Highlights

[ASIAPAC] YoY Quarter Result on 2013-12-31 [#3]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 27-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Dec-2013  [#3]
Profit Trend QoQ -     -10.56%    YoY -     920.40%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 66,722 47,726 57,283 80,332 31,764 5,711 6,766 46.39%
  YoY % 39.80% -16.68% -28.69% 152.90% 456.19% -15.59% -
  Horiz. % 986.14% 705.38% 846.63% 1,187.29% 469.46% 84.41% 100.00%
PBT 2,754 27,936 6,428 12,755 3,804 1,465 992 18.53%
  YoY % -90.14% 334.60% -49.60% 235.30% 159.66% 47.68% -
  Horiz. % 277.62% 2,816.13% 647.98% 1,285.79% 383.47% 147.68% 100.00%
Tax -2,081 -381 -3,194 -4,653 -3,010 -3,217 138 -
  YoY % -446.19% 88.07% 31.36% -54.58% 6.43% -2,431.16% -
  Horiz. % -1,507.97% -276.09% -2,314.49% -3,371.74% -2,181.16% -2,331.16% 100.00%
NP 673 27,555 3,234 8,102 794 -1,752 1,130 -8.27%
  YoY % -97.56% 752.04% -60.08% 920.40% 145.32% -255.04% -
  Horiz. % 59.56% 2,438.50% 286.19% 716.99% 70.27% -155.04% 100.00%
NP to SH 683 27,559 3,236 8,102 794 -1,752 1,130 -8.04%
  YoY % -97.52% 751.64% -60.06% 920.40% 145.32% -255.04% -
  Horiz. % 60.44% 2,438.85% 286.37% 716.99% 70.27% -155.04% 100.00%
Tax Rate 75.56 % 1.36 % 49.69 % 36.48 % 79.13 % 219.59 % -13.91 % -
  YoY % 5,455.88% -97.26% 36.21% -53.90% -63.96% 1,678.65% -
  Horiz. % -543.21% -9.78% -357.23% -262.26% -568.87% -1,578.65% 100.00%
Total Cost 66,049 20,171 54,049 72,230 30,970 7,463 5,636 50.66%
  YoY % 227.45% -62.68% -25.17% 133.23% 314.98% 32.42% -
  Horiz. % 1,171.91% 357.90% 959.00% 1,281.58% 549.50% 132.42% 100.00%
Net Worth 863,531 803,969 388,319 362,149 327,525 321,199 291,916 19.79%
  YoY % 7.41% 107.04% 7.23% 10.57% 1.97% 10.03% -
  Horiz. % 295.81% 275.41% 133.02% 124.06% 112.20% 110.03% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 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
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 863,531 803,969 388,319 362,149 327,525 321,199 291,916 19.79%
  YoY % 7.41% 107.04% 7.23% 10.57% 1.97% 10.03% -
  Horiz. % 295.81% 275.41% 133.02% 124.06% 112.20% 110.03% 100.00%
NOSH 992,565 991,330 980,606 976,144 992,500 973,333 941,666 0.88%
  YoY % 0.12% 1.09% 0.46% -1.65% 1.97% 3.36% -
  Horiz. % 105.41% 105.27% 104.14% 103.66% 105.40% 103.36% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 1.01 % 57.74 % 5.65 % 10.09 % 2.50 % -30.68 % 16.70 % -37.32%
  YoY % -98.25% 921.95% -44.00% 303.60% 108.15% -283.71% -
  Horiz. % 6.05% 345.75% 33.83% 60.42% 14.97% -183.71% 100.00%
ROE 0.08 % 3.43 % 0.83 % 2.24 % 0.24 % -0.55 % 0.39 % -23.19%
  YoY % -97.67% 313.25% -62.95% 833.33% 143.64% -241.03% -
  Horiz. % 20.51% 879.49% 212.82% 574.36% 61.54% -141.03% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 6.72 4.81 5.84 8.23 3.20 0.59 0.72 45.05%
  YoY % 39.71% -17.64% -29.04% 157.19% 442.37% -18.06% -
  Horiz. % 933.33% 668.06% 811.11% 1,143.06% 444.44% 81.94% 100.00%
EPS 0.07 2.78 0.33 0.83 0.08 -0.18 0.12 -8.58%
  YoY % -97.48% 742.42% -60.24% 937.50% 144.44% -250.00% -
  Horiz. % 58.33% 2,316.67% 275.00% 691.67% 66.67% -150.00% 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 0.8700 0.8110 0.3960 0.3710 0.3300 0.3300 0.3100 18.75%
  YoY % 7.27% 104.80% 6.74% 12.42% 0.00% 6.45% -
  Horiz. % 280.65% 261.61% 127.74% 119.68% 106.45% 106.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,046,537
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 6.38 4.56 5.47 7.68 3.04 0.55 0.65 46.27%
  YoY % 39.91% -16.64% -28.78% 152.63% 452.73% -15.38% -
  Horiz. % 981.54% 701.54% 841.54% 1,181.54% 467.69% 84.62% 100.00%
EPS 0.07 2.63 0.31 0.77 0.08 -0.17 0.11 -7.25%
  YoY % -97.34% 748.39% -59.74% 862.50% 147.06% -254.55% -
  Horiz. % 63.64% 2,390.91% 281.82% 700.00% 72.73% -154.55% 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 0.8251 0.7682 0.3711 0.3460 0.3130 0.3069 0.2789 19.79%
  YoY % 7.41% 107.01% 7.25% 10.54% 1.99% 10.04% -
  Horiz. % 295.84% 275.44% 133.06% 124.06% 112.23% 110.04% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.1550 0.2000 0.2200 0.1800 0.1000 0.1000 0.1000 -
P/RPS 2.31 4.15 3.77 2.19 3.12 17.04 13.92 -25.85%
  YoY % -44.34% 10.08% 72.15% -29.81% -81.69% 22.41% -
  Horiz. % 16.59% 29.81% 27.08% 15.73% 22.41% 122.41% 100.00%
P/EPS 225.25 7.19 66.67 21.69 125.00 -55.56 83.33 18.01%
  YoY % 3,032.82% -89.22% 207.38% -82.65% 324.98% -166.67% -
  Horiz. % 270.31% 8.63% 80.01% 26.03% 150.01% -66.67% 100.00%
EY 0.44 13.90 1.50 4.61 0.80 -1.80 1.20 -15.39%
  YoY % -96.83% 826.67% -67.46% 476.25% 144.44% -250.00% -
  Horiz. % 36.67% 1,158.33% 125.00% 384.17% 66.67% -150.00% 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 0.18 0.25 0.56 0.49 0.30 0.30 0.32 -9.14%
  YoY % -28.00% -55.36% 14.29% 63.33% 0.00% -6.25% -
  Horiz. % 56.25% 78.12% 175.00% 153.13% 93.75% 93.75% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 24/02/16 25/02/15 27/02/14 28/02/13 28/02/12 24/02/11 -
Price 0.1700 0.1900 0.2350 0.2050 0.1050 0.1200 0.1000 -
P/RPS 2.53 3.95 4.02 2.49 3.28 20.45 13.92 -24.72%
  YoY % -35.95% -1.74% 61.45% -24.09% -83.96% 46.91% -
  Horiz. % 18.18% 28.38% 28.88% 17.89% 23.56% 146.91% 100.00%
P/EPS 247.05 6.83 71.21 24.70 131.25 -66.67 83.33 19.84%
  YoY % 3,517.13% -90.41% 188.30% -81.18% 296.87% -180.01% -
  Horiz. % 296.47% 8.20% 85.46% 29.64% 157.51% -80.01% 100.00%
EY 0.40 14.63 1.40 4.05 0.76 -1.50 1.20 -16.72%
  YoY % -97.27% 945.00% -65.43% 432.89% 150.67% -225.00% -
  Horiz. % 33.33% 1,219.17% 116.67% 337.50% 63.33% -125.00% 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 0.20 0.23 0.59 0.55 0.32 0.36 0.32 -7.53%
  YoY % -13.04% -61.02% 7.27% 71.88% -11.11% 12.50% -
  Horiz. % 62.50% 71.88% 184.38% 171.88% 100.00% 112.50% 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
 
 

47  57  436  1974 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TANCO 0.1350.00 
 NOVAMSC 0.115-0.01 
 BJCORP-WB 0.045-0.005 
 TANCO-WB 0.055+0.005 
 MCT 0.22-0.015 
 FOCUS 0.0650.00 
 PHB 0.020.00 
 IRIS 0.260.00 
 LKL 0.360.00 
 PBBANK 4.14+0.04 

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. 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
4. Can this penny stock double in value this year? Swim With Sharks
5. 马银行大会圆满落幕/万年船 小股东大权利
6. Genting Bhd - A Soft 1QFY21 at GENS Kenanga Research & Investment
7. TWO POWERFUL FACTORS WHY PALM OIL BULL RUN CAN LAST MUCH LONGER THIS ROUND, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. 这家小型股的股价在今年还可以再翻倍吗? Swim With Sharks
PARTNERS & BROKERS