Highlights

[ASIAPAC] YoY Quarter Result on 2014-09-30 [#2]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 25-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Sep-2014  [#2]
Profit Trend QoQ -     -83.85%    YoY -     -92.92%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 41,569 50,490 28,272 51,136 85,938 12,139 19,518 13.42%
  YoY % -17.67% 78.59% -44.71% -40.50% 607.95% -37.81% -
  Horiz. % 212.98% 258.68% 144.85% 261.99% 440.30% 62.19% 100.00%
PBT 4,718 402 -4,467 2,996 12,479 96 1,436 21.91%
  YoY % 1,073.63% 109.00% -249.10% -75.99% 12,898.96% -93.31% -
  Horiz. % 328.55% 27.99% -311.07% 208.64% 869.01% 6.69% 100.00%
Tax -1,431 -1,590 -103 -2,359 -3,421 -437 -797 10.24%
  YoY % 10.00% -1,443.69% 95.63% 31.04% -682.84% 45.17% -
  Horiz. % 179.55% 199.50% 12.92% 295.98% 429.23% 54.83% 100.00%
NP 3,287 -1,188 -4,570 637 9,058 -341 639 31.35%
  YoY % 376.68% 74.00% -817.43% -92.97% 2,756.30% -153.36% -
  Horiz. % 514.40% -185.92% -715.18% 99.69% 1,417.53% -53.36% 100.00%
NP to SH 3,287 -1,181 -4,561 641 9,059 -341 639 31.35%
  YoY % 378.32% 74.11% -811.54% -92.92% 2,756.60% -153.36% -
  Horiz. % 514.40% -184.82% -713.77% 100.31% 1,417.68% -53.36% 100.00%
Tax Rate 30.33 % 395.52 % - % 78.74 % 27.41 % 455.21 % 55.50 % -9.57%
  YoY % -92.33% 0.00% 0.00% 187.27% -93.98% 720.20% -
  Horiz. % 54.65% 712.65% 0.00% 141.87% 49.39% 820.20% 100.00%
Total Cost 38,282 51,678 32,842 50,499 76,880 12,480 18,879 12.49%
  YoY % -25.92% 57.35% -34.97% -34.31% 516.03% -33.89% -
  Horiz. % 202.78% 273.73% 173.96% 267.49% 407.22% 66.11% 100.00%
Net Worth 945,361 855,240 780,327 364,105 354,567 375,100 301,242 20.98%
  YoY % 10.54% 9.60% 114.31% 2.69% -5.47% 24.52% -
  Horiz. % 313.82% 283.90% 259.04% 120.87% 117.70% 124.52% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 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
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 945,361 855,240 780,327 364,105 354,567 375,100 301,242 20.98%
  YoY % 10.54% 9.60% 114.31% 2.69% -5.47% 24.52% -
  Horiz. % 313.82% 283.90% 259.04% 120.87% 117.70% 124.52% 100.00%
NOSH 996,060 984,166 991,521 917,142 974,086 1,136,666 912,857 1.46%
  YoY % 1.21% -0.74% 8.11% -5.85% -14.30% 24.52% -
  Horiz. % 109.11% 107.81% 108.62% 100.47% 106.71% 124.52% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 7.91 % -2.35 % -16.16 % 1.25 % 10.54 % -2.81 % 3.27 % 15.85%
  YoY % 436.60% 85.46% -1,392.80% -88.14% 475.09% -185.93% -
  Horiz. % 241.90% -71.87% -494.19% 38.23% 322.32% -85.93% 100.00%
ROE 0.35 % -0.14 % -0.58 % 0.18 % 2.55 % -0.09 % 0.21 % 8.88%
  YoY % 350.00% 75.86% -422.22% -92.94% 2,933.33% -142.86% -
  Horiz. % 166.67% -66.67% -276.19% 85.71% 1,214.29% -42.86% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 4.17 5.13 2.85 5.58 8.82 1.07 2.14 11.75%
  YoY % -18.71% 80.00% -48.92% -36.73% 724.30% -50.00% -
  Horiz. % 194.86% 239.72% 133.18% 260.75% 412.15% 50.00% 100.00%
EPS 0.33 -0.12 -0.46 0.07 0.93 -0.03 0.07 29.46%
  YoY % 375.00% 73.91% -757.14% -92.47% 3,200.00% -142.86% -
  Horiz. % 471.43% -171.43% -657.14% 100.00% 1,328.57% -42.86% 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 0.9491 0.8690 0.7870 0.3970 0.3640 0.3300 0.3300 19.23%
  YoY % 9.22% 10.42% 98.24% 9.07% 10.30% 0.00% -
  Horiz. % 287.61% 263.33% 238.48% 120.30% 110.30% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,037,127
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 4.01 4.87 2.73 4.93 8.29 1.17 1.88 13.44%
  YoY % -17.66% 78.39% -44.62% -40.53% 608.55% -37.77% -
  Horiz. % 213.30% 259.04% 145.21% 262.23% 440.96% 62.23% 100.00%
EPS 0.32 -0.11 -0.44 0.06 0.87 -0.03 0.06 32.15%
  YoY % 390.91% 75.00% -833.33% -93.10% 3,000.00% -150.00% -
  Horiz. % 533.33% -183.33% -733.33% 100.00% 1,450.00% -50.00% 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 0.9115 0.8246 0.7524 0.3511 0.3419 0.3617 0.2905 20.97%
  YoY % 10.54% 9.60% 114.30% 2.69% -5.47% 24.51% -
  Horiz. % 313.77% 283.86% 259.00% 120.86% 117.69% 124.51% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.1600 0.1650 0.2000 0.3050 0.1500 0.1100 0.0800 -
P/RPS 3.83 3.22 7.01 5.47 1.70 10.30 3.74 0.40%
  YoY % 18.94% -54.07% 28.15% 221.76% -83.50% 175.40% -
  Horiz. % 102.41% 86.10% 187.43% 146.26% 45.45% 275.40% 100.00%
P/EPS 48.48 -137.50 -43.48 436.39 16.13 -366.67 114.29 -13.31%
  YoY % 135.26% -216.24% -109.96% 2,605.46% 104.40% -420.82% -
  Horiz. % 42.42% -120.31% -38.04% 381.83% 14.11% -320.82% 100.00%
EY 2.06 -0.73 -2.30 0.23 6.20 -0.27 0.88 15.21%
  YoY % 382.19% 68.26% -1,100.00% -96.29% 2,396.30% -130.68% -
  Horiz. % 234.09% -82.95% -261.36% 26.14% 704.55% -30.68% 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 0.19 0.25 0.77 0.41 0.33 0.24 -5.58%
  YoY % -10.53% -24.00% -67.53% 87.80% 24.24% 37.50% -
  Horiz. % 70.83% 79.17% 104.17% 320.83% 170.83% 137.50% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 24/11/17 28/11/16 26/11/15 25/11/14 27/11/13 26/11/12 23/11/11 -
Price 0.1700 0.1500 0.2100 0.2800 0.1550 0.1000 0.1000 -
P/RPS 4.07 2.92 7.36 5.02 1.76 9.36 4.68 -2.30%
  YoY % 39.38% -60.33% 46.61% 185.23% -81.20% 100.00% -
  Horiz. % 86.97% 62.39% 157.26% 107.26% 37.61% 200.00% 100.00%
P/EPS 51.52 -125.00 -45.65 400.62 16.67 -333.33 142.86 -15.62%
  YoY % 141.22% -173.82% -111.39% 2,303.24% 105.00% -333.33% -
  Horiz. % 36.06% -87.50% -31.95% 280.43% 11.67% -233.33% 100.00%
EY 1.94 -0.80 -2.19 0.25 6.00 -0.30 0.70 18.50%
  YoY % 342.50% 63.47% -976.00% -95.83% 2,100.00% -142.86% -
  Horiz. % 277.14% -114.29% -312.86% 35.71% 857.14% -42.86% 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 0.18 0.17 0.27 0.71 0.43 0.30 0.30 -8.15%
  YoY % 5.88% -37.04% -61.97% 65.12% 43.33% 0.00% -
  Horiz. % 60.00% 56.67% 90.00% 236.67% 143.33% 100.00% 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.
 


 

374  350  545  586 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.40+0.015 
 EKOVEST 0.86+0.06 
 GPACKET-WB 0.12+0.015 
 ARMADA 0.250.00 
 KNM-WB 0.29+0.055 
 VELESTO-WA 0.15+0.05 
 IWCITY 1.06+0.075 
 NETX 0.0150.00 
 VELESTO 0.33+0.03 
 SAPNRG 0.31+0.01 
Partners & Brokers