114.52% 121.82% 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 0.59 0.71 0.85 0.64 0.55 0.43 0.37 36.37%
  QoQ % -16.90% -16.47% 32.81% 16.36% 27.91% 16.22% -
  Horiz. % 159.46% 191.89% 229.73% 172.97% 148.65% 116.22% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 
Partners & Brokers