Highlights

[ASIAPAC] YoY Quarter Result on 2010-09-30 [#2]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 23-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 30-Sep-2010  [#2]
Profit Trend QoQ -     171.98%    YoY -     -49.28%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 85,938 12,139 19,518 5,055 19,933 23,292 40,105 13.53%
  YoY % 607.95% -37.81% 286.11% -74.64% -14.42% -41.92% -
  Horiz. % 214.28% 30.27% 48.67% 12.60% 49.70% 58.08% 100.00%
PBT 12,479 96 1,436 1,539 3,210 121 5,856 13.43%
  YoY % 12,898.96% -93.31% -6.69% -52.06% 2,552.89% -97.93% -
  Horiz. % 213.10% 1.64% 24.52% 26.28% 54.82% 2.07% 100.00%
Tax -3,421 -437 -797 -448 -1,059 -1,274 -718 29.69%
  YoY % -682.84% 45.17% -77.90% 57.70% 16.88% -77.44% -
  Horiz. % 476.46% 60.86% 111.00% 62.40% 147.49% 177.44% 100.00%
NP 9,058 -341 639 1,091 2,151 -1,153 5,138 9.90%
  YoY % 2,756.30% -153.36% -41.43% -49.28% 286.56% -122.44% -
  Horiz. % 176.29% -6.64% 12.44% 21.23% 41.86% -22.44% 100.00%
NP to SH 9,059 -341 639 1,092 2,153 -1,151 5,137 9.91%
  YoY % 2,756.60% -153.36% -41.48% -49.28% 287.05% -122.41% -
  Horiz. % 176.35% -6.64% 12.44% 21.26% 41.91% -22.41% 100.00%
Tax Rate 27.41 % 455.21 % 55.50 % 29.11 % 32.99 % 1,052.89 % 12.26 % 14.34%
  YoY % -93.98% 720.20% 90.66% -11.76% -96.87% 8,488.01% -
  Horiz. % 223.57% 3,712.97% 452.69% 237.44% 269.09% 8,588.01% 100.00%
Total Cost 76,880 12,480 18,879 3,964 17,782 24,445 34,967 14.02%
  YoY % 516.03% -33.89% 376.26% -77.71% -27.26% -30.09% -
  Horiz. % 219.86% 35.69% 53.99% 11.34% 50.85% 69.91% 100.00%
Net Worth 354,567 375,100 301,242 307,745 283,804 268,566 247,337 6.18%
  YoY % -5.47% 24.52% -2.11% 8.44% 5.67% 8.58% -
  Horiz. % 143.35% 151.66% 121.79% 124.42% 114.74% 108.58% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 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
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 354,567 375,100 301,242 307,745 283,804 268,566 247,337 6.18%
  YoY % -5.47% 24.52% -2.11% 8.44% 5.67% 8.58% -
  Horiz. % 143.35% 151.66% 121.79% 124.42% 114.74% 108.58% 100.00%
NOSH 974,086 1,136,666 912,857 992,727 978,636 959,166 951,296 0.39%
  YoY % -14.30% 24.52% -8.05% 1.44% 2.03% 0.83% -
  Horiz. % 102.40% 119.49% 95.96% 104.36% 102.87% 100.83% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 10.54 % -2.81 % 3.27 % 21.58 % 10.79 % -4.95 % 12.81 % -3.20%
  YoY % 475.09% -185.93% -84.85% 100.00% 317.98% -138.64% -
  Horiz. % 82.28% -21.94% 25.53% 168.46% 84.23% -38.64% 100.00%
ROE 2.55 % -0.09 % 0.21 % 0.35 % 0.76 % -0.43 % 2.08 % 3.45%
  YoY % 2,933.33% -142.86% -40.00% -53.95% 276.74% -120.67% -
  Horiz. % 122.60% -4.33% 10.10% 16.83% 36.54% -20.67% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 8.82 1.07 2.14 0.51 2.04 2.43 4.22 13.06%
  YoY % 724.30% -50.00% 319.61% -75.00% -16.05% -42.42% -
  Horiz. % 209.00% 25.36% 50.71% 12.09% 48.34% 57.58% 100.00%
EPS 0.93 -0.03 0.07 0.11 0.22 -0.12 0.54 9.47%
  YoY % 3,200.00% -142.86% -36.36% -50.00% 283.33% -122.22% -
