Highlights

[ASIAPAC] YoY Quarter Result on 2009-12-31 [#3]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 22-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 31-Dec-2009  [#3]
Profit Trend QoQ -     -28.01%    YoY -     -39.17%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 31,764 5,711 6,766 24,913 19,698 47,965 74,280 -13.19%
  YoY % 456.19% -15.59% -72.84% 26.47% -58.93% -35.43% -
  Horiz. % 42.76% 7.69% 9.11% 33.54% 26.52% 64.57% 100.00%
PBT 3,804 1,465 992 2,855 3,738 12,534 8,979 -13.33%
  YoY % 159.66% 47.68% -65.25% -23.62% -70.18% 39.59% -
  Horiz. % 42.37% 16.32% 11.05% 31.80% 41.63% 139.59% 100.00%
Tax -3,010 -3,217 138 -1,307 -1,186 -597 -893 22.43%
  YoY % 6.43% -2,431.16% 110.56% -10.20% -98.66% 33.15% -
  Horiz. % 337.07% 360.25% -15.45% 146.36% 132.81% 66.85% 100.00%
NP 794 -1,752 1,130 1,548 2,552 11,937 8,086 -32.05%
  YoY % 145.32% -255.04% -27.00% -39.34% -78.62% 47.63% -
  Horiz. % 9.82% -21.67% 13.97% 19.14% 31.56% 147.63% 100.00%
NP to SH 794 -1,752 1,130 1,550 2,548 11,939 8,083 -32.05%
  YoY % 145.32% -255.04% -27.10% -39.17% -78.66% 47.71% -
  Horiz. % 9.82% -21.68% 13.98% 19.18% 31.52% 147.71% 100.00%
Tax Rate 79.13 % 219.59 % -13.91 % 45.78 % 31.73 % 4.76 % 9.95 % 41.24%
  YoY % -63.96% 1,678.65% -130.38% 44.28% 566.60% -52.16% -
  Horiz. % 795.28% 2,206.93% -139.80% 460.10% 318.89% 47.84% 100.00%
Total Cost 30,970 7,463 5,636 23,365 17,146 36,028 66,194 -11.88%
  YoY % 314.98% 32.42% -75.88% 36.27% -52.41% -45.57% -
  Horiz. % 46.79% 11.27% 8.51% 35.30% 25.90% 54.43% 100.00%
Net Worth 327,525 321,199 291,916 280,937 274,400 257,882 240,089 5.31%
  YoY % 1.97% 10.03% 3.91% 2.38% 6.41% 7.41% -
  Horiz. % 136.42% 133.78% 121.59% 117.01% 114.29% 107.41% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 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
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 327,525 321,199 291,916 280,937 274,400 257,882 240,089 5.31%
  YoY % 1.97% 10.03% 3.91% 2.38% 6.41% 7.41% -
  Horiz. % 136.42% 133.78% 121.59% 117.01% 114.29% 107.41% 100.00%
NOSH 992,500 973,333 941,666 968,750 980,000 955,120 800,297 3.65%
  YoY % 1.97% 3.36% -2.80% -1.15% 2.60% 19.35% -
  Horiz. % 124.02% 121.62% 117.66% 121.05% 122.45% 119.35% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 2.50 % -30.68 % 16.70 % 6.21 % 12.96 % 24.89 % 10.89 % -21.73%
  YoY % 108.15% -283.71% 168.92% -52.08% -47.93% 128.56% -
  Horiz. % 22.96% -281.73% 153.35% 57.02% 119.01% 228.56% 100.00%
ROE 0.24 % -0.55 % 0.39 % 0.55 % 0.93 % 4.63 % 3.37 % -35.59%
  YoY % 143.64% -241.03% -29.09% -40.86% -79.91% 37.39% -
  Horiz. % 7.12% -16.32% 11.57% 16.32% 27.60% 137.39% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 3.20 0.59 0.72 2.57 2.01 5.02 9.28 -16.25%
  YoY % 442.37% -18.06% -71.98% 27.86% -59.96% -45.91% -
  Horiz. % 34.48% 6.36% 7.76% 27.69% 21.66% 54.09% 100.00%
EPS 0.08 -0.18 0.12 0.16 0.26 1.25 1.01 -34.44%
  YoY % 144.44% -250.00% -25.00% -38.46% -79.20% 23.76% -
  Horiz. % 7.92% -17.82% 11.88% 15.84% 25.74% 123.76% 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 0.2700 0.3000 1.60%
  YoY % 0.00% 6.45% 6.90% 3.57% 3.70% -10.00% -
  Horiz. % 110.00% 110.00% 103.33% 96.67% 93.33% 90.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,037,127
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 3.06 0.55 0.65 2.40 1.90 4.62 7.16 -13.20%
  YoY % 456.36% -15.38% -72.92% 26.32% -58.87% -35.47% -
  Horiz. % 42.74% 7.68% 9.08% 33.52% 26.54% 64.53% 100.00%
EPS 0.08 -0.17 0.11 0.15 0.25 1.15 0.78 -31.56%
  YoY % 147.06% -254.55% -26.67% -40.00% -78.26% 47.44% -
  Horiz. % 10.26% -21.79% 14.10% 19.23% 32.05% 147.44% 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 0.3158 0.3097 0.2815 0.2709 0.2646 0.2487 0.2315 5.31%
  YoY % 1.97% 10.02% 3.91% 2.38% 6.39% 7.43% -
  Horiz. % 136.41% 133.78% 121.60% 117.02% 114.30% 107.43% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.1000 0.1000 0.1000 0.0900 0.0700 0.2000 0.1600 -
P/RPS 3.12 17.04 13.92 3.50 3.48 3.98 1.72 10.42%
  YoY % -81.69% 22.41% 297.71% 0.57% -12.56% 131.40% -
  Horiz. % 181.40% 990.70% 809.30% 203.49% 202.33% 231.40% 100.00%
P/EPS 125.00 -55.56 83.33 56.25 26.92 16.00 15.84 41.06%
  YoY % 324.98% -166.67% 48.14% 108.95% 68.25% 1.01% -
  Horiz. % 789.14% -350.76% 526.07% 355.11% 169.95% 101.01% 100.00%
EY 0.80 -1.80 1.20 1.78 3.71 6.25 6.31 -29.10%
  YoY % 144.44% -250.00% -32.58% -52.02% -40.64% -0.95% -
  Horiz. % 12.68% -28.53% 19.02% 28.21% 58.80% 99.05% 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 0.25 0.74 0.53 -9.04%
  YoY % 0.00% -6.25% 3.23% 24.00% -66.22% 39.62% -
  Horiz. % 56.60% 56.60% 60.38% 58.49% 47.17% 139.62% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 28/02/12 24/02/11 22/02/10 26/02/09 26/02/08 28/02/07 -
Price 0.1050 0.1200 0.1000 0.1000 0.0600 0.1600 0.2800 -
P/RPS 3.28 20.45 13.92 3.89 2.99 3.19 3.02 1.38%
  YoY % -83.96% 46.91% 257.84% 30.10% -6.27% 5.63% -
  Horiz. % 108.61% 677.15% 460.93% 128.81% 99.01% 105.63% 100.00%
P/EPS 131.25 -66.67 83.33 62.50 23.08 12.80 27.72 29.55%
  YoY % 296.87% -180.01% 33.33% 170.80% 80.31% -53.82% -
  Horiz. % 473.48% -240.51% 300.61% 225.47% 83.26% 46.18% 100.00%
EY 0.76 -1.50 1.20 1.60 4.33 7.81 3.61 -22.85%
  YoY % 150.67% -225.00% -25.00% -63.05% -44.56% 116.34% -
  Horiz. % 21.05% -41.55% 33.24% 44.32% 119.94% 216.34% 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 0.32 0.36 0.32 0.34 0.21 0.59 0.93 -16.28%
  YoY % -11.11% 12.50% -5.88% 61.90% -64.41% -36.56% -
  Horiz. % 34.41% 38.71% 34.41% 36.56% 22.58% 63.44% 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