Highlights

[ASIAPAC] YoY Quarter Result on 2009-09-30 [#2]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 24-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 30-Sep-2009  [#2]
Profit Trend QoQ -     -67.66%    YoY -     287.05%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 12,139 19,518 5,055 19,933 23,292 40,105 89,717 -28.33%
  YoY % -37.81% 286.11% -74.64% -14.42% -41.92% -55.30% -
  Horiz. % 13.53% 21.76% 5.63% 22.22% 25.96% 44.70% 100.00%
PBT 96 1,436 1,539 3,210 121 5,856 10,920 -54.54%
  YoY % -93.31% -6.69% -52.06% 2,552.89% -97.93% -46.37% -
  Horiz. % 0.88% 13.15% 14.09% 29.40% 1.11% 53.63% 100.00%
Tax -437 -797 -448 -1,059 -1,274 -718 -1,221 -15.73%
  YoY % 45.17% -77.90% 57.70% 16.88% -77.44% 41.20% -
  Horiz. % 35.79% 65.27% 36.69% 86.73% 104.34% 58.80% 100.00%
NP -341 639 1,091 2,151 -1,153 5,138 9,699 -
  YoY % -153.36% -41.43% -49.28% 286.56% -122.44% -47.03% -
  Horiz. % -3.52% 6.59% 11.25% 22.18% -11.89% 52.97% 100.00%
NP to SH -341 639 1,092 2,153 -1,151 5,137 9,744 -
  YoY % -153.36% -41.48% -49.28% 287.05% -122.41% -47.28% -
  Horiz. % -3.50% 6.56% 11.21% 22.10% -11.81% 52.72% 100.00%
Tax Rate 455.21 % 55.50 % 29.11 % 32.99 % 1,052.89 % 12.26 % 11.18 % 85.37%
  YoY % 720.20% 90.66% -11.76% -96.87% 8,488.01% 9.66% -
  Horiz. % 4,071.65% 496.42% 260.38% 295.08% 9,417.62% 109.66% 100.00%
Total Cost 12,480 18,879 3,964 17,782 24,445 34,967 80,018 -26.61%
  YoY % -33.89% 376.26% -77.71% -27.26% -30.09% -56.30% -
  Horiz. % 15.60% 23.59% 4.95% 22.22% 30.55% 43.70% 100.00%
Net Worth 375,100 301,242 307,745 283,804 268,566 247,337 223,632 8.99%
  YoY % 24.52% -2.11% 8.44% 5.67% 8.58% 10.60% -
  Horiz. % 167.73% 134.70% 137.61% 126.91% 120.09% 110.60% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 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
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 375,100 301,242 307,745 283,804 268,566 247,337 223,632 8.99%
  YoY % 24.52% -2.11% 8.44% 5.67% 8.58% 10.60% -
  Horiz. % 167.73% 134.70% 137.61% 126.91% 120.09% 110.60% 100.00%
NOSH 1,136,666 912,857 992,727 978,636 959,166 951,296 798,688 6.05%
  YoY % 24.52% -8.05% 1.44% 2.03% 0.83% 19.11% -
  Horiz. % 142.32% 114.29% 124.29% 122.53% 120.09% 119.11% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -2.81 % 3.27 % 21.58 % 10.79 % -4.95 % 12.81 % 10.81 % -
  YoY % -185.93% -84.85% 100.00% 317.98% -138.64% 18.50% -
  Horiz. % -25.99% 30.25% 199.63% 99.81% -45.79% 118.50% 100.00%
ROE -0.09 % 0.21 % 0.35 % 0.76 % -0.43 % 2.08 % 4.36 % -
  YoY % -142.86% -40.00% -53.95% 276.74% -120.67% -52.29% -
  Horiz. % -2.06% 4.82% 8.03% 17.43% -9.86% 47.71% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 1.07 2.14 0.51 2.04 2.43 4.22 11.23 -32.39%
  YoY % -50.00% 319.61% -75.00% -16.05% -42.42% -62.42% -
  Horiz. % 9.53% 19.06% 4.54% 18.17% 21.64% 37.58% 100.00%
EPS -0.03 0.07 0.11 0.22 -0.12 0.54 1.22 -
  YoY % -142.86% -36.36% -50.00% 283.33% -122.22% -55.74% -
  Horiz. % -2.46% 5.74% 9.02% 18.03% -9.84% 44.26% 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 0.3100 0.2900 0.2800 0.2600 0.2800 2.77%
  YoY % 0.00% 6.45% 6.90% 3.57% 7.69% -7.14% -
  Horiz. % 117.86% 117.86% 110.71% 103.57% 100.00% 92.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,037,127
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 1.17 1.88 0.49 1.92 2.25 3.87 8.65 -28.33%
  YoY % -37.77% 283.67% -74.48% -14.67% -41.86% -55.26% -
  Horiz. % 13.53% 21.73% 5.66% 22.20% 26.01% 44.74% 100.00%
EPS -0.03 0.06 0.11 0.21 -0.11 0.50 0.94 -
  YoY % -150.00% -45.45% -47.62% 290.91% -122.00% -46.81% -
  Horiz. % -3.19% 6.38% 11.70% 22.34% -11.70% 53.19% 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 0.3617 0.2905 0.2967 0.2736 0.2590 0.2385 0.2156 9.00%
  YoY % 24.51% -2.09% 8.44% 5.64% 8.60% 10.62% -
  Horiz. % 167.76% 134.74% 137.62% 126.90% 120.13% 110.62% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.1100 0.0800 0.1000 0.1000 0.0900 0.2500 0.1400 -
P/RPS 10.30 3.74 19.64 4.91 3.71 5.93 1.25 42.07%
  YoY % 175.40% -80.96% 300.00% 32.35% -37.44% 374.40% -
  Horiz. % 824.00% 299.20% 1,571.20% 392.80% 296.80% 474.40% 100.00%
P/EPS -366.67 114.29 90.91 45.45 -75.00 46.30 11.48 -
  YoY % -420.82% 25.72% 100.02% 160.60% -261.99% 303.31% -
  Horiz. % -3,193.99% 995.56% 791.90% 395.91% -653.31% 403.31% 100.00%
EY -0.27 0.88 1.10 2.20 -1.33 2.16 8.71 -
  YoY % -130.68% -20.00% -50.00% 265.41% -161.57% -75.20% -
  Horiz. % -3.10% 10.10% 12.63% 25.26% -15.27% 24.80% 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 0.24 0.32 0.34 0.32 0.96 0.50 -6.69%
  YoY % 37.50% -25.00% -5.88% 6.25% -66.67% 92.00% -
  Horiz. % 66.00% 48.00% 64.00% 68.00% 64.00% 192.00% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 23/11/11 23/11/10 24/11/09 26/11/08 26/11/07 27/11/06 -
Price 0.1000 0.1000 0.1000 0.0900 0.0800 0.2200 0.1600 -
P/RPS 9.36 4.68 19.64 4.42 3.29 5.22 1.42 36.89%
  YoY % 100.00% -76.17% 344.34% 34.35% -36.97% 267.61% -
  Horiz. % 659.15% 329.58% 1,383.10% 311.27% 231.69% 367.61% 100.00%
P/EPS -333.33 142.86 90.91 40.91 -66.67 40.74 13.11 -
  YoY % -333.33% 57.14% 122.22% 161.36% -263.65% 210.76% -
  Horiz. % -2,542.56% 1,089.70% 693.44% 312.05% -508.54% 310.76% 100.00%
EY -0.30 0.70 1.10 2.44 -1.50 2.45 7.63 -
  YoY % -142.86% -36.36% -54.92% 262.67% -161.22% -67.89% -
  Horiz. % -3.93% 9.17% 14.42% 31.98% -19.66% 32.11% 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 0.30 0.30 0.32 0.31 0.29 0.85 0.57 -10.14%
  YoY % 0.00% -6.25% 3.23% 6.90% -65.88% 49.12% -
  Horiz. % 52.63% 52.63% 56.14% 54.39% 50.88% 149.12% 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.
 


 

245  225  514  1264 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-H6P 0.175+0.01 
 LAMBO 0.055-0.005 
 SUMATEC 0.0250.00 
 MERIDIAN 0.095-0.02 
 DSONIC 0.92+0.03 
 HSI-H8E 0.44+0.005 
 EFORCE 0.69+0.025 
 HSI-H6Q 0.37+0.005 
 NETX 0.0150.00 
 MNC 0.080.00 
Partners & Brokers