Highlights

[ASIAPAC] YoY Cumulative Quarter Result on 2013-12-31 [#3]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 27-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Dec-2013  [#3]
Profit Trend QoQ -     67.18%    YoY -     2,704.17%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 178,002 97,065 170,195 202,350 59,318 75,629 19,067 45.06%
  YoY % 83.38% -42.97% -15.89% 241.13% -21.57% 296.65% -
  Horiz. % 933.56% 509.07% 892.62% 1,061.26% 311.10% 396.65% 100.00%
PBT 5,487 16,594 17,117 30,364 4,495 15,653 1,476 24.44%
  YoY % -66.93% -3.06% -43.63% 575.51% -71.28% 960.50% -
  Horiz. % 371.75% 1,124.25% 1,159.69% 2,057.18% 304.54% 1,060.50% 100.00%
Tax -4,320 -540 -9,278 -10,203 -3,776 -6,266 -774 33.15%
  YoY % -700.00% 94.18% 9.07% -170.21% 39.74% -709.56% -
  Horiz. % 558.14% 69.77% 1,198.71% 1,318.22% 487.86% 809.56% 100.00%
NP 1,167 16,054 7,839 20,161 719 9,387 702 8.83%
  YoY % -92.73% 104.80% -61.12% 2,704.03% -92.34% 1,237.18% -
  Horiz. % 166.24% 2,286.89% 1,116.67% 2,871.94% 102.42% 1,337.18% 100.00%
NP to SH 1,191 16,069 7,847 20,162 719 9,387 705 9.12%
  YoY % -92.59% 104.78% -61.08% 2,704.17% -92.34% 1,231.49% -
  Horiz. % 168.94% 2,279.29% 1,113.05% 2,859.86% 101.99% 1,331.49% 100.00%
Tax Rate 78.73 % 3.25 % 54.20 % 33.60 % 84.00 % 40.03 % 52.44 % 7.00%
  YoY % 2,322.46% -94.00% 61.31% -60.00% 109.84% -23.67% -
  Horiz. % 150.13% 6.20% 103.36% 64.07% 160.18% 76.33% 100.00%
Total Cost 176,835 81,011 162,356 182,189 58,599 66,242 18,365 45.81%
  YoY % 118.29% -50.10% -10.89% 210.91% -11.54% 260.70% -
  Horiz. % 962.89% 441.12% 884.05% 992.04% 319.08% 360.70% 100.00%
Net Worth 863,531 804,441 388,426 361,357 338,957 322,678 312,214 18.46%
  YoY % 7.35% 107.10% 7.49% 6.61% 5.04% 3.35% -
  Horiz. % 276.58% 257.66% 124.41% 115.74% 108.57% 103.35% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 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
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 863,531 804,441 388,426 361,357 338,957 322,678 312,214 18.46%
  YoY % 7.35% 107.10% 7.49% 6.61% 5.04% 3.35% -
  Horiz. % 276.58% 257.66% 124.41% 115.74% 108.57% 103.35% 100.00%
NOSH 992,565 991,913 980,874 974,009 1,027,142 977,812 1,007,142 -0.24%
  YoY % 0.07% 1.13% 0.70% -5.17% 5.04% -2.91% -
  Horiz. % 98.55% 98.49% 97.39% 96.71% 101.99% 97.09% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 0.66 % 16.54 % 4.61 % 9.96 % 1.21 % 12.41 % 3.68 % -24.88%
  YoY % -96.01% 258.79% -53.71% 723.14% -90.25% 237.23% -
  Horiz. % 17.93% 449.46% 125.27% 270.65% 32.88% 337.23% 100.00%
ROE 0.14 % 2.00 % 2.02 % 5.58 % 0.21 % 2.91 % 0.23 % -7.93%
  YoY % -93.00% -0.99% -63.80% 2,557.14% -92.78% 1,165.22% -
  Horiz. % 60.87% 869.57% 878.26% 2,426.09% 91.30% 1,265.22% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 17.93 9.79 17.35 20.77 5.78 7.73 1.89 45.45%
  YoY % 83.15% -43.57% -16.47% 259.34% -25.23% 308.99% -
  Horiz. % 948.68% 517.99% 917.99% 1,098.94% 305.82% 408.99% 100.00%
EPS 0.12 1.62 0.80 2.07 0.07 0.96 0.07 9.39%
  YoY % -92.59% 102.50% -61.35% 2,857.14% -92.71% 1,271.43% -
  Horiz. % 171.43% 2,314.29% 1,142.86% 2,957.14% 100.00% 1,371.43% 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 0.8700 0.8110 0.3960 0.3710 0.3300 0.3300 0.3100 18.75%
  YoY % 7.27% 104.80% 6.74% 12.42% 0.00% 6.45% -
  Horiz. % 280.65% 261.61% 127.74% 119.68% 106.45% 106.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,037,127
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 17.16 9.36 16.41 19.51 5.72 7.29 1.84 45.03%
  YoY % 83.33% -42.96% -15.89% 241.08% -21.54% 296.20% -
  Horiz. % 932.61% 508.70% 891.85% 1,060.33% 310.87% 396.20% 100.00%
EPS 0.11 1.55 0.76 1.94 0.07 0.91 0.07 7.82%
  YoY % -92.90% 103.95% -60.82% 2,671.43% -92.31% 1,200.00% -
  Horiz. % 157.14% 2,214.29% 1,085.71% 2,771.43% 100.00% 1,300.00% 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 0.8326 0.7756 0.3745 0.3484 0.3268 0.3111 0.3010 18.46%
  YoY % 7.35% 107.10% 7.49% 6.61% 5.05% 3.36% -
  Horiz. % 276.61% 257.67% 124.42% 115.75% 108.57% 103.36% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.1550 0.2000 0.2200 0.1800 0.1000 0.1000 0.1000 -
P/RPS 0.86 2.04 1.27 0.87 1.73 1.29 5.28 -26.08%
  YoY % -57.84% 60.63% 45.98% -49.71% 34.11% -75.57% -
  Horiz. % 16.29% 38.64% 24.05% 16.48% 32.77% 24.43% 100.00%
P/EPS 129.18 12.35 27.50 8.70 142.86 10.42 142.86 -1.66%
  YoY % 945.99% -55.09% 216.09% -93.91% 1,271.02% -92.71% -
  Horiz. % 90.42% 8.64% 19.25% 6.09% 100.00% 7.29% 100.00%
EY 0.77 8.10 3.64 11.50 0.70 9.60 0.70 1.60%
  YoY % -90.49% 122.53% -68.35% 1,542.86% -92.71% 1,271.43% -
  Horiz. % 110.00% 1,157.14% 520.00% 1,642.86% 100.00% 1,371.43% 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 0.18 0.25 0.56 0.49 0.30 0.30 0.32 -9.14%
  YoY % -28.00% -55.36% 14.29% 63.33% 0.00% -6.25% -
  Horiz. % 56.25% 78.12% 175.00% 153.13% 93.75% 93.75% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 24/02/16 25/02/15 27/02/14 28/02/13 28/02/12 24/02/11 -
Price 0.1700 0.1900 0.2350 0.2050 0.1050 0.1200 0.1000 -
P/RPS 0.95 1.94 1.35 0.99 1.82 1.55 5.28 -24.84%
  YoY % -51.03% 43.70% 36.36% -45.60% 17.42% -70.64% -
  Horiz. % 17.99% 36.74% 25.57% 18.75% 34.47% 29.36% 100.00%
P/EPS 141.68 11.73 29.38 9.90 150.00 12.50 142.86 -0.14%
  YoY % 1,107.84% -60.07% 196.77% -93.40% 1,100.00% -91.25% -
  Horiz. % 99.17% 8.21% 20.57% 6.93% 105.00% 8.75% 100.00%
EY 0.71 8.53 3.40 10.10 0.67 8.00 0.70 0.24%
  YoY % -91.68% 150.88% -66.34% 1,407.46% -91.62% 1,042.86% -
  Horiz. % 101.43% 1,218.57% 485.71% 1,442.86% 95.71% 1,142.86% 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 0.20 0.23 0.59 0.55 0.32 0.36 0.32 -7.53%
  YoY % -13.04% -61.02% 7.27% 71.88% -11.11% 12.50% -
  Horiz. % 62.50% 71.88% 184.38% 171.88% 100.00% 112.50% 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.
 


 

350  355  474  793 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 JAKS 1.27-0.03 
 SANICHI 0.045-0.005 
 TDM 0.31+0.005 
 FPGROUP 0.685+0.045 
 DGB-WB 0.01-0.005 
 ARMADA 0.485+0.025 
 SAPNRG 0.2650.00 
 DGB 0.145+0.005 
 VELESTO 0.3650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers