Highlights

[ASIAPAC] YoY Annualized Quarter Result on 2013-03-31 [#4]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 28-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Mar-2013  [#4]
Profit Trend QoQ -     1,738.81%    YoY -     12.27%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 154,905 230,312 284,191 103,238 88,610 36,453 101,643 7.27%
  YoY % -32.74% -18.96% 175.28% 16.51% 143.08% -64.14% -
  Horiz. % 152.40% 226.59% 279.60% 101.57% 87.18% 35.86% 100.00%
PBT 88,076 528,544 43,367 6,291 7,763 8,068 27,687 21.25%
  YoY % -83.34% 1,118.77% 589.35% -18.96% -3.78% -70.86% -
  Horiz. % 318.11% 1,909.00% 156.63% 22.72% 28.04% 29.14% 100.00%
Tax -14,465 -151,265 -2,538 11,269 7,888 3,214 -7,386 11.84%
  YoY % 90.44% -5,860.01% -122.52% 42.86% 145.43% 143.51% -
  Horiz. % 195.84% 2,048.00% 34.36% -152.57% -106.80% -43.51% 100.00%
NP 73,611 377,279 40,829 17,560 15,651 11,282 20,301 23.92%
  YoY % -80.49% 824.05% 132.51% 12.20% 38.73% -44.43% -
  Horiz. % 362.60% 1,858.43% 201.12% 86.50% 77.09% 55.57% 100.00%
NP to SH 73,634 377,291 40,832 17,628 15,702 11,285 20,297 23.93%
  YoY % -80.48% 824.01% 131.63% 12.27% 39.14% -44.40% -
  Horiz. % 362.78% 1,858.85% 201.17% 86.85% 77.36% 55.60% 100.00%
Tax Rate 16.42 % 28.62 % 5.85 % -179.13 % -101.61 % -39.84 % 26.68 % -7.76%
  YoY % -42.63% 389.23% 103.27% -76.29% -155.05% -249.33% -
  Horiz. % 61.54% 107.27% 21.93% -671.40% -380.85% -149.33% 100.00%
Total Cost 81,294 -146,967 243,362 85,678 72,959 25,171 81,342 -0.01%
  YoY % 155.31% -160.39% 184.04% 17.43% 189.85% -69.06% -
  Horiz. % 99.94% -180.68% 299.18% 105.33% 89.69% 30.94% 100.00%
Net Worth 862,564 785,735 409,447 343,180 321,842 312,505 282,303 20.44%
  YoY % 9.78% 91.90% 19.31% 6.63% 2.99% 10.70% -
  Horiz. % 305.54% 278.33% 145.04% 121.56% 114.01% 110.70% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - 2,957 - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 0.78 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 862,564 785,735 409,447 343,180 321,842 312,505 282,303 20.44%
  YoY % 9.78% 91.90% 19.31% 6.63% 2.99% 10.70% -
  Horiz. % 305.54% 278.33% 145.04% 121.56% 114.01% 110.70% 100.00%
NOSH 992,594 985,866 974,874 977,722 975,279 976,581 973,461 0.32%
  YoY % 0.68% 1.13% -0.29% 0.25% -0.13% 0.32% -
  Horiz. % 101.97% 101.27% 100.15% 100.44% 100.19% 100.32% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 47.52 % 163.81 % 14.37 % 17.01 % 17.66 % 30.95 % 19.97 % 15.53%
  YoY % -70.99% 1,039.94% -15.52% -3.68% -42.94% 54.98% -
  Horiz. % 237.96% 820.28% 71.96% 85.18% 88.43% 154.98% 100.00%
ROE 8.54 % 48.02 % 9.97 % 5.14 % 4.88 % 3.61 % 7.19 % 2.91%
  YoY % -82.22% 381.64% 93.97% 5.33% 35.18% -49.79% -
  Horiz. % 118.78% 667.87% 138.66% 71.49% 67.87% 50.21% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 15.61 23.36 29.15 10.56 9.09 3.73 10.44 6.93%
  YoY % -33.18% -19.86% 176.04% 16.17% 143.70% -64.27% -
  Horiz. % 149.52% 223.75% 279.21% 101.15% 87.07% 35.73% 100.00%
EPS 7.40 38.27 4.00 1.81 1.61 1.16 2.08 23.53%
  YoY % -80.66% 856.75% 120.99% 12.42% 38.79% -44.23% -
  Horiz. % 355.77% 1,839.90% 192.31% 87.02% 77.40% 55.77% 100.00%
DPS 0.00 0.30 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.8690 0.7970 0.4200 0.3510 0.3300 0.3200 0.2900 20.05%
  YoY % 9.03% 89.76% 19.66% 6.36% 3.13% 10.34% -
  Horiz. % 299.66% 274.83% 144.83% 121.03% 113.79% 110.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,046,537
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 14.80 22.01 27.16 9.86 8.47 3.48 9.71 7.27%
  YoY % -32.76% -18.96% 175.46% 16.41% 143.39% -64.16% -
  Horiz. % 152.42% 226.67% 279.71% 101.54% 87.23% 35.84% 100.00%
EPS 7.04 36.05 3.90 1.68 1.50 1.08 1.94 23.94%
  YoY % -80.47% 824.36% 132.14% 12.00% 38.89% -44.33% -
  Horiz. % 362.89% 1,858.25% 201.03% 86.60% 77.32% 55.67% 100.00%
DPS 0.00 0.28 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.8242 0.7508 0.3912 0.3279 0.3075 0.2986 0.2698 20.44%
  YoY % 9.78% 91.92% 19.30% 6.63% 2.98% 10.67% -
  Horiz. % 305.49% 278.28% 145.00% 121.53% 113.97% 110.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.1900 0.2300 0.2000 0.1100 0.1100 0.1000 0.0900 -
P/RPS 1.22 0.98 0.69 1.04 1.21 2.68 0.86 6.00%
  YoY % 24.49% 42.03% -33.65% -14.05% -54.85% 211.63% -
  Horiz. % 141.86% 113.95% 80.23% 120.93% 140.70% 311.63% 100.00%
P/EPS 2.56 0.60 4.78 6.10 6.83 8.65 4.32 -8.34%
  YoY % 326.67% -87.45% -21.64% -10.69% -21.04% 100.23% -
  Horiz. % 59.26% 13.89% 110.65% 141.20% 158.10% 200.23% 100.00%
EY 39.04 166.39 20.94 16.39 14.64 11.56 23.17 9.08%
  YoY % -76.54% 694.60% 27.76% 11.95% 26.64% -50.11% -
  Horiz. % 168.49% 718.13% 90.38% 70.74% 63.19% 49.89% 100.00%
DY 0.00 1.30 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.22 0.29 0.48 0.31 0.33 0.31 0.31 -5.55%
  YoY % -24.14% -39.58% 54.84% -6.06% 6.45% 0.00% -
  Horiz. % 70.97% 93.55% 154.84% 100.00% 106.45% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 28/05/15 22/05/14 28/05/13 28/05/12 24/05/11 27/05/10 -
Price 0.1800 0.2500 0.2700 0.1250 0.1000 0.1000 0.0800 -
P/RPS 1.15 1.07 0.93 1.18 1.10 2.68 0.77 6.91%
  YoY % 7.48% 15.05% -21.19% 7.27% -58.96% 248.05% -
  Horiz. % 149.35% 138.96% 120.78% 153.25% 142.86% 348.05% 100.00%
P/EPS 2.43 0.65 6.45 6.93 6.21 8.65 3.84 -7.34%
  YoY % 273.85% -89.92% -6.93% 11.59% -28.21% 125.26% -
  Horiz. % 63.28% 16.93% 167.97% 180.47% 161.72% 225.26% 100.00%
EY 41.21 153.08 15.51 14.42 16.10 11.56 26.06 7.93%
  YoY % -73.08% 886.98% 7.56% -10.43% 39.27% -55.64% -
  Horiz. % 158.14% 587.41% 59.52% 55.33% 61.78% 44.36% 100.00%
DY 0.00 1.20 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.21 0.31 0.64 0.36 0.30 0.31 0.28 -4.68%
  YoY % -32.26% -51.56% 77.78% 20.00% -3.23% 10.71% -
  Horiz. % 75.00% 110.71% 228.57% 128.57% 107.14% 110.71% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

366  396  632  1078 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.70-0.045 
 PRIVA 0.23+0.025 
 DNEX 0.885+0.02 
 SERBADK-WA 0.12-0.005 
 KNM 0.2050.00 
 QES 0.835+0.095 
 JETSON 0.435+0.05 
 SOLUTN 1.440.00 
 VIZIONE 0.19-0.01 
 MTOUCHE 0.09+0.005 

FEATURED POSTS

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