Highlights

[ASIAPAC] YoY Annualized Quarter Result on 2011-12-31 [#3]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 28-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Dec-2011  [#3]
Profit Trend QoQ -     -43.82%    YoY -     1,231.49%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 226,926 269,800 79,090 100,838 25,422 110,832 79,626 19.06%
  YoY % -15.89% 241.13% -21.57% 296.65% -77.06% 39.19% -
  Horiz. % 284.99% 338.83% 99.33% 126.64% 31.93% 139.19% 100.00%
PBT 22,822 40,485 5,993 20,870 1,968 20,080 8,064 18.92%
  YoY % -43.63% 575.51% -71.28% 960.50% -90.20% 149.01% -
  Horiz. % 283.02% 502.05% 74.32% 258.81% 24.40% 249.01% 100.00%
Tax -12,370 -13,604 -5,034 -8,354 -1,032 -6,273 -4,549 18.13%
  YoY % 9.07% -170.21% 39.74% -709.56% 83.55% -37.90% -
  Horiz. % 271.92% 299.03% 110.67% 183.65% 22.68% 137.90% 100.00%
NP 10,452 26,881 958 12,516 936 13,806 3,514 19.91%
  YoY % -61.12% 2,704.04% -92.34% 1,237.18% -93.22% 292.83% -
  Horiz. % 297.38% 764.83% 27.28% 356.11% 26.63% 392.83% 100.00%
NP to SH 10,462 26,882 958 12,516 940 13,814 3,514 19.93%
  YoY % -61.08% 2,704.17% -92.34% 1,231.49% -93.20% 293.06% -
  Horiz. % 297.69% 764.87% 27.28% 356.11% 26.75% 393.06% 100.00%
Tax Rate 54.20 % 33.60 % 84.00 % 40.03 % 52.44 % 31.24 % 56.42 % -0.67%
  YoY % 61.31% -60.00% 109.84% -23.67% 67.86% -44.63% -
  Horiz. % 96.07% 59.55% 148.88% 70.95% 92.95% 55.37% 100.00%
Total Cost 216,474 242,918 78,132 88,322 24,486 97,025 76,112 19.02%
  YoY % -10.89% 210.91% -11.54% 260.70% -74.76% 27.48% -
  Horiz. % 284.42% 319.16% 102.65% 116.04% 32.17% 127.48% 100.00%
Net Worth 388,426 361,357 338,956 322,678 312,214 283,461 273,362 6.03%
  YoY % 7.49% 6.61% 5.04% 3.35% 10.14% 3.69% -
  Horiz. % 142.09% 132.19% 124.00% 118.04% 114.21% 103.69% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 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
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 388,426 361,357 338,956 322,678 312,214 283,461 273,362 6.03%
  YoY % 7.49% 6.61% 5.04% 3.35% 10.14% 3.69% -
  Horiz. % 142.09% 132.19% 124.00% 118.04% 114.21% 103.69% 100.00%
NOSH 980,874 974,009 1,027,142 977,812 1,007,142 977,452 976,296 0.08%
  YoY % 0.70% -5.17% 5.04% -2.91% 3.04% 0.12% -
  Horiz. % 100.47% 99.77% 105.21% 100.16% 103.16% 100.12% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 4.61 % 9.96 % 1.21 % 12.41 % 3.68 % 12.46 % 4.41 % 0.74%
  YoY % -53.71% 723.14% -90.25% 237.23% -70.47% 182.54% -
  Horiz. % 104.54% 225.85% 27.44% 281.41% 83.45% 282.54% 100.00%
ROE 2.69 % 7.44 % 0.28 % 3.88 % 0.30 % 4.87 % 1.29 % 13.02%
  YoY % -63.84% 2,557.14% -92.78% 1,193.33% -93.84% 277.52% -
  Horiz. % 208.53% 576.74% 21.71% 300.78% 23.26% 377.52% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 23.14 27.70 7.70 10.31 2.52 11.34 8.16 18.96%
  YoY % -16.46% 259.74% -25.32% 309.13% -77.78% 38.97% -
  Horiz. % 283.58% 339.46% 94.36% 126.35% 30.88% 138.97% 100.00%
EPS 1.07 2.76 0.09 1.28 0.09 1.41 0.36 19.90%
  YoY % -61.23% 2,966.67% -92.97% 1,322.22% -93.62% 291.67% -
  Horiz. % 297.22% 766.67% 25.00% 355.56% 25.00% 391.67% 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 0.3960 0.3710 0.3300 0.3300 0.3100 0.2900 0.2800 5.94%
  YoY % 6.74% 12.42% 0.00% 6.45% 6.90% 3.57% -
  Horiz. % 141.43% 132.50% 117.86% 117.86% 110.71% 103.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,050,457
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 21.60 25.68 7.53 9.60 2.42 10.55 7.58 19.06%
  YoY % -15.89% 241.04% -21.56% 296.69% -77.06% 39.18% -
  Horiz. % 284.96% 338.79% 99.34% 126.65% 31.93% 139.18% 100.00%
EPS 1.00 2.56 0.09 1.19 0.09 1.32 0.33 20.28%
  YoY % -60.94% 2,744.44% -92.44% 1,222.22% -93.18% 300.00% -
  Horiz. % 303.03% 775.76% 27.27% 360.61% 27.27% 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 0.3698 0.3440 0.3227 0.3072 0.2972 0.2698 0.2602 6.03%
  YoY % 7.50% 6.60% 5.05% 3.36% 10.16% 3.69% -
  Horiz. % 142.12% 132.21% 124.02% 118.06% 114.22% 103.69% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.2200 0.1800 0.1000 0.1000 0.1000 0.0900 0.0700 -
P/RPS 0.95 0.65 1.30 0.97 3.96 0.79 0.86 1.67%
  YoY % 46.15% -50.00% 34.02% -75.51% 401.27% -8.14% -
  Horiz. % 110.47% 75.58% 151.16% 112.79% 460.47% 91.86% 100.00%
P/EPS 20.63 6.52 107.14 7.81 107.14 6.37 19.44 0.99%
  YoY % 216.41% -93.91% 1,271.83% -92.71% 1,581.95% -67.23% -
  Horiz. % 106.12% 33.54% 551.13% 40.17% 551.13% 32.77% 100.00%
EY 4.85 15.33 0.93 12.80 0.93 15.70 5.14 -0.96%
  YoY % -68.36% 1,548.39% -92.73% 1,276.34% -94.08% 205.45% -
  Horiz. % 94.36% 298.25% 18.09% 249.03% 18.09% 305.45% 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 0.56 0.49 0.30 0.30 0.32 0.31 0.25 14.38%
  YoY % 14.29% 63.33% 0.00% -6.25% 3.23% 24.00% -
  Horiz. % 224.00% 196.00% 120.00% 120.00% 128.00% 124.00% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 25/02/15 27/02/14 28/02/13 28/02/12 24/02/11 22/02/10 26/02/09 -
Price 0.2350 0.2050 0.1050 0.1200 0.1000 0.1000 0.0600 -
P/RPS 1.02 0.74 1.36 1.16 3.96 0.88 0.74 5.49%
  YoY % 37.84% -45.59% 17.24% -70.71% 350.00% 18.92% -
  Horiz. % 137.84% 100.00% 183.78% 156.76% 535.14% 118.92% 100.00%
P/EPS 22.03 7.43 112.50 9.38 107.14 7.08 16.67 4.75%
  YoY % 196.50% -93.40% 1,099.36% -91.25% 1,413.28% -57.53% -
  Horiz. % 132.15% 44.57% 674.86% 56.27% 642.71% 42.47% 100.00%
EY 4.54 13.46 0.89 10.67 0.93 14.13 6.00 -4.54%
  YoY % -66.27% 1,412.36% -91.66% 1,047.31% -93.42% 135.50% -
  Horiz. % 75.67% 224.33% 14.83% 177.83% 15.50% 235.50% 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 0.59 0.55 0.32 0.36 0.32 0.34 0.21 18.78%
  YoY % 7.27% 71.88% -11.11% 12.50% -5.88% 61.90% -
  Horiz. % 280.95% 261.90% 152.38% 171.43% 152.38% 161.90% 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.
 


TOP ARTICLES

1. Will US attack China? Koon Yew Yin Koon Yew Yin's Blog
2. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
3. FELDA is considering selling its stake in Encorp Bhd [6076] The Thinker Touch
4. Fajarbaru Builder (7047) – Would you like to double your money in 3 months? Here is how… Axcapital's investment blog
5. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
6. BursaRangers Daily Technical Picks (27 September 2021) BursaRangers Daily Technical Picks
7. [转贴] Favco | 天然气价格上涨带来的启示 - investalone Good Articles to Share
8. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS