Highlights

[ASIAPAC] YoY Annual (Unaudited) 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 YoY -     131.63%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 268,328 154,905 230,312 284,191 103,238 88,610 36,453 39.43%
  YoY % 73.22% -32.74% -18.96% 175.28% 16.51% 143.08% -
  Horiz. % 736.09% 424.94% 631.81% 779.61% 283.21% 243.08% 100.00%
PBT 14,693 88,076 528,544 43,367 6,291 7,763 8,068 10.50%
  YoY % -83.32% -83.34% 1,118.77% 589.35% -18.96% -3.78% -
  Horiz. % 182.11% 1,091.67% 6,551.12% 537.52% 77.97% 96.22% 100.00%
Tax -5,908 -14,465 -151,265 -2,538 11,269 7,888 3,214 -
  YoY % 59.16% 90.44% -5,860.01% -122.52% 42.86% 145.43% -
  Horiz. % -183.82% -450.06% -4,706.44% -78.97% 350.62% 245.43% 100.00%
NP 8,785 73,611 377,279 40,829 17,560 15,651 11,282 -4.08%
  YoY % -88.07% -80.49% 824.05% 132.51% 12.20% 38.73% -
  Horiz. % 77.87% 652.46% 3,344.08% 361.90% 155.65% 138.73% 100.00%
NP to SH 8,817 73,634 377,291 40,832 17,628 15,702 11,285 -4.03%
  YoY % -88.03% -80.48% 824.01% 131.63% 12.27% 39.14% -
  Horiz. % 78.13% 652.49% 3,343.30% 361.83% 156.21% 139.14% 100.00%
Tax Rate 40.21 % 16.42 % 28.62 % 5.85 % -179.13 % -101.61 % -39.84 % -
  YoY % 144.88% -42.63% 389.23% 103.27% -76.29% -155.05% -
  Horiz. % -100.93% -41.21% -71.84% -14.68% 449.62% 255.05% 100.00%
Total Cost 259,543 81,294 -146,967 243,362 85,678 72,959 25,171 47.48%
  YoY % 219.26% 155.31% -160.39% 184.04% 17.43% 189.85% -
  Horiz. % 1,031.12% 322.97% -583.87% 966.83% 340.38% 289.85% 100.00%
Net Worth 859,871 862,564 785,735 409,447 343,180 321,842 312,505 18.36%
  YoY % -0.31% 9.78% 91.90% 19.31% 6.63% 2.99% -
  Horiz. % 275.15% 276.02% 251.43% 131.02% 109.82% 102.99% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - 2,957 - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 0.78 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 859,871 862,564 785,735 409,447 343,180 321,842 312,505 18.36%
  YoY % -0.31% 9.78% 91.90% 19.31% 6.63% 2.99% -
  Horiz. % 275.15% 276.02% 251.43% 131.02% 109.82% 102.99% 100.00%
NOSH 991,777 992,594 985,866 974,874 977,722 975,279 976,581 0.26%
  YoY % -0.08% 0.68% 1.13% -0.29% 0.25% -0.13% -
  Horiz. % 101.56% 101.64% 100.95% 99.83% 100.12% 99.87% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 3.27 % 47.52 % 163.81 % 14.37 % 17.01 % 17.66 % 30.95 % -31.22%
  YoY % -93.12% -70.99% 1,039.94% -15.52% -3.68% -42.94% -
  Horiz. % 10.57% 153.54% 529.27% 46.43% 54.96% 57.06% 100.00%
ROE 1.03 % 8.54 % 48.02 % 9.97 % 5.14 % 4.88 % 3.61 % -18.85%
  YoY % -87.94% -82.22% 381.64% 93.97% 5.33% 35.18% -
  Horiz. % 28.53% 236.57% 1,330.19% 276.18% 142.38% 135.18% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 27.06 15.61 23.36 29.15 10.56 9.09 3.73 39.09%
  YoY % 73.35% -33.18% -19.86% 176.04% 16.17% 143.70% -
  Horiz. % 725.47% 418.50% 626.27% 781.50% 283.11% 243.70% 100.00%
EPS 0.89 7.40 38.27 4.00 1.81 1.61 1.16 -4.32%
  YoY % -87.97% -80.66% 856.75% 120.99% 12.42% 38.79% -
  Horiz. % 76.72% 637.93% 3,299.14% 344.83% 156.03% 138.79% 100.00%
DPS 0.00 0.00 0.30 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.8670 0.8690 0.7970 0.4200 0.3510 0.3300 0.3200 18.05%
  YoY % -0.23% 9.03% 89.76% 19.66% 6.36% 3.13% -
  Horiz. % 270.94% 271.56% 249.06% 131.25% 109.69% 103.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,037,127
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 25.87 14.94 22.21 27.40 9.95 8.54 3.51 39.46%
  YoY % 73.16% -32.73% -18.94% 175.38% 16.51% 143.30% -
  Horiz. % 737.04% 425.64% 632.76% 780.63% 283.48% 243.30% 100.00%
EPS 0.85 7.10 36.38 3.94 1.70 1.51 1.09 -4.06%
  YoY % -88.03% -80.48% 823.35% 131.76% 12.58% 38.53% -
  Horiz. % 77.98% 651.38% 3,337.61% 361.47% 155.96% 138.53% 100.00%
DPS 0.00 0.00 0.29 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.8291 0.8317 0.7576 0.3948 0.3309 0.3103 0.3013 18.36%
  YoY % -0.31% 9.78% 91.89% 19.31% 6.64% 2.99% -
  Horiz. % 275.17% 276.04% 251.44% 131.03% 109.82% 102.99% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.1900 0.1900 0.2300 0.2000 0.1100 0.1100 0.1000 -
P/RPS 0.70 1.22 0.98 0.69 1.04 1.21 2.68 -20.03%
  YoY % -42.62% 24.49% 42.03% -33.65% -14.05% -54.85% -
  Horiz. % 26.12% 45.52% 36.57% 25.75% 38.81% 45.15% 100.00%
P/EPS 21.37 2.56 0.60 4.78 6.10 6.83 8.65 16.25%
  YoY % 734.77% 326.67% -87.45% -21.64% -10.69% -21.04% -
  Horiz. % 247.05% 29.60% 6.94% 55.26% 70.52% 78.96% 100.00%
EY 4.68 39.04 166.39 20.94 16.39 14.64 11.56 -13.98%
  YoY % -88.01% -76.54% 694.60% 27.76% 11.95% 26.64% -
  Horiz. % 40.48% 337.72% 1,439.36% 181.14% 141.78% 126.64% 100.00%
DY 0.00 0.00 1.30 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.22 0.22 0.29 0.48 0.31 0.33 0.31 -5.55%
  YoY % 0.00% -24.14% -39.58% 54.84% -6.06% 6.45% -
  Horiz. % 70.97% 70.97% 93.55% 154.84% 100.00% 106.45% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/05/17 30/05/16 28/05/15 22/05/14 28/05/13 28/05/12 24/05/11 -
Price 0.1700 0.1800 0.2500 0.2700 0.1250 0.1000 0.1000 -
P/RPS 0.63 1.15 1.07 0.93 1.18 1.10 2.68 -21.42%
  YoY % -45.22% 7.48% 15.05% -21.19% 7.27% -58.96% -
  Horiz. % 23.51% 42.91% 39.93% 34.70% 44.03% 41.04% 100.00%
P/EPS 19.12 2.43 0.65 6.45 6.93 6.21 8.65 14.12%
  YoY % 686.83% 273.85% -89.92% -6.93% 11.59% -28.21% -
  Horiz. % 221.04% 28.09% 7.51% 74.57% 80.12% 71.79% 100.00%
EY 5.23 41.21 153.08 15.51 14.42 16.10 11.56 -12.37%
  YoY % -87.31% -73.08% 886.98% 7.56% -10.43% 39.27% -
  Horiz. % 45.24% 356.49% 1,324.22% 134.17% 124.74% 139.27% 100.00%
DY 0.00 0.00 1.20 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.20 0.21 0.31 0.64 0.36 0.30 0.31 -7.04%
  YoY % -4.76% -32.26% -51.56% 77.78% 20.00% -3.23% -
  Horiz. % 64.52% 67.74% 100.00% 206.45% 116.13% 96.77% 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.
 


 

108  98  401  1641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SUMATEC 0.03+0.005 
 HSI-H6P 0.18+0.015 
 EFORCE 0.70+0.035 
 SEALINK 0.29+0.02 
 MERIDIAN 0.10-0.015 
 MBMR-CJ 0.25+0.055 
 HSI-H8E 0.45+0.015 
 HSI-H6Q 0.385+0.02 
 MNC 0.075-0.005 
 HSI-C7F 0.41-0.01 

TOP ARTICLES

1. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
2. (Icon) 5G Arrives Earlier Than Expected, Start Paying Attention To Technology Stocks Icon8888 Gossips About Stocks
3. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
4. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
5. [转贴] 「香港超人」李嘉誠,為何要加速拋售香港和中國資産? Good Articles to Share
6. Automobile Sector - Proton Expected to Overtake Honda in YTD Market Share AmInvest Research Reports
7. Technical View - Dufu Technology Corp. Bhd (DUFU, 7233) Rakuten Trade Research Reports
8. PublicInvest Research Headlines - 19 Aug 2019 PublicInvest Research
Partners & Brokers