Highlights

[ASIAPAC] YoY Quarter Result on 2010-03-31 [#4]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 27-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 31-Mar-2010  [#4]
Profit Trend QoQ -     541.03%    YoY -     773.17%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 43,920 12,981 17,386 18,519 23,687 59,018 76,301 -8.79%
  YoY % 238.34% -25.34% -6.12% -21.82% -59.86% -22.65% -
  Horiz. % 57.56% 17.01% 22.79% 24.27% 31.04% 77.35% 100.00%
PBT 1,796 -7,890 6,592 12,626 1,832 8,579 8,605 -22.96%
  YoY % 122.76% -219.69% -47.79% 589.19% -78.65% -0.30% -
  Horiz. % 20.87% -91.69% 76.61% 146.73% 21.29% 99.70% 100.00%
Tax 15,045 14,154 3,988 -2,680 -3,304 361 -4,391 -
  YoY % 6.30% 254.91% 248.81% 18.89% -1,015.24% 108.22% -
  Horiz. % -342.63% -322.34% -90.82% 61.03% 75.24% -8.22% 100.00%
NP 16,841 6,264 10,580 9,946 -1,472 8,940 4,214 25.95%
  YoY % 168.85% -40.79% 6.37% 775.68% -116.47% 112.15% -
  Horiz. % 399.64% 148.65% 251.07% 236.02% -34.93% 212.15% 100.00%
NP to SH 16,909 6,315 10,580 9,936 -1,476 8,927 4,214 26.03%
  YoY % 167.76% -40.31% 6.48% 773.17% -116.53% 111.84% -
  Horiz. % 401.26% 149.86% 251.07% 235.79% -35.03% 211.84% 100.00%
Tax Rate -837.69 % - % -60.50 % 21.23 % 180.35 % -4.21 % 51.03 % -
  YoY % 0.00% 0.00% -384.97% -88.23% 4,383.85% -108.25% -
  Horiz. % -1,641.56% 0.00% -118.56% 41.60% 353.42% -8.25% 100.00%
Total Cost 27,079 6,717 6,806 8,573 25,159 50,078 72,087 -15.04%
  YoY % 303.14% -1.31% -20.61% -65.92% -49.76% -30.53% -
  Horiz. % 37.56% 9.32% 9.44% 11.89% 34.90% 69.47% 100.00%
Net Worth 341,502 320,607 311,883 293,673 275,706 268,769 238,528 6.16%
  YoY % 6.52% 2.80% 6.20% 6.52% 2.58% 12.68% -
  Horiz. % 143.17% 134.41% 130.75% 123.12% 115.59% 112.68% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 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
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 341,502 320,607 311,883 293,673 275,706 268,769 238,528 6.16%
  YoY % 6.52% 2.80% 6.20% 6.52% 2.58% 12.68% -
  Horiz. % 143.17% 134.41% 130.75% 123.12% 115.59% 112.68% 100.00%
NOSH 975,722 971,538 974,636 978,910 984,666 959,892 795,094 3.47%
  YoY % 0.43% -0.32% -0.44% -0.58% 2.58% 20.73% -
  Horiz. % 122.72% 122.19% 122.58% 123.12% 123.84% 120.73% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 38.34 % 48.26 % 60.85 % 53.71 % -6.21 % 15.15 % 5.52 % 38.09%
  YoY % -20.56% -20.69% 13.29% 964.90% -140.99% 174.46% -
  Horiz. % 694.57% 874.28% 1,102.35% 973.01% -112.50% 274.46% 100.00%
ROE 4.95 % 1.97 % 3.39 % 3.38 % -0.54 % 3.32 % 1.77 % 18.68%
  YoY % 151.27% -41.89% 0.30% 725.93% -116.27% 87.57% -
  Horiz. % 279.66% 111.30% 191.53% 190.96% -30.51% 187.57% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 4.50 1.34 1.78 1.89 2.41 6.15 9.60 -11.85%
  YoY % 235.82% -24.72% -5.82% -21.58% -60.81% -35.94% -
  Horiz. % 46.87% 13.96% 18.54% 19.69% 25.10% 64.06% 100.00%
EPS 1.73 0.65 1.08 1.02 -0.15 0.93 0.53 21.77%
  YoY % 166.15% -39.81% 5.88% 780.00% -116.13% 75.47% -
  Horiz. % 326.42% 122.64% 203.77% 192.45% -28.30% 175.47% 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 0.3500 0.3300 0.3200 0.3000 0.2800 0.2800 0.3000 2.60%
  YoY % 6.06% 3.13% 6.67% 7.14% 0.00% -6.67% -
  Horiz. % 116.67% 110.00% 106.67% 100.00% 93.33% 93.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,037,127
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 4.23 1.25 1.68 1.79 2.28 5.69 7.36 -8.81%
  YoY % 238.40% -25.60% -6.15% -21.49% -59.93% -22.69% -
  Horiz. % 57.47% 16.98% 22.83% 24.32% 30.98% 77.31% 100.00%
EPS 1.63 0.61 1.02 0.96 -0.14 0.86 0.41 25.84%
  YoY % 167.21% -40.20% 6.25% 785.71% -116.28% 109.76% -
  Horiz. