Highlights

[ASIAPAC] YoY Annualized Quarter Result on 2014-03-31 [#4]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 22-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Mar-2014  [#4]
Profit Trend QoQ -     51.89%    YoY -     131.63%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 268,328 154,905 230,312 284,191 103,238 88,610 36,453 39.43%
  YoY % 73.22% -32.74% -18.96% 175.28% 16.51% 143.08% -
  Horiz. % 736.09% 424.94% 631.81% 779.61% 283.21% 243.08% 100.00%
PBT 14,693 88,076 528,544 43,367 6,291 7,763 8,068 10.50%
  YoY % -83.32% -83.34% 1,118.77% 589.35% -18.96% -3.78% -
  Horiz. % 182.11% 1,091.67% 6,551.12% 537.52% 77.97% 96.22% 100.00%
Tax -5,908 -14,465 -151,265 -2,538 11,269 7,888 3,214 -
  YoY % 59.16% 90.44% -5,860.01% -122.52% 42.86% 145.43% -
  Horiz. % -183.82% -450.06% -4,706.44% -78.97% 350.62% 245.43% 100.00%
NP 8,785 73,611 377,279 40,829 17,560 15,651 11,282 -4.08%
  YoY % -88.07% -80.49% 824.05% 132.51% 12.20% 38.73% -
  Horiz. % 77.87% 652.46% 3,344.08% 361.90% 155.65% 138.73% 100.00%
NP to SH 8,817 73,634 377,291 40,832 17,628 15,702 11,285 -4.03%
  YoY % -88.03% -80.48% 824.01% 131.63% 12.27% 39.14% -
  Horiz. % 78.13% 652.49% 3,343.30% 361.83% 156.21% 139.14% 100.00%
Tax Rate 40.21 % 16.42 % 28.62 % 5.85 % -179.13 % -101.61 % -39.84 % -
  YoY % 144.88% -42.63% 389.23% 103.27% -76.29% -155.05% -
  Horiz. % -100.93% -41.21% -71.84% -14.68% 449.62% 255.05% 100.00%
Total Cost 259,543 81,294 -146,967 243,362 85,678 72,959 25,171 47.48%
  YoY % 219.26% 155.31% -160.39% 184.04% 17.43% 189.85% -
  Horiz. % 1,031.12% 322.97% -583.87% 966.83% 340.38% 289.85% 100.00%
Net Worth 859,871 862,564 785,735 409,447 343,180 321,842 312,505 18.36%
  YoY % -0.31% 9.78% 91.90% 19.31% 6.63% 2.99% -
  Horiz. % 275.15% 276.02% 251.43% 131.02% 109.82% 102.99% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - 2,957 - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 0.78 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 859,871 862,564 785,735 409,447 343,180 321,842 312,505 18.36%
  YoY % -0.31% 9.78% 91.90% 19.31% 6.63% 2.99% -
  Horiz. % 275.15% 276.02% 251.43% 131.02% 109.82% 102.99% 100.00%
NOSH 991,777 992,594 985,866 974,874 977,722 975,279 976,581 0.26%
  YoY % -0.08% 0.68% 1.13% -0.29% 0.25% -0.13% -
  Horiz. % 101.56% 101.64% 100.95% 99.83% 100.12% 99.87% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 3.27 % 47.52 % 163.81 % 14.37 % 17.01 % 17.66 % 30.95 % -31.22%
  YoY % -93.12% -70.99% 1,039.94% -15.52% -3.68% -42.94% -
  Horiz. % 10.57% 153.54% 529.27% 46.43% 54.96% 57.06% 100.00%
ROE 1.03 % 8.54 % 48.02 % 9.97 % 5.14 % 4.88 % 3.61 % -18.85%
  YoY % -87.94% -82.22% 381.64% 93.97% 5.33% 35.18% -
  Horiz. % 28.53% 236.57% 1,330.19% 276.18% 142.38% 135.18% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 27.06 15.61 23.36 29.15 10.56 9.09 3.73 39.09%
  YoY % 73.35% -33.18% -19.86% 176.04% 16.17% 143.70% -
  Horiz. % 725.47% 418.50% 626.27% 781.50% 283.11% 243.70% 100.00%
EPS 0.89 7.40 38.27 4.00 1.81 1.61 1.16 -4.32%
  YoY % -87.97% -80.66% 856.75% 120.99% 12.42% 38.79% -
  Horiz. % 76.72% 637.93% 3,299.14% 344.83% 156.03% 138.79% 100.00%
DPS 0.00 0.00 0.30 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.8670 0.8690 0.7970 0.4200 0.3510 0.3300 0.3200 18.05%
  YoY % -0.23% 9.03% 89.76% 19.66% 6.36% 3.13% -
  Horiz. % 270.94% 271.56% 249.06% 131.25% 109.69% 103.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,046,537
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 25.64 14.80 22.01 27.16 9.86 8.47 3.48 39.45%
  YoY % 73.24% -32.76% -18.96% 175.46% 16.41% 143.39% -
  Horiz. % 736.78% 425.29% 632.47% 780.46% 283.33% 243.39% 100.00%
EPS 0.84 7.04 36.05 3.90 1.68 1.50 1.08 -4.10%
  YoY % -88.07% -80.47% 824.36% 132.14% 12.00% 38.89% -
  Horiz. % 77.78% 651.85% 3,337.96% 361.11% 155.56% 138.89% 100.00%
DPS 0.00 0.00 0.28 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.8216 0.8242 0.7508 0.3912 0.3279 0.3075 0.2986 18.36%
  YoY % -0.32% 9.78% 91.92% 19.30% 6.63% 2.98% -
  Horiz. % 275.15% 276.02% 251.44% 131.01% 109.81% 102.98% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.1900 0.1900 0.2300 0.2000 0.1100 0.1100 0.1000 -
P/RPS 0.70 1.22 0.98 0.69 1.04 1.21 2.68 -20.03%
  YoY % -42.62% 24.49% 42.03% -33.65% -14.05% -54.85% -
  Horiz. % 26.12% 45.52% 36.57% 25.75% 38.81% 45.15% 100.00%
P/EPS 21.37 2.56 0.60 4.78 6.10 6.83 8.65 16.25%
  YoY % 734.77% 326.67% -87.45% -21.64% -10.69% -21.04% -
  Horiz. % 247.05% 29.60% 6.94% 55.26% 70.52% 78.96% 100.00%
EY 4.68 39.04 166.39 20.94 16.39 14.64 11.56 -13.98%
  YoY % -88.01% -76.54% 694.60% 27.76% 11.95% 26.64% -
  Horiz. % 40.48% 337.72% 1,439.36% 181.14% 141.78% 126.64% 100.00%
DY 0.00 0.00 1.30 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.22 0.22 0.29 0.48 0.31 0.33 0.31 -5.55%
  YoY % 0.00% -24.14% -39.58% 54.84% -6.06% 6.45% -
  Horiz. % 70.97% 70.97% 93.55% 154.84% 100.00% 106.45% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/05/17 30/05/16 28/05/15 22/05/14 28/05/13 28/05/12 24/05/11 -
Price 0.1700 0.1800 0.2500 0.2700 0.1250 0.1000 0.1000 -
P/RPS 0.63 1.15 1.07 0.93 1.18 1.10 2.68 -21.42%
  YoY % -45.22% 7.48% 15.05% -21.19% 7.27% -58.96% -
  Horiz. % 23.51% 42.91% 39.93% 34.70% 44.03% 41.04% 100.00%
P/EPS 19.12 2.43 0.65 6.45 6.93 6.21 8.65 14.12%
  YoY % 686.83% 273.85% -89.92% -6.93% 11.59% -28.21% -
  Horiz. % 221.04% 28.09% 7.51% 74.57% 80.12% 71.79% 100.00%
EY 5.23 41.21 153.08 15.51 14.42 16.10 11.56 -12.37%
  YoY % -87.31% -73.08% 886.98% 7.56% -10.43% 39.27% -
  Horiz. % 45.24% 356.49% 1,324.22% 134.17% 124.74% 139.27% 100.00%
DY 0.00 0.00 1.20 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.20 0.21 0.31 0.64 0.36 0.30 0.31 -7.04%
  YoY % -4.76% -32.26% -51.56% 77.78% 20.00% -3.23% -
  Horiz. % 64.52% 67.74% 100.00% 206.45% 116.13% 96.77% 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
 
 

572  344  555 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FINTEC 0.035+0.005 
 MMAG 0.185-0.005 
 VSOLAR 0.02+0.005 
 EURO 1.10-0.11 
 MTOUCHE 0.090.00 
 SERBADK 0.625-0.005 
 HHHCORP 0.190.00 
 MRDIY 3.900.00 
 FOCUS 0.04+0.005 
 EDARAN 1.17+0.265 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. What Professor Dennis Etler said about China - Koon Yew Yin Koon Yew Yin's Blog
2. Serba Dinamik rombak struktur Lembaga Pengarah, lantik IIlyas Pakeer sebagai pengerusi Oil and Gas Malaysia News
3. [MUST READ] Important message for all investors who are planning to invest in AT or existing AT shareholders Important message for all investors who are planning to invest in AT or existing AT shareholders
4. UNCOMMON ACTIVITIES SPOTTED ON RECENT CORPORATE EXERCISE OF THIS COMPANY!! Swim With Sharks
5. BREAKING: The Las Vegas Strip Is Back and May Be Better Than Ever [SEE INSIDE FOR TRIPLE DIGIT GAINS] A blog to publish and share information
6. Singapore sees first day rush for Sinovac vaccine; as 16 Covid-19 cases announced on Friday (June 18) Good Articles to Share
7. Media - Attractive valuations as recovery prospects brighten AmInvest Research Reports
8. ECO WORLD DEVELOPMENT - Proven Track Record PublicInvest Research
PARTNERS & BROKERS