Highlights

[ASIAPAC] YoY Annualized Quarter Result on 2011-09-30 [#2]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 23-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 30-Sep-2011  [#2]
Profit Trend QoQ -     -46.96%    YoY -     2,720.94%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 225,824 244,036 55,108 139,836 24,602 116,422 80,044 18.86%
  YoY % -7.46% 342.83% -60.59% 468.39% -78.87% 45.45% -
  Horiz. % 282.12% 304.88% 68.85% 174.70% 30.74% 145.45% 100.00%
PBT 21,376 35,218 1,382 34,236 968 24,410 4,620 29.07%
  YoY % -39.30% 2,448.34% -95.96% 3,436.78% -96.03% 428.35% -
  Horiz. % 462.68% 762.29% 29.91% 741.04% 20.95% 528.35% 100.00%
Tax -12,168 -11,100 -1,532 -11,958 -1,824 -6,796 -4,452 18.23%
  YoY % -9.62% -624.54% 87.19% -555.59% 73.16% -52.65% -
  Horiz. % 273.32% 249.33% 34.41% 268.60% 40.97% 152.65% 100.00%
NP 9,208 24,118 -150 22,278 -856 17,614 168 94.84%
  YoY % -61.82% 16,178.67% -100.67% 2,702.57% -104.86% 10,384.52% -
  Horiz. % 5,480.95% 14,355.95% -89.29% 13,260.71% -509.52% 10,484.52% 100.00%
NP to SH 9,220 24,120 -150 22,278 -850 17,622 176 93.38%
  YoY % -61.77% 16,180.00% -100.67% 2,720.94% -104.82% 9,912.50% -
  Horiz. % 5,238.64% 13,704.55% -85.23% 12,657.95% -482.95% 10,012.50% 100.00%
Tax Rate 56.92 % 31.52 % 110.85 % 34.93 % 188.43 % 27.84 % 96.36 % -8.40%
  YoY % 80.58% -71.57% 217.35% -81.46% 576.83% -71.11% -
  Horiz. % 59.07% 32.71% 115.04% 36.25% 195.55% 28.89% 100.00%
Total Cost 216,616 219,918 55,258 117,558 25,458 98,808 79,876 18.08%
  YoY % -1.50% 297.98% -53.00% 361.77% -74.23% 23.70% -
  Horiz. % 271.19% 275.32% 69.18% 147.18% 31.87% 123.70% 100.00%
Net Worth 389,482 354,019 247,500 322,444 329,375 283,909 246,400 7.93%
  YoY % 10.02% 43.04% -23.24% -2.10% 16.01% 15.22% -
  Horiz. % 158.07% 143.68% 100.45% 130.86% 133.67% 115.22% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 389,482 354,019 247,500 322,444 329,375 283,909 246,400 7.93%
  YoY % 10.02% 43.04% -23.24% -2.10% 16.01% 15.22% -
  Horiz. % 158.07% 143.68% 100.45% 130.86% 133.67% 115.22% 100.00%
NOSH 981,063 972,580 750,000 977,105 1,062,500 979,000 880,000 1.83%
  YoY % 0.87% 29.68% -23.24% -8.04% 8.53% 11.25% -
  Horiz. % 111.48% 110.52% 85.23% 111.03% 120.74% 111.25% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 4.08 % 9.88 % -0.27 % 15.93 % -3.48 % 15.13 % 0.21 % 63.92%
  YoY % -58.70% 3,759.26% -101.69% 557.76% -123.00% 7,104.76% -
  Horiz. % 1,942.86% 4,704.76% -128.57% 7,585.71% -1,657.14% 7,204.76% 100.00%
ROE 2.37 % 6.81 % -0.06 % 6.91 % -0.26 % 6.21 % 0.07 % 79.81%
  YoY % -65.20% 11,450.00% -100.87% 2,757.69% -104.19% 8,771.43% -
  Horiz. % 3,385.71% 9,728.57% -85.71% 9,871.43% -371.43% 8,871.43% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 23.02 25.09 7.35 14.31 2.32 11.89 9.10 16.72%
  YoY % -8.25% 241.36% -48.64% 516.81% -80.49% 30.66% -
  Horiz. % 252.97% 275.71% 80.77% 157.25% 25.49% 130.66% 100.00%
EPS 0.94 2.48 -0.02 2.28 -0.08 1.80 0.02 89.91%
  YoY % -62.10% 12,500.00% -100.88% 2,950.00% -104.44% 8,900.00% -
  Horiz. % 4,700.00% 12,400.00% -100.00% 11,400.00% -400.00% 9,000.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3970 0.3640 0.3300 0.3300 0.3100 0.2900 0.2800 5.99%
  YoY % 9.07% 10.30% 0.00% 6.45% 6.90% 3.57% -
  Horiz. % 141.79% 130.00% 117.86% 117.86% 110.71% 103.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,046,537
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 21.58 23.32 5.27 13.36 2.35 11.12 7.65 18.86%
  YoY % -7.46% 342.50% -60.55% 468.51% -78.87% 45.36% -
  Horiz. % 282.09% 304.84% 68.89% 174.64% 30.72% 145.36% 100.00%
EPS 0.88 2.30 -0.01 2.13 -0.08 1.68 0.02 87.84%
  YoY % -61.74% 23,100.00% -100.47% 2,762.50% -104.76% 8,300.00% -
  Horiz. % 4,400.00% 11,500.00% -50.00% 10,650.00% -400.00% 8,400.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3722 0.3383 0.2365 0.3081 0.3147 0.2713 0.2354 7.93%
  YoY % 10.02% 43.04% -23.24% -2.10% 16.00% 15.25% -
  Horiz. % 158.11% 143.71% 100.47% 130.88% 133.69% 115.25% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.3050 0.1500 0.1100 0.0800 0.1000 0.1000 0.0900 -
P/RPS 1.33 0.60 1.50 0.56 4.32 0.84 0.99 5.04%
  YoY % 121.67% -60.00% 167.86% -87.04% 414.29% -15.15% -
  Horiz. % 134.34% 60.61% 151.52% 56.57% 436.36% 84.85% 100.00%
P/EPS 32.45 6.05 -550.00 3.51 -125.00 5.56 450.00 -35.47%
  YoY % 436.36% 101.10% -15,769.52% 102.81% -2,348.20% -98.76% -
  Horiz. % 7.21% 1.34% -122.22% 0.78% -27.78% 1.24% 100.00%
EY 3.08 16.53 -0.18 28.50 -0.80 18.00 0.22 55.22%
  YoY % -81.37% 9,283.33% -100.63% 3,662.50% -104.44% 8,081.82% -
  Horiz. % 1,400.00% 7,513.64% -81.82% 12,954.55% -363.64% 8,181.82% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.77 0.41 0.33 0.24 0.32 0.34 0.32 15.75%
  YoY % 87.80% 24.24% 37.50% -25.00% -5.88% 6.25% -
  Horiz. % 240.62% 128.12% 103.13% 75.00% 100.00% 106.25% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 25/11/14 27/11/13 26/11/12 23/11/11 23/11/10 24/11/09 26/11/08 -
Price 0.2800 0.1550 0.1000 0.1000 0.1000 0.0900 0.0800 -
P/RPS 1.22 0.62 1.36 0.70 4.32 0.76 0.88 5.59%
  YoY % 96.77% -54.41% 94.29% -83.80% 468.42% -13.64% -
  Horiz. % 138.64% 70.45% 154.55% 79.55% 490.91% 86.36% 100.00%
P/EPS 29.79 6.25 -500.00 4.39 -125.00 5.00 400.00 -35.12%
  YoY % 376.64% 101.25% -11,489.52% 103.51% -2,600.00% -98.75% -
  Horiz. % 7.45% 1.56% -125.00% 1.10% -31.25% 1.25% 100.00%
EY 3.36 16.00 -0.20 22.80 -0.80 20.00 0.25 54.16%
  YoY % -79.00% 8,100.00% -100.88% 2,950.00% -104.00% 7,900.00% -
  Horiz. % 1,344.00% 6,400.00% -80.00% 9,120.00% -320.00% 8,000.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.71 0.43 0.30 0.30 0.32 0.31 0.29 16.09%
  YoY % 65.12% 43.33% 0.00% -6.25% 3.23% 6.90% -
  Horiz. % 244.83% 148.28% 103.45% 103.45% 110.34% 106.90% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

432  434  611 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.625+0.025 
 MMAG 0.16-0.02 
 FINTEC 0.0350.00 
 VSOLAR 0.0150.00 
 SERBADK-WA 0.115+0.01 
 GLOTEC-WA 0.10+0.025 
 PRIVA 0.235+0.005 
 QES 0.89+0.03 
 KANGER 0.06-0.005 
 PICORP 0.21+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS