Highlights

[ASIAPAC] YoY Cumulative 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 -     102.52%    YoY -     131.63%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 - 1,037,127
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 25.87 14.94 22.21 27.40 9.95 8.54 3.51 39.46%
  YoY % 73.16% -32.73% -18.94% 175.38% 16.51% 143.30% -
  Horiz. % 737.04% 425.64% 632.76% 780.63% 283.48% 243.30% 100.00%
EPS 0.85 7.10 36.38 3.94 1.70 1.51 1.09 -4.06%
  YoY % -88.03% -80.48% 823.35% 131.76% 12.58% 38.53% -
  Horiz. % 77.98% 651.38% 3,337.61% 361.47% 155.96% 138.53% 100.00%
DPS 0.00 0.00 0.29 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 0.8291 0.8317 0.7576 0.3948 0.3309 0.3103 0.3013 18.36%
  YoY % -0.31% 9.78% 91.89% 19.31% 6.64% 2.99% -
  Horiz. % 275.17% 276.04% 251.44% 131.03% 109.82% 102.99% 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.
 


 

355  304  561  746 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7F 0.34-0.065 
 DRBHCOM 2.60-0.35 
 HSI-H6P 0.205+0.035 
 EKOVEST 0.825-0.02 
 SAPNRG 0.265-0.01 
 VSOLAR 0.1350.00 
 KNM 0.355-0.01 
 HSI-C7E 0.16-0.05 
 AAX 0.195+0.01 
 HSI-H6Q 0.455+0.085 

TOP ARTICLES

1. ISKANDAR LANDED PROPERTIES PRICED BELOW RM450K – BEST BUY IN THE WHOLE WIDE WORLD! (Calvin Tan Blog) THE INVESTMENT APPROACH OF CALVIN TAN
2. My Top Points List 5: TAKAFUL (6139), RCECAP (9296), HAPSENG (3034) WahLau Share Forecast
3. Trump will be blamed for a global recession if he continues his trade war with China, says Boris Johnson Good Articles to Share
4. Technical View - DRB-Hicom Bhd (DRBHCOM, 1619) Rakuten Trade Research Reports
5. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
6. Trump on US-China trade war: ‘I could declare a national emergency’ Good Articles to Share
7. Redtone International Berhad--The only company that i dare to buy despite trade war firerain collection
8. Dayang Enterprise Holdings Bhd - Earnings Boosted by Higher Work Orders and Vessels Utilisation MIDF Sector Research
Partners & Brokers