Highlights

[ASIAPAC] YoY Annualized Quarter Result on 2012-12-31 [#3]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Dec-2012  [#3]
Profit Trend QoQ -     739.11%    YoY -     -92.34%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 129,420 226,926 269,800 79,090 100,838 25,422 110,832 2.62%
  YoY % -42.97% -15.89% 241.13% -21.57% 296.65% -77.06% -
  Horiz. % 116.77% 204.75% 243.43% 71.36% 90.98% 22.94% 100.00%
PBT 22,125 22,822 40,485 5,993 20,870 1,968 20,080 1.63%
  YoY % -3.06% -43.63% 575.51% -71.28% 960.50% -90.20% -
  Horiz. % 110.19% 113.66% 201.62% 29.85% 103.94% 9.80% 100.00%
Tax -720 -12,370 -13,604 -5,034 -8,354 -1,032 -6,273 -30.28%
  YoY % 94.18% 9.07% -170.21% 39.74% -709.56% 83.55% -
  Horiz. % 11.48% 197.19% 216.85% 80.26% 133.18% 16.45% 100.00%
NP 21,405 10,452 26,881 958 12,516 936 13,806 7.58%
  YoY % 104.80% -61.12% 2,704.04% -92.34% 1,237.18% -93.22% -
  Horiz. % 155.04% 75.70% 194.70% 6.94% 90.65% 6.78% 100.00%
NP to SH 21,425 10,462 26,882 958 12,516 940 13,814 7.58%
  YoY % 104.78% -61.08% 2,704.17% -92.34% 1,231.49% -93.20% -
  Horiz. % 155.09% 75.74% 194.60% 6.94% 90.60% 6.80% 100.00%
Tax Rate 3.25 % 54.20 % 33.60 % 84.00 % 40.03 % 52.44 % 31.24 % -31.41%
  YoY % -94.00% 61.31% -60.00% 109.84% -23.67% 67.86% -
  Horiz. % 10.40% 173.50% 107.55% 268.89% 128.14% 167.86% 100.00%
Total Cost 108,014 216,474 242,918 78,132 88,322 24,486 97,025 1.80%
  YoY % -50.10% -10.89% 210.91% -11.54% 260.70% -74.76% -
  Horiz. % 111.33% 223.11% 250.37% 80.53% 91.03% 25.24% 100.00%
Net Worth 804,441 388,426 361,357 338,956 322,678 312,214 283,461 18.98%
  YoY % 107.10% 7.49% 6.61% 5.04% 3.35% 10.14% -
  Horiz. % 283.79% 137.03% 127.48% 119.58% 113.83% 110.14% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 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
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 804,441 388,426 361,357 338,956 322,678 312,214 283,461 18.98%
  YoY % 107.10% 7.49% 6.61% 5.04% 3.35% 10.14% -
  Horiz. % 283.79% 137.03% 127.48% 119.58% 113.83% 110.14% 100.00%
NOSH 991,913 980,874 974,009 1,027,142 977,812 1,007,142 977,452 0.24%
  YoY % 1.13% 0.70% -5.17% 5.04% -2.91% 3.04% -
  Horiz. % 101.48% 100.35% 99.65% 105.08% 100.04% 103.04% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 16.54 % 4.61 % 9.96 % 1.21 % 12.41 % 3.68 % 12.46 % 4.83%
  YoY % 258.79% -53.71% 723.14% -90.25% 237.23% -70.47% -
  Horiz. % 132.74% 37.00% 79.94% 9.71% 99.60% 29.53% 100.00%
ROE 2.66 % 2.69 % 7.44 % 0.28 % 3.88 % 0.30 % 4.87 % -9.58%
  YoY % -1.12% -63.84% 2,557.14% -92.78% 1,193.33% -93.84% -
  Horiz. % 54.62% 55.24% 152.77% 5.75% 79.67% 6.16% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 13.05 23.14 27.70 7.70 10.31 2.52 11.34 2.37%
  YoY % -43.60% -16.46% 259.74% -25.32% 309.13% -77.78% -
  Horiz. % 115.08% 204.06% 244.27% 67.90% 90.92% 22.22% 100.00%
EPS 2.16 1.07 2.76 0.09 1.28 0.09 1.41 7.36%
  YoY % 101.87% -61.23% 2,966.67% -92.97% 1,322.22% -93.62% -
  Horiz. % 153.19% 75.89% 195.74% 6.38% 90.78% 6.38% 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 0.8110 0.3960 0.3710 0.3300 0.3300 0.3100 0.2900 18.69%
  YoY % 104.80% 6.74% 12.42% 0.00% 6.45% 6.90% -
  Horiz. % 279.66% 136.55% 127.93% 113.79% 113.79% 106.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,046,537
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 12.37 21.68 25.78 7.56 9.64 2.43 10.59 2.62%
  YoY % -42.94% -15.90% 241.01% -21.58% 296.71% -77.05% -
  Horiz. % 116.81% 204.72% 243.44% 71.39% 91.03% 22.95% 100.00%
EPS 2.05 1.00 2.57 0.09 1.20 0.09 1.32 7.61%
  YoY % 105.00% -61.09% 2,755.56% -92.50% 1,233.33% -93.18% -
  Horiz. % 155.30% 75.76% 194.70% 6.82% 90.91% 6.82% 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 0.7687 0.3712 0.3453 0.3239 0.3083 0.2983 0.2709 18.98%
  YoY % 107.09% 7.50% 6.61% 5.06% 3.35% 10.11% -
  Horiz. % 283.76% 137.02% 127.46% 119.56% 113.81% 110.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.2000 0.2200 0.1800 0.1000 0.1000 0.1000 0.0900 -
P/RPS 1.53 0.95 0.65 1.30 0.97 3.96 0.79 11.64%
  YoY % 61.05% 46.15% -50.00% 34.02% -75.51% 401.27% -
  Horiz. % 193.67% 120.25% 82.28% 164.56% 122.78% 501.27% 100.00%
P/EPS 9.26 20.63 6.52 107.14 7.81 107.14 6.37 6.43%
  YoY % -55.11% 216.41% -93.91% 1,271.83% -92.71% 1,581.95% -
  Horiz. % 145.37% 323.86% 102.35% 1,681.95% 122.61% 1,681.95% 100.00%
EY 10.80 4.85 15.33 0.93 12.80 0.93 15.70 -6.04%
  YoY % 122.68% -68.36% 1,548.39% -92.73% 1,276.34% -94.08% -
  Horiz. % 68.79% 30.89% 97.64% 5.92% 81.53% 5.92% 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 0.25 0.56 0.49 0.30 0.30 0.32 0.31 -3.52%
  YoY % -55.36% 14.29% 63.33% 0.00% -6.25% 3.23% -
  Horiz. % 80.65% 180.65% 158.06% 96.77% 96.77% 103.23% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 25/02/15 27/02/14 28/02/13 28/02/12 24/02/11 22/02/10 -
Price 0.1900 0.2350 0.2050 0.1050 0.1200 0.1000 0.1000 -
P/RPS 1.46 1.02 0.74 1.36 1.16 3.96 0.88 8.80%
  YoY % 43.14% 37.84% -45.59% 17.24% -70.71% 350.00% -
  Horiz. % 165.91% 115.91% 84.09% 154.55% 131.82% 450.00% 100.00%
P/EPS 8.80 22.03 7.43 112.50 9.38 107.14 7.08 3.69%
  YoY % -60.05% 196.50% -93.40% 1,099.36% -91.25% 1,413.28% -
  Horiz. % 124.29% 311.16% 104.94% 1,588.98% 132.49% 1,513.28% 100.00%
EY 11.37 4.54 13.46 0.89 10.67 0.93 14.13 -3.56%
  YoY % 150.44% -66.27% 1,412.36% -91.66% 1,047.31% -93.42% -
  Horiz. % 80.47% 32.13% 95.26% 6.30% 75.51% 6.58% 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 0.23 0.59 0.55 0.32 0.36 0.32 0.34 -6.30%
  YoY % -61.02% 7.27% 71.88% -11.11% 12.50% -5.88% -
  Horiz. % 67.65% 173.53% 161.76% 94.12% 105.88% 94.12% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

304  570  581 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PEKAT 0.815+0.495 
 SANICHI 0.065-0.015 
 SAUDEE 0.16+0.01 
 FOCUS 0.0450.00 
 SERBADK 0.595-0.03 
 BSTEAD 0.74+0.12 
 AVI 0.13-0.01 
 ASB 0.16+0.005 
 HSI-HGN 0.05-0.01 
 KNM 0.180.00 

FEATURED POSTS

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