Highlights

[ASIAPAC] YoY Quarter Result on 2010-12-31 [#3]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 24-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Dec-2010  [#3]
Profit Trend QoQ -     3.48%    YoY -     -27.10%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 80,332 31,764 5,711 6,766 24,913 19,698 47,965 8.97%
  YoY % 152.90% 456.19% -15.59% -72.84% 26.47% -58.93% -
  Horiz. % 167.48% 66.22% 11.91% 14.11% 51.94% 41.07% 100.00%
PBT 12,755 3,804 1,465 992 2,855 3,738 12,534 0.29%
  YoY % 235.30% 159.66% 47.68% -65.25% -23.62% -70.18% -
  Horiz. % 101.76% 30.35% 11.69% 7.91% 22.78% 29.82% 100.00%
Tax -4,653 -3,010 -3,217 138 -1,307 -1,186 -597 40.76%
  YoY % -54.58% 6.43% -2,431.16% 110.56% -10.20% -98.66% -
  Horiz. % 779.40% 504.19% 538.86% -23.12% 218.93% 198.66% 100.00%
NP 8,102 794 -1,752 1,130 1,548 2,552 11,937 -6.25%
  YoY % 920.40% 145.32% -255.04% -27.00% -39.34% -78.62% -
  Horiz. % 67.87% 6.65% -14.68% 9.47% 12.97% 21.38% 100.00%
NP to SH 8,102 794 -1,752 1,130 1,550 2,548 11,939 -6.25%
  YoY % 920.40% 145.32% -255.04% -27.10% -39.17% -78.66% -
  Horiz. % 67.86% 6.65% -14.67% 9.46% 12.98% 21.34% 100.00%
Tax Rate 36.48 % 79.13 % 219.59 % -13.91 % 45.78 % 31.73 % 4.76 % 40.37%
  YoY % -53.90% -63.96% 1,678.65% -130.38% 44.28% 566.60% -
  Horiz. % 766.39% 1,662.39% 4,613.23% -292.23% 961.76% 666.60% 100.00%
Total Cost 72,230 30,970 7,463 5,636 23,365 17,146 36,028 12.28%
  YoY % 133.23% 314.98% 32.42% -75.88% 36.27% -52.41% -
  Horiz. % 200.48% 85.96% 20.71% 15.64% 64.85% 47.59% 100.00%
Net Worth 362,149 327,525 321,199 291,916 280,937 274,400 257,882 5.82%
  YoY % 10.57% 1.97% 10.03% 3.91% 2.38% 6.41% -
  Horiz. % 140.43% 127.01% 124.55% 113.20% 108.94% 106.41% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 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
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 362,149 327,525 321,199 291,916 280,937 274,400 257,882 5.82%
  YoY % 10.57% 1.97% 10.03% 3.91% 2.38% 6.41% -
  Horiz. % 140.43% 127.01% 124.55% 113.20% 108.94% 106.41% 100.00%
NOSH 976,144 992,500 973,333 941,666 968,750 980,000 955,120 0.36%
  YoY % -1.65% 1.97% 3.36% -2.80% -1.15% 2.60% -
  Horiz. % 102.20% 103.91% 101.91% 98.59% 101.43% 102.60% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 10.09 % 2.50 % -30.68 % 16.70 % 6.21 % 12.96 % 24.89 % -13.96%
  YoY % 303.60% 108.15% -283.71% 168.92% -52.08% -47.93% -
  Horiz. % 40.54% 10.04% -123.26% 67.10% 24.95% 52.07% 100.00%
ROE 2.24 % 0.24 % -0.55 % 0.39 % 0.55 % 0.93 % 4.63 % -11.39%
  YoY % 833.33% 143.64% -241.03% -29.09% -40.86% -79.91% -
  Horiz. % 48.38% 5.18% -11.88% 8.42% 11.88% 20.09% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 8.23 3.20 0.59 0.72 2.57 2.01 5.02 8.58%
  YoY % 157.19% 442.37% -18.06% -71.98% 27.86% -59.96% -
  Horiz. % 163.94% 63.75% 11.75% 14.34% 51.20% 40.04% 100.00%
EPS 0.83 0.08 -0.18 0.12 0.16 0.26 1.25 -6.59%
  YoY % 937.50% 144.44% -250.00% -25.00% -38.46% -79.20% -
  Horiz. % 66.40% 6.40% -14.40% 9.60% 12.80% 20.80% 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 0.3710 0.3300 0.3300 0.3100 0.2900 0.2800 0.2700 5.43%
  YoY % 12.42% 0.00% 6.45% 6.90% 3.57% 3.70% -
  Horiz. % 137.41% 122.22% 122.22% 114.81% 107.41% 103.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,046,537
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 7.68 3.04 0.55 0.65 2.38 1.88 4.58 8.99%
  YoY % 152.63% 452.73% -15.38% -72.69% 26.60% -58.95% -
  Horiz. % 167.69% 66.38% 12.01% 14.19% 51.97% 41.05% 100.00%
EPS 0.77 0.08 -0.17 0.11 0.15 0.24 1.14 -6.33%
  YoY % 862.50% 147.06% -254.55% -26.67% -37.50% -78.95% -
  Horiz. % 67.54% 7.02% -14.91% 9.65% 13.16% 21.05% 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 0.3460 0.3130 0.3069 0.2789 0.2684 0.2622 0.2464 5.82%
  YoY % 10.54% 1.99% 10.04% 3.91% 2.36% 6.41% -
  Horiz. % 140.42% 127.03% 124.55% 113.19% 108.93% 106.41% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.1800 0.1000 0.1000 0.1000 0.0900 0.0700 0.2000 -
P/RPS 2.19 3.12 17.04 13.92 3.50 3.48 3.98 -9.47%
  YoY % -29.81% -81.69% 22.41% 297.71% 0.57% -12.56% -
  Horiz. % 55.03% 78.39% 428.14% 349.75% 87.94% 87.44% 100.00%
P/EPS 21.69 125.00 -55.56 83.33 56.25 26.92 16.00 5.20%
  YoY % -82.65% 324.98% -166.67% 48.14% 108.95% 68.25% -
  Horiz. % 135.56% 781.25% -347.25% 520.81% 351.56% 168.25% 100.00%
EY 4.61 0.80 -1.80 1.20 1.78 3.71 6.25 -4.94%
  YoY % 476.25% 144.44% -250.00% -32.58% -52.02% -40.64% -
  Horiz. % 73.76% 12.80% -28.80% 19.20% 28.48% 59.36% 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 0.49 0.30 0.30 0.32 0.31 0.25 0.74 -6.63%
  YoY % 63.33% 0.00% -6.25% 3.23% 24.00% -66.22% -
  Horiz. % 66.22% 40.54% 40.54% 43.24% 41.89% 33.78% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 28/02/13 28/02/12 24/02/11 22/02/10 26/02/09 26/02/08 -
Price 0.2050 0.1050 0.1200 0.1000 0.1000 0.0600 0.1600 -
P/RPS 2.49 3.28 20.45 13.92 3.89 2.99 3.19 -4.04%
  YoY % -24.09% -83.96% 46.91% 257.84% 30.10% -6.27% -
  Horiz. % 78.06% 102.82% 641.07% 436.36% 121.94% 93.73% 100.00%
P/EPS 24.70 131.25 -66.67 83.33 62.50 23.08 12.80 11.57%
  YoY % -81.18% 296.87% -180.01% 33.33% 170.80% 80.31% -
  Horiz. % 192.97% 1,025.39% -520.86% 651.02% 488.28% 180.31% 100.00%
EY 4.05 0.76 -1.50 1.20 1.60 4.33 7.81 -10.36%
  YoY % 432.89% 150.67% -225.00% -25.00% -63.05% -44.56% -
  Horiz. % 51.86% 9.73% -19.21% 15.36% 20.49% 55.44% 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 0.55 0.32 0.36 0.32 0.34 0.21 0.59 -1.16%
  YoY % 71.88% -11.11% 12.50% -5.88% 61.90% -64.41% -
  Horiz. % 93.22% 54.24% 61.02% 54.24% 57.63% 35.59% 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
 
 

438  423  589 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.86+0.005 
 AVI 0.17+0.06 
 SERBADK 0.605-0.035 
 ITRONIC 0.21+0.03 
 DNEX-WD 0.325+0.02 
 VIZIONE 0.195-0.01 
 PWF-WA 0.055+0.005 
 SCOMI 0.05-0.005 
 YGL 0.27+0.01 
 SERBADK-WA 0.085-0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS