Highlights

[ASIAPAC] YoY Annualized Quarter Result on 2013-09-30 [#2]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 27-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Sep-2013  [#2]
Profit Trend QoQ -     100.93%    YoY -     16,180.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 222,560 98,678 225,824 244,036 55,108 139,836 24,602 44.30%
  YoY % 125.54% -56.30% -7.46% 342.83% -60.59% 468.39% -
  Horiz. % 904.64% 401.10% 917.91% 991.94% 224.00% 568.39% 100.00%
PBT 5,466 -22,684 21,376 35,218 1,382 34,236 968 33.41%
  YoY % 124.10% -206.12% -39.30% 2,448.34% -95.96% 3,436.78% -
  Horiz. % 564.67% -2,343.39% 2,208.26% 3,638.22% 142.77% 3,536.78% 100.00%
Tax -4,478 -318 -12,168 -11,100 -1,532 -11,958 -1,824 16.13%
  YoY % -1,308.18% 97.39% -9.62% -624.54% 87.19% -555.59% -
  Horiz. % 245.50% 17.43% 667.11% 608.55% 83.99% 655.59% 100.00%
NP 988 -23,002 9,208 24,118 -150 22,278 -856 -
  YoY % 104.30% -349.80% -61.82% 16,178.67% -100.67% 2,702.57% -
  Horiz. % -115.42% 2,687.15% -1,075.70% -2,817.52% 17.52% -2,602.57% 100.00%
NP to SH 1,016 -22,980 9,220 24,120 -150 22,278 -850 -
  YoY % 104.42% -349.24% -61.77% 16,180.00% -100.67% 2,720.94% -
  Horiz. % -119.53% 2,703.53% -1,084.71% -2,837.65% 17.65% -2,620.94% 100.00%
Tax Rate 81.92 % - % 56.92 % 31.52 % 110.85 % 34.93 % 188.43 % -12.95%
  YoY % 0.00% 0.00% 80.58% -71.57% 217.35% -81.46% -
  Horiz. % 43.48% 0.00% 30.21% 16.73% 58.83% 18.54% 100.00%
Total Cost 221,572 121,680 216,616 219,918 55,258 117,558 25,458 43.37%
  YoY % 82.09% -43.83% -1.50% 297.98% -53.00% 361.77% -
  Horiz. % 870.34% 477.96% 850.88% 863.85% 217.06% 461.77% 100.00%
Net Worth 882,904 779,537 389,482 354,019 247,500 322,444 329,375 17.84%
  YoY % 13.26% 100.15% 10.02% 43.04% -23.24% -2.10% -
  Horiz. % 268.05% 236.67% 118.25% 107.48% 75.14% 97.90% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 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
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 882,904 779,537 389,482 354,019 247,500 322,444 329,375 17.84%
  YoY % 13.26% 100.15% 10.02% 43.04% -23.24% -2.10% -
  Horiz. % 268.05% 236.67% 118.25% 107.48% 75.14% 97.90% 100.00%
NOSH 1,015,999 990,517 981,063 972,580 750,000 977,105 1,062,500 -0.74%
  YoY % 2.57% 0.96% 0.87% 29.68% -23.24% -8.04% -
  Horiz. % 95.62% 93.23% 92.34% 91.54% 70.59% 91.96% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 0.44 % -23.31 % 4.08 % 9.88 % -0.27 % 15.93 % -3.48 % -
  YoY % 101.89% -671.32% -58.70% 3,759.26% -101.69% 557.76% -
  Horiz. % -12.64% 669.83% -117.24% -283.91% 7.76% -457.76% 100.00%
ROE 0.12 % -2.95 % 2.37 % 6.81 % -0.06 % 6.91 % -0.26 % -
  YoY % 104.07% -224.47% -65.20% 11,450.00% -100.87% 2,757.69% -
  Horiz. % -46.15% 1,134.62% -911.54% -2,619.23% 23.08% -2,657.69% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 21.91 9.96 23.02 25.09 7.35 14.31 2.32 45.34%
  YoY % 119.98% -56.73% -8.25% 241.36% -48.64% 516.81% -
  Horiz. % 944.40% 429.31% 992.24% 1,081.47% 316.81% 616.81% 100.00%
EPS 0.10 -2.32 0.94 2.48 -0.02 2.28 -0.08 -
  YoY % 104.31% -346.81% -62.10% 12,500.00% -100.88% 2,950.00% -
  Horiz. % -125.00% 2,900.00% -1,175.00% -3,100.00% 25.00% -2,850.00% 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 0.8690 0.7870 0.3970 0.3640 0.3300 0.3300 0.3100 18.72%
