Highlights

[ASIAPAC] YoY Quarter Result on 2013-09-30 [#2]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 27-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Sep-2013  [#2]
Profit Trend QoQ -     201.87%    YoY -     2,756.60%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 50,490 28,272 51,136 85,938 12,139 19,518 5,055 46.70%
  YoY % 78.59% -44.71% -40.50% 607.95% -37.81% 286.11% -
  Horiz. % 998.81% 559.29% 1,011.59% 1,700.06% 240.14% 386.11% 100.00%
PBT 402 -4,467 2,996 12,479 96 1,436 1,539 -20.03%
  YoY % 109.00% -249.10% -75.99% 12,898.96% -93.31% -6.69% -
  Horiz. % 26.12% -290.25% 194.67% 810.85% 6.24% 93.31% 100.00%
Tax -1,590 -103 -2,359 -3,421 -437 -797 -448 23.48%
  YoY % -1,443.69% 95.63% 31.04% -682.84% 45.17% -77.90% -
  Horiz. % 354.91% 22.99% 526.56% 763.62% 97.54% 177.90% 100.00%
NP -1,188 -4,570 637 9,058 -341 639 1,091 -
  YoY % 74.00% -817.43% -92.97% 2,756.30% -153.36% -41.43% -
  Horiz. % -108.89% -418.88% 58.39% 830.25% -31.26% 58.57% 100.00%
NP to SH -1,181 -4,561 641 9,059 -341 639 1,092 -
  YoY % 74.11% -811.54% -92.92% 2,756.60% -153.36% -41.48% -
  Horiz. % -108.15% -417.67% 58.70% 829.58% -31.23% 58.52% 100.00%
Tax Rate 395.52 % - % 78.74 % 27.41 % 455.21 % 55.50 % 29.11 % 54.41%
  YoY % 0.00% 0.00% 187.27% -93.98% 720.20% 90.66% -
  Horiz. % 1,358.71% 0.00% 270.49% 94.16% 1,563.76% 190.66% 100.00%
Total Cost 51,678 32,842 50,499 76,880 12,480 18,879 3,964 53.35%
  YoY % 57.35% -34.97% -34.31% 516.03% -33.89% 376.26% -
  Horiz. % 1,303.68% 828.51% 1,273.94% 1,939.46% 314.83% 476.26% 100.00%
Net Worth 855,240 780,327 364,105 354,567 375,100 301,242 307,745 18.55%
  YoY % 9.60% 114.31% 2.69% -5.47% 24.52% -2.11% -
  Horiz. % 277.91% 253.56% 118.31% 115.21% 121.89% 97.89% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 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
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 855,240 780,327 364,105 354,567 375,100 301,242 307,745 18.55%
  YoY % 9.60% 114.31% 2.69% -5.47% 24.52% -2.11% -
  Horiz. % 277.91% 253.56% 118.31% 115.21% 121.89% 97.89% 100.00%
NOSH 984,166 991,521 917,142 974,086 1,136,666 912,857 992,727 -0.14%
  YoY % -0.74% 8.11% -5.85% -14.30% 24.52% -8.05% -
  Horiz. % 99.14% 99.88% 92.39% 98.12% 114.50% 91.95% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -2.35 % -16.16 % 1.25 % 10.54 % -2.81 % 3.27 % 21.58 % -
  YoY % 85.46% -1,392.80% -88.14% 475.09% -185.93% -84.85% -
  Horiz. % -10.89% -74.88% 5.79% 48.84% -13.02% 15.15% 100.00%
ROE -0.14 % -0.58 % 0.18 % 2.55 % -0.09 % 0.21 % 0.35 % -
  YoY % 75.86% -422.22% -92.94% 2,933.33% -142.86% -40.00% -
  Horiz. % -40.00% -165.71% 51.43% 728.57% -25.71% 60.00% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 5.13 2.85 5.58 8.82 1.07 2.14 0.51 46.87%
  YoY % 80.00% -48.92% -36.73% 724.30% -50.00% 319.61% -
  Horiz. % 1,005.88% 558.82% 1,094.12% 1,729.41% 209.80% 419.61% 100.00%
EPS -0.12 -0.46 0.07 0.93 -0.03 0.07 0.11 -
  YoY % 73.91% -757.14% -92.47% 3,200.00% -142.86% -36.36% -
  Horiz. % -109.09% -418.18% 63.64% 845.45% -27.27% 63.64% 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 0.8690 0.7870 0.3970 0.3640 0.3300 0.3300 0.3100 18.72%
  YoY % 10.42% 98.24% 9.07% 10.30% 0.00% 6.45% -
  Horiz. % 280.32% 253.87% 128.06% 117.42% 106.45% 106.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,046,537
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 4.82 2.70 4.89 8.21 1.16 1.87 0.48 46.83%
  YoY % 78.52% -44.79% -40.44% 607.76% -37.97% 289.58% -
  Horiz. % 1,004.17% 562.50% 1,018.75% 1,710.42% 241.67% 389.58% 100.00%
EPS -0.11 -0.44 0.06 0.87 -0.03 0.06 0.10 -
  YoY % 75.00% -833.33% -93.10% 3,000.00% -150.00% -40.00% -
  Horiz. % -110.00% -440.00% 60.00% 870.00% -30.00% 60.00% 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 0.8172 0.7456 0.3479 0.3388 0.3584 0.2878 0.2941 18.55%
  YoY % 9.60% 114.31% 2.69% -5.47% 24.53% -2.14% -
  Horiz. % 277.86% 253.52% 118.29% 115.20% 121.86% 97.86% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.1650 0.2000 0.3050 0.1500 0.1100 0.0800 0.1000 -
P/RPS 3.22 7.01 5.47 1.70 10.30 3.74 19.64 -26.00%
  YoY % -54.07% 28.15% 221.76% -83.50% 175.40% -80.96% -
  Horiz. % 16.40% 35.69% 27.85% 8.66% 52.44% 19.04% 100.00%
P/EPS -137.50 -43.48 436.39 16.13 -366.67 114.29 90.91 -
  YoY % -216.24% -109.96% 2,605.46% 104.40% -420.82% 25.72% -
  Horiz. % -151.25% -47.83% 480.02% 17.74% -403.33% 125.72% 100.00%
EY -0.73 -2.30 0.23 6.20 -0.27 0.88 1.10 -
  YoY % 68.26% -1,100.00% -96.29% 2,396.30% -130.68% -20.00% -
  Horiz. % -66.36% -209.09% 20.91% 563.64% -24.55% 80.00% 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 0.19 0.25 0.77 0.41 0.33 0.24 0.32 -8.31%
  YoY % -24.00% -67.53% 87.80% 24.24% 37.50% -25.00% -
  Horiz. % 59.38% 78.12% 240.62% 128.12% 103.13% 75.00% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 26/11/15 25/11/14 27/11/13 26/11/12 23/11/11 23/11/10 -
Price 0.1500 0.2100 0.2800 0.1550 0.1000 0.1000 0.1000 -
P/RPS 2.92 7.36 5.02 1.76 9.36 4.68 19.64 -27.19%
  YoY % -60.33% 46.61% 185.23% -81.20% 100.00% -76.17% -
  Horiz. % 14.87% 37.47% 25.56% 8.96% 47.66% 23.83% 100.00%
P/EPS -125.00 -45.65 400.62 16.67 -333.33 142.86 90.91 -
  YoY % -173.82% -111.39% 2,303.24% 105.00% -333.33% 57.14% -
  Horiz. % -137.50% -50.21% 440.68% 18.34% -366.66% 157.14% 100.00%
EY -0.80 -2.19 0.25 6.00 -0.30 0.70 1.10 -
  YoY % 63.47% -976.00% -95.83% 2,100.00% -142.86% -36.36% -
  Horiz. % -72.73% -199.09% 22.73% 545.45% -27.27% 63.64% 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 0.17 0.27 0.71 0.43 0.30 0.30 0.32 -10.00%
  YoY % -37.04% -61.97% 65.12% 43.33% 0.00% -6.25% -
  Horiz. % 53.12% 84.38% 221.88% 134.38% 93.75% 93.75% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

398  197  563  1356 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS 0.0650.00 
 GOCEAN 0.0450.00 
 MTOUCHE 0.295+0.015 
 TANCO-WB 0.055+0.005 
 PERMAJU 0.1450.00 
 TANCO 0.14+0.005 
 BJCORP-WB 0.045-0.005 
 TAWIN-OR 0.070.00 
 ADVENTA 2.190.00 
 UCREST 0.30+0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. OCK - The Unfaltering Tower OCK - The 5G Battle
2. FCPO FOR MAY 2021 NOW IS RM4,880 (TIME WHEN ALL GOES DOWN PALM OIL UP: SO BUY PALM OIL SHARES ON SALE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Can this penny stock double in value this year? Swim With Sharks
4. 马银行大会圆满落幕/万年船 小股东大权利
5. TWO POWERFUL FACTORS WHY PALM OIL BULL RUN CAN LAST MUCH LONGER THIS ROUND, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. 这家小型股的股价在今年还可以再翻倍吗? Swim With Sharks
7. The Competitive Edge of NEXGRAM (0096) in Vaccine Passports and Digital Facilitation Services: THE NEW GEM IN HEALTHCARE Nexgram (0096) - THE NEW GEM IN HEALTHCARE
8. [转贴] [Video:浅谈CAREPLUS GROUP BHD, CAREPLS, 0163] - James的股票投资James Share Investing James的股票投资James Share Investing
PARTNERS & BROKERS