Highlights

[ASIAPAC] YoY Quarter Result on 2012-12-31 [#3]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Dec-2012  [#3]
Profit Trend QoQ -     332.84%    YoY -     145.32%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 47,726 57,283 80,332 31,764 5,711 6,766 24,913 11.44%
  YoY % -16.68% -28.69% 152.90% 456.19% -15.59% -72.84% -
  Horiz. % 191.57% 229.93% 322.45% 127.50% 22.92% 27.16% 100.00%
PBT 27,936 6,428 12,755 3,804 1,465 992 2,855 46.22%
  YoY % 334.60% -49.60% 235.30% 159.66% 47.68% -65.25% -
  Horiz. % 978.49% 225.15% 446.76% 133.24% 51.31% 34.75% 100.00%
Tax -381 -3,194 -4,653 -3,010 -3,217 138 -1,307 -18.56%
  YoY % 88.07% 31.36% -54.58% 6.43% -2,431.16% 110.56% -
  Horiz. % 29.15% 244.38% 356.01% 230.30% 246.14% -10.56% 100.00%
NP 27,555 3,234 8,102 794 -1,752 1,130 1,548 61.55%
  YoY % 752.04% -60.08% 920.40% 145.32% -255.04% -27.00% -
  Horiz. % 1,780.04% 208.91% 523.39% 51.29% -113.18% 73.00% 100.00%
NP to SH 27,559 3,236 8,102 794 -1,752 1,130 1,550 61.52%
  YoY % 751.64% -60.06% 920.40% 145.32% -255.04% -27.10% -
  Horiz. % 1,778.00% 208.77% 522.71% 51.23% -113.03% 72.90% 100.00%
Tax Rate 1.36 % 49.69 % 36.48 % 79.13 % 219.59 % -13.91 % 45.78 % -44.33%
  YoY % -97.26% 36.21% -53.90% -63.96% 1,678.65% -130.38% -
  Horiz. % 2.97% 108.54% 79.69% 172.85% 479.66% -30.38% 100.00%
Total Cost 20,171 54,049 72,230 30,970 7,463 5,636 23,365 -2.42%
  YoY % -62.68% -25.17% 133.23% 314.98% 32.42% -75.88% -
  Horiz. % 86.33% 231.32% 309.14% 132.55% 31.94% 24.12% 100.00%
Net Worth 803,969 388,319 362,149 327,525 321,199 291,916 280,937 19.14%
  YoY % 107.04% 7.23% 10.57% 1.97% 10.03% 3.91% -
  Horiz. % 286.17% 138.22% 128.91% 116.58% 114.33% 103.91% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 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
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 803,969 388,319 362,149 327,525 321,199 291,916 280,937 19.14%
  YoY % 107.04% 7.23% 10.57% 1.97% 10.03% 3.91% -
  Horiz. % 286.17% 138.22% 128.91% 116.58% 114.33% 103.91% 100.00%
NOSH 991,330 980,606 976,144 992,500 973,333 941,666 968,750 0.38%
  YoY % 1.09% 0.46% -1.65% 1.97% 3.36% -2.80% -
  Horiz. % 102.33% 101.22% 100.76% 102.45% 100.47% 97.20% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 57.74 % 5.65 % 10.09 % 2.50 % -30.68 % 16.70 % 6.21 % 44.99%
  YoY % 921.95% -44.00% 303.60% 108.15% -283.71% 168.92% -
  Horiz. % 929.79% 90.98% 162.48% 40.26% -494.04% 268.92% 100.00%
ROE 3.43 % 0.83 % 2.24 % 0.24 % -0.55 % 0.39 % 0.55 % 35.65%
  YoY % 313.25% -62.95% 833.33% 143.64% -241.03% -29.09% -
  Horiz. % 623.64% 150.91% 407.27% 43.64% -100.00% 70.91% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 4.81 5.84 8.23 3.20 0.59 0.72 2.57 11.01%
  YoY % -17.64% -29.04% 157.19% 442.37% -18.06% -71.98% -
  Horiz. % 187.16% 227.24% 320.23% 124.51% 22.96% 28.02% 100.00%
EPS 2.78 0.33 0.83 0.08 -0.18 0.12 0.16 60.90%
  YoY % 742.42% -60.24% 937.50% 144.44% -250.00% -25.00% -
  Horiz. % 1,737.50% 206.25% 518.75% 50.00% -112.50% 75.00% 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 0.8110 0.3960 0.3710 0.3300 0.3300 0.3100 0.2900 18.69%
  YoY % 104.80% 6.74% 12.42% 0.00% 6.45% 6.90% -
  Horiz. % 279.66% 136.55% 127.93% 113.79% 113.79% 106.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,046,537
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 4.56 5.47 7.68 3.04 0.55 0.65 2.38 11.44%
  YoY % -16.64% -28.78% 152.63% 452.73% -15.38% -72.69% -
  Horiz. % 191.60% 229.83% 322.69% 127.73% 23.11% 27.31% 100.00%
EPS 2.63 0.31 0.77 0.08 -0.17 0.11 0.15 61.14%
  YoY % 748.39% -59.74% 862.50% 147.06% -254.55% -26.67% -
  Horiz. % 1,753.33% 206.67% 513.33% 53.33% -113.33% 73.33% 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 0.7682 0.3711 0.3460 0.3130 0.3069 0.2789 0.2684 19.15%
  YoY % 107.01% 7.25% 10.54% 1.99% 10.04% 3.91% -
  Horiz. % 286.21% 138.26% 128.91% 116.62% 114.34% 103.91% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.2000 0.2200 0.1800 0.1000 0.1000 0.1000 0.0900 -
P/RPS 4.15 3.77 2.19 3.12 17.04 13.92 3.50 2.88%
  YoY % 10.08% 72.15% -29.81% -81.69% 22.41% 297.71% -
  Horiz. % 118.57% 107.71% 62.57% 89.14% 486.86% 397.71% 100.00%
P/EPS 7.19 66.67 21.69 125.00 -55.56 83.33 56.25 -29.01%
  YoY % -89.22% 207.38% -82.65% 324.98% -166.67% 48.14% -
  Horiz. % 12.78% 118.52% 38.56% 222.22% -98.77% 148.14% 100.00%
EY 13.90 1.50 4.61 0.80 -1.80 1.20 1.78 40.83%
  YoY % 826.67% -67.46% 476.25% 144.44% -250.00% -32.58% -
  Horiz. % 780.90% 84.27% 258.99% 44.94% -101.12% 67.42% 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 0.25 0.56 0.49 0.30 0.30 0.32 0.31 -3.52%
  YoY % -55.36% 14.29% 63.33% 0.00% -6.25% 3.23% -
  Horiz. % 80.65% 180.65% 158.06% 96.77% 96.77% 103.23% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 25/02/15 27/02/14 28/02/13 28/02/12 24/02/11 22/02/10 -
Price 0.1900 0.2350 0.2050 0.1050 0.1200 0.1000 0.1000 -
P/RPS 3.95 4.02 2.49 3.28 20.45 13.92 3.89 0.26%
  YoY % -1.74% 61.45% -24.09% -83.96% 46.91% 257.84% -
  Horiz. % 101.54% 103.34% 64.01% 84.32% 525.71% 357.84% 100.00%
P/EPS 6.83 71.21 24.70 131.25 -66.67 83.33 62.50 -30.84%
  YoY % -90.41% 188.30% -81.18% 296.87% -180.01% 33.33% -
  Horiz. % 10.93% 113.94% 39.52% 210.00% -106.67% 133.33% 100.00%
EY 14.63 1.40 4.05 0.76 -1.50 1.20 1.60 44.58%
  YoY % 945.00% -65.43% 432.89% 150.67% -225.00% -25.00% -
  Horiz. % 914.38% 87.50% 253.12% 47.50% -93.75% 75.00% 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 0.23 0.59 0.55 0.32 0.36 0.32 0.34 -6.30%
  YoY % -61.02% 7.27% 71.88% -11.11% 12.50% -5.88% -
  Horiz. % 67.65% 173.53% 161.76% 94.12% 105.88% 94.12% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

220  121  471  1702 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS 0.0650.00 
 TANCO-WB 0.055+0.005 
 TANCO 0.1350.00 
 BJCORP-WB 0.050.00 
 PBBANK 4.19+0.09 
 NOVAMSC 0.12-0.005 
 ADVENTA 2.20+0.01 
 PERMAJU 0.1450.00 
 KANGER 0.075+0.005 
 IRIS 0.275+0.015 

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. Genting Bhd - A Soft 1QFY21 at GENS Kenanga Research & Investment
7. 这家小型股的股价在今年还可以再翻倍吗? Swim With Sharks
8. 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
PARTNERS & BROKERS