Highlights

[ASIAPAC] YoY Quarter Result on 2009-06-30 [#1]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 25-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 30-Jun-2009  [#1]
Profit Trend QoQ -     551.08%    YoY -     437.37%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 15,415 50,400 7,246 38,278 16,730 81,646 92,352 -25.78%
  YoY % -69.41% 595.56% -81.07% 128.80% -79.51% -11.59% -
  Horiz. % 16.69% 54.57% 7.85% 41.45% 18.12% 88.41% 100.00%
PBT 595 15,682 -1,055 8,995 2,189 4,150 8,479 -35.75%
  YoY % -96.21% 1,586.45% -111.73% 310.92% -47.25% -51.06% -
  Horiz. % 7.02% 184.95% -12.44% 106.09% 25.82% 48.94% 100.00%
Tax -329 -5,182 -464 -2,339 -952 -1,505 -5,303 -37.05%
  YoY % 93.65% -1,016.81% 80.16% -145.69% 36.74% 71.62% -
  Horiz. % 6.20% 97.72% 8.75% 44.11% 17.95% 28.38% 100.00%
NP 266 10,500 -1,519 6,656 1,237 2,645 3,176 -33.83%
  YoY % -97.47% 791.24% -122.82% 438.08% -53.23% -16.72% -
  Horiz. % 8.38% 330.60% -47.83% 209.57% 38.95% 83.28% 100.00%
NP to SH 266 10,500 -1,517 6,658 1,239 2,643 3,165 -33.79%
  YoY % -97.47% 792.16% -122.78% 437.37% -53.12% -16.49% -
  Horiz. % 8.40% 331.75% -47.93% 210.36% 39.15% 83.51% 100.00%
Tax Rate 55.29 % 33.04 % - % 26.00 % 43.49 % 36.27 % 62.54 % -2.03%
  YoY % 67.34% 0.00% 0.00% -40.22% 19.91% -42.01% -
  Horiz. % 88.41% 52.83% 0.00% 41.57% 69.54% 57.99% 100.00%
Total Cost 15,149 39,900 8,765 31,622 15,493 79,001 89,176 -25.56%
  YoY % -62.03% 355.22% -72.28% 104.11% -80.39% -11.41% -
  Horiz. % 16.99% 44.74% 9.83% 35.46% 17.37% 88.59% 100.00%
Net Worth 292,600 320,833 284,437 283,944 266,861 227,844 221,130 4.77%
  YoY % -8.80% 12.80% 0.17% 6.40% 17.12% 3.04% -
  Horiz. % 132.32% 145.09% 128.63% 128.41% 120.68% 103.04% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 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
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 292,600 320,833 284,437 283,944 266,861 227,844 221,130 4.77%
  YoY % -8.80% 12.80% 0.17% 6.40% 17.12% 3.04% -
  Horiz. % 132.32% 145.09% 128.63% 128.41% 120.68% 103.04% 100.00%
NOSH 886,666 972,222 948,125 979,117 953,076 911,379 818,999 1.33%
  YoY % -8.80% 2.54% -3.17% 2.73% 4.58% 11.28% -
  Horiz. % 108.26% 118.71% 115.77% 119.55% 116.37% 111.28% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 1.73 % 20.83 % -20.96 % 17.39 % 7.39 % 3.24 % 3.44 % -10.81%
  YoY % -91.69% 199.38% -220.53% 135.32% 128.09% -5.81% -
  Horiz. % 50.29% 605.52% -609.30% 505.52% 214.83% 94.19% 100.00%
ROE 0.09 % 3.27 % -0.53 % 2.34 % 0.46 % 1.16 % 1.43 % -36.90%
  YoY % -97.25% 716.98% -122.65% 408.70% -60.34% -18.88% -
  Horiz. % 6.29% 228.67% -37.06% 163.64% 32.17% 81.12% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 1.74 5.18 0.76 3.91 1.76 8.96 11.28 -26.75%
  YoY % -66.41% 581.58% -80.56% 122.16% -80.36% -20.57% -
  Horiz. % 15.43% 45.92% 6.74% 34.66% 15.60% 79.43% 100.00%
EPS 0.03 1.08 -0.16 0.68 0.13 0.29 0.40 -35.03%
  YoY % -97.22% 775.00% -123.53% 423.08% -55.17% -27.50% -
  Horiz. % 7.50% 270.00% -40.00% 170.00% 32.50% 72.50% 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 0.3300 0.3300 0.3000 0.2900 0.2800 0.2500 0.2700 3.40%
  YoY % 0.00% 10.00% 3.45% 3.57% 12.00% -7.41% -
  Horiz. % 122.22% 122.22% 111.11% 107.41% 103.70% 92.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,037,127
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 1.49 4.86 0.70 3.69 1.61 7.87 8.90 -25.74%
  YoY % -69.34% 594.29% -81.03% 129.19% -79.54% -11.57% -
  Horiz. % 16.74% 54.61% 7.87% 41.46% 18.09% 88.43% 100.00%
EPS 0.03 1.01 -0.15 0.64 0.12 0.25 0.31 -32.22%
  YoY % -97.03% 773.33% -123.44% 433.33% -52.00% -19.35% -
  Horiz. % 9.68% 325.81% -48.39% 206.45% 38.71% 80.65% 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 0.2821 0.3093 0.2743 0.2738 0.2573 0.2197 0.2132 4.77%
  YoY % -8.79% 12.76% 0.18% 6.41% 17.11% 3.05% -
  Horiz. % 132.32% 145.08% 128.66% 128.42% 120.68% 103.05% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.1100 0.1000 0.0800 0.1100 0.1000 0.2900 0.1500 -
P/RPS 6.33 1.93 10.47 2.81 5.70 3.24 1.33 29.66%
  YoY % 227.98% -81.57% 272.60% -50.70% 75.93% 143.61% -
  Horiz. % 475.94% 145.11% 787.22% 211.28% 428.57% 243.61% 100.00%
P/EPS 366.67 9.26 -50.00 16.18 76.92 100.00 38.82 45.34%
  YoY % 3,859.72% 118.52% -409.02% -78.97% -23.08% 157.60% -
  Horiz. % 944.54% 23.85% -128.80% 41.68% 198.15% 257.60% 100.00%
EY 0.27 10.80 -2.00 6.18 1.30 1.00 2.58 -31.33%
  YoY % -97.50% 640.00% -132.36% 375.38% 30.00% -61.24% -
  Horiz. % 10.47% 418.60% -77.52% 239.53% 50.39% 38.76% 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 0.33 0.30 0.27 0.38 0.36 1.16 0.56 -8.43%
  YoY % 10.00% 11.11% -28.95% 5.56% -68.97% 107.14% -
  Horiz. % 58.93% 53.57% 48.21% 67.86% 64.29% 207.14% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 27/08/12 24/08/11 24/08/10 25/08/09 25/08/08 28/08/07 28/08/06 -
Price 0.1100 0.0900 0.0900 0.1000 0.0900 0.2500 0.1400 -
P/RPS 6.33 1.74 11.78 2.56 5.13 2.79 1.24 31.19%
  YoY % 263.79% -85.23% 360.16% -50.10% 83.87% 125.00% -
  Horiz. % 510.48% 140.32% 950.00% 206.45% 413.71% 225.00% 100.00%
P/EPS 366.67 8.33 -56.25 14.71 69.23 86.21 36.23 47.02%
  YoY % 4,301.80% 114.81% -482.39% -78.75% -19.70% 137.95% -
  Horiz. % 1,012.06% 22.99% -155.26% 40.60% 191.08% 237.95% 100.00%
EY 0.27 12.00 -1.78 6.80 1.44 1.16 2.76 -32.10%
  YoY % -97.75% 774.16% -126.18% 372.22% 24.14% -57.97% -
  Horiz. % 9.78% 434.78% -64.49% 246.38% 52.17% 42.03% 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 0.33 0.27 0.30 0.34 0.32 1.00 0.52 -7.29%
  YoY % 22.22% -10.00% -11.76% 6.25% -68.00% 92.31% -
  Horiz. % 63.46% 51.92% 57.69% 65.38% 61.54% 192.31% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 
Partners & Brokers