Highlights

[ASIAPAC] YoY Cumulative 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 -     1,058.67%    YoY -     -92.34%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 97,065 170,195 202,350 59,318 75,629 19,067 83,124 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 16,594 17,117 30,364 4,495 15,653 1,476 15,060 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 -540 -9,278 -10,203 -3,776 -6,266 -774 -4,705 -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 16,054 7,839 20,161 719 9,387 702 10,355 7.58%
  YoY % 104.80% -61.12% 2,704.03% -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 16,069 7,847 20,162 719 9,387 705 10,361 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 81,011 162,356 182,189 58,599 66,242 18,365 72,769 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 804,441 388,426 361,357 338,957 322,678 312,214 283,461 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 804,441 388,426 361,357 338,957 322,678 312,214 283,461 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 2.00 % 2.02 % 5.58 % 0.21 % 2.91 % 0.23 % 3.66 % -9.58%
  YoY % -0.99% -63.80% 2,557.14% -92.78% 1,165.22% -93.72% -
  Horiz. % 54.64% 55.19% 152.46% 5.74% 79.51% 6.28% 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 9.79 17.35 20.77 5.78 7.73 1.89 8.50 2.38%
  YoY % -43.57% -16.47% 259.34% -25.23% 308.99% -77.76% -
  Horiz. % 115.18% 204.12% 244.35% 68.00% 90.94% 22.24% 100.00%
EPS 1.62 0.80 2.07 0.07 0.96 0.07 1.06 7.32%
  YoY % 102.50% -61.35% 2,857.14% -92.71% 1,271.43% -93.40% -
  Horiz. % 152.83% 75.47% 195.28% 6.60% 90.57% 6.60% 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 9.27 16.26 19.34 5.67 7.23 1.82 7.94 2.61%
  YoY % -42.99% -15.93% 241.09% -21.58% 297.25% -77.08% -
  Horiz. % 116.75% 204.79% 243.58% 71.41% 91.06% 22.92% 100.00%
EPS 1.54 0.75 1.93 0.07 0.90 0.07 0.99 7.64%
  YoY % 105.33% -61.14% 2,657.14% -92.22% 1,185.71% -92.93% -
  Horiz. % 155.56% 75.76% 194.95% 7.07% 90.91% 7.07% 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 2.04 1.27 0.87 1.73 1.29 5.28 1.06 11.52%
  YoY % 60.63% 45.98% -49.71% 34.11% -75.57% 398.11% -
  Horiz. % 192.45% 119.81% 82.08% 163.21% 121.70% 498.11% 100.00%
P/EPS 12.35 27.50 8.70 142.86 10.42 142.86 8.49 6.44%
  YoY % -55.09% 216.09% -93.91% 1,271.02% -92.71% 1,582.69% -
  Horiz. % 145.47% 323.91% 102.47% 1,682.69% 122.73% 1,682.69% 100.00%
EY 8.10 3.64 11.50 0.70 9.60 0.70 11.78 -6.05%
  YoY % 122.53% -68.35% 1,542.86% -92.71% 1,271.43% -94.06% -
  Horiz. % 68.76% 30.90% 97.62% 5.94% 81.49% 5.94% 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 1.94 1.35 0.99 1.82 1.55 5.28 1.18 8.64%
  YoY % 43.70% 36.36% -45.60% 17.42% -70.64% 347.46% -
  Horiz. % 164.41% 114.41% 83.90% 154.24% 131.36% 447.46% 100.00%
P/EPS 11.73 29.38 9.90 150.00 12.50 142.86 9.43 3.70%
  YoY % -60.07% 196.77% -93.40% 1,100.00% -91.25% 1,414.95% -
  Horiz. % 124.39% 311.56% 104.98% 1,590.67% 132.56% 1,514.95% 100.00%
EY 8.53 3.40 10.10 0.67 8.00 0.70 10.60 -3.55%
  YoY % 150.88% -66.34% 1,407.46% -91.62% 1,042.86% -93.40% -
  Horiz. % 80.47% 32.08% 95.28% 6.32% 75.47% 6.60% 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
 
 

438  423  589 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.86+0.005 
 AVI 0.17+0.06 
 SERBADK 0.605-0.035 
 ITRONIC 0.21+0.03 
 DNEX-WD 0.325+0.02 
 VIZIONE 0.195-0.01 
 PWF-WA 0.055+0.005 
 SCOMI 0.05-0.005 
 YGL 0.27+0.01 
 SERBADK-WA 0.085-0.015 

FEATURED POSTS

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