  Horiz. % 172.22% -5.56% 12.96% 20.37% 40.74% -22.22% 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 0.3640 0.3300 0.3300 0.3100 0.2900 0.2800 0.2600 5.76%
  YoY % 10.30% 0.00% 6.45% 6.90% 3.57% 7.69% -
  Horiz. % 140.00% 126.92% 126.92% 119.23% 111.54% 107.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,037,127
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 8.29 1.17 1.88 0.49 1.92 2.25 3.87 13.52%
  YoY % 608.55% -37.77% 283.67% -74.48% -14.67% -41.86% -
  Horiz. % 214.21% 30.23% 48.58% 12.66% 49.61% 58.14% 100.00%
EPS 0.87 -0.03 0.06 0.11 0.21 -0.11 0.50 9.66%
  YoY % 3,000.00% -150.00% -45.45% -47.62% 290.91% -122.00% -
  Horiz. % 174.00% -6.00% 12.00% 22.00% 42.00% -22.00% 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 0.3419 0.3617 0.2905 0.2967 0.2736 0.2590 0.2385 6.18%
  YoY % -5.47% 24.51% -2.09% 8.44% 5.64% 8.60% -
  Horiz. % 143.35% 151.66% 121.80% 124.40% 114.72% 108.60% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.1500 0.1100 0.0800 0.1000 0.1000 0.0900 0.2500 -
P/RPS 1.70 10.30 3.74 19.64 4.91 3.71 5.93 -18.78%
  YoY % -83.50% 175.40% -80.96% 300.00% 32.35% -37.44% -
  Horiz. % 28.67% 173.69% 63.07% 331.20% 82.80% 62.56% 100.00%
P/EPS 16.13 -366.67 114.29 90.91 45.45 -75.00 46.30 -16.10%
  YoY % 104.40% -420.82% 25.72% 100.02% 160.60% -261.99% -
  Horiz. % 34.84% -791.94% 246.85% 196.35% 98.16% -161.99% 100.00%
EY 6.20 -0.27 0.88 1.10 2.20 -1.33 2.16 19.19%
  YoY % 2,396.30% -130.68% -20.00% -50.00% 265.41% -161.57% -
  Horiz. % 287.04% -12.50% 40.74% 50.93% 101.85% -61.57% 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 0.41 0.33 0.24 0.32 0.34 0.32 0.96 -13.21%
  YoY % 24.24% 37.50% -25.00% -5.88% 6.25% -66.67% -
  Horiz. % 42.71% 34.38% 25.00% 33.33% 35.42% 33.33% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 27/11/13 26/11/12 23/11/11 23/11/10 24/11/09 26/11/08 26/11/07 -
Price 0.1550 0.1000 0.1000 0.1000 0.0900 0.0800 0.2200 -
P/RPS 1.76 9.36 4.68 19.64 4.42 3.29 5.22 -16.56%
  YoY % -81.20% 100.00% -76.17% 344.34% 34.35% -36.97% -
  Horiz. % 33.72% 179.31% 89.66% 376.25% 84.67% 63.03% 100.00%
P/EPS 16.67 -333.33 142.86 90.91 40.91 -66.67 40.74 -13.83%
  YoY % 105.00% -333.33% 57.14% 122.22% 161.36% -263.65% -
  Horiz. % 40.92% -818.19% 350.66% 223.15% 100.42% -163.65% 100.00%
EY 6.00 -0.30 0.70 1.10 2.44 -1.50 2.45 16.08%
  YoY % 2,100.00% -142.86% -36.36% -54.92% 262.67% -161.22% -
  Horiz. % 244.90% -12.24% 28.57% 44.90% 99.59% -61.22% 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 0.43 0.30 0.30 0.32 0.31 0.29 0.85 -10.73%
  YoY % 43.33% 0.00% -6.25% 3.23% 6.90% -65.88% -
  Horiz. % 50.59% 35.29% 35.29% 37.65% 36.47% 34.12% 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.
 


 

269  428  536  658 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.35-0.04 
 ISTONE 0.21-0.035 
 GPACKET-WB 0.125+0.005 
 NETX 0.0150.00 
 ARMADA 0.225-0.015 
 IMPIANA 0.03+0.005 
 HSI-H6R 0.39+0.025 
 KNM-WB 0.265-0.025 
 GPACKET 0.445+0.04 
 VELESTO-WA 0.13-0.015 
Partners & Brokers