  YoY % 10.42% 98.24% 9.07% 10.30% 0.00% 6.45% -
  Horiz. % 280.32% 253.87% 128.06% 117.42% 106.45% 106.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,026,071
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 21.46 9.51 21.77 23.53 5.31 13.48 2.37 44.32%
  YoY % 125.66% -56.32% -7.48% 343.13% -60.61% 468.78% -
  Horiz. % 905.49% 401.27% 918.57% 992.83% 224.05% 568.78% 100.00%
EPS 0.10 -2.22 0.89 2.33 -0.01 2.15 -0.08 -
  YoY % 104.50% -349.44% -61.80% 23,400.00% -100.47% 2,787.50% -
  Horiz. % -125.00% 2,775.00% -1,112.50% -2,912.50% 12.50% -2,687.50% 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 0.8513 0.7516 0.3755 0.3413 0.2386 0.3109 0.3176 17.84%
  YoY % 13.27% 100.16% 10.02% 43.04% -23.26% -2.11% -
  Horiz. % 268.04% 236.65% 118.23% 107.46% 75.13% 97.89% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.1650 0.2000 0.3050 0.1500 0.1100 0.0800 0.1000 -
P/RPS 0.75 2.01 1.33 0.60 1.50 0.56 4.32 -25.29%
  YoY % -62.69% 51.13% 121.67% -60.00% 167.86% -87.04% -
  Horiz. % 17.36% 46.53% 30.79% 13.89% 34.72% 12.96% 100.00%
P/EPS 165.00 -8.62 32.45 6.05 -550.00 3.51 -125.00 -
  YoY % 2,014.15% -126.56% 436.36% 101.10% -15,769.52% 102.81% -
  Horiz. % -132.00% 6.90% -25.96% -4.84% 440.00% -2.81% 100.00%
EY 0.61 -11.60 3.08 16.53 -0.18 28.50 -0.80 -
  YoY % 105.26% -476.62% -81.37% 9,283.33% -100.63% 3,662.50% -
  Horiz. % -76.25% 1,450.00% -385.00% -2,066.25% 22.50% -3,562.50% 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 0.19 0.25 0.77 0.41 0.33 0.24 0.32 -8.31%
  YoY % -24.00% -67.53% 87.80% 24.24% 37.50% -25.00% -
  Horiz. % 59.38% 78.12% 240.62% 128.12% 103.13% 75.00% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 26/11/15 25/11/14 27/11/13 26/11/12 23/11/11 23/11/10 -
Price 0.1500 0.2100 0.2800 0.1550 0.1000 0.1000 0.1000 -
P/RPS 0.68 2.11 1.22 0.62 1.36 0.70 4.32 -26.50%
  YoY % -67.77% 72.95% 96.77% -54.41% 94.29% -83.80% -
  Horiz. % 15.74% 48.84% 28.24% 14.35% 31.48% 16.20% 100.00%
P/EPS 150.00 -9.05 29.79 6.25 -500.00 4.39 -125.00 -
  YoY % 1,757.46% -130.38% 376.64% 101.25% -11,489.52% 103.51% -
  Horiz. % -120.00% 7.24% -23.83% -5.00% 400.00% -3.51% 100.00%
EY 0.67 -11.05 3.36 16.00 -0.20 22.80 -0.80 -
  YoY % 106.06% -428.87% -79.00% 8,100.00% -100.88% 2,950.00% -
  Horiz. % -83.75% 1,381.25% -420.00% -2,000.00% 25.00% -2,850.00% 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 0.17 0.27 0.71 0.43 0.30 0.30 0.32 -10.00%
  YoY % -37.04% -61.97% 65.12% 43.33% 0.00% -6.25% -
  Horiz. % 53.12% 84.38% 221.88% 134.38% 93.75% 93.75% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 

TOP ARTICLES

1. UNDERLOOKED BENEFICIARY OF GOVT INFRA SPENDING (ECRL, BDR MSIA, etc) !!! Bursa Master
2. Dayang: Puzzle is Clearer - Koon Yew Yin Koon Yew Yin's Blog
3. Dayang, how will its share price move next week? kcchongnz kcchongnz blog
4. Is paying dividend important? Sslee blog
5. TCapital Group - 冷眼 - 30年投资经验总结的18条真谛 TCapital Group ( 冷眼慢慢投资 )
6. CIMB is a must short company in KLCI/aka short MYR CIMB is a must short company in KLCI/aka short MYR
7. Dr M can restore economy in two years, says Anwar save malaysia!!!
8. [转贴] [COCOALAND HOLDINGS BHD:自2019年4月1日开始以含饮料包装的形式对含糖饮料制造征收40仙/升的含糖税被视为影响集团饮料业务的另一项发展] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers