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 - 1,037,127
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 4.60 5.52 7.75 3.06 0.55 0.65 2.40 11.45%
  YoY % -16.67% -28.77% 153.27% 456.36% -15.38% -72.92% -
  Horiz. % 191.67% 230.00% 322.92% 127.50% 22.92% 27.08% 100.00%
EPS 2.66 0.31 0.78 0.08 -0.17 0.11 0.15 61.45%
  YoY % 758.06% -60.26% 875.00% 147.06% -254.55% -26.67% -
  Horiz. % 1,773.33% 206.67% 520.00% 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 0.7752 0.3744 0.3492 0.3158 0.3097 0.2815 0.2709 19.14%
  YoY % 107.05% 7.22% 10.58% 1.97% 10.02% 3.91% -
  Horiz. % 286.16% 138.21% 128.90% 116.57% 114.32% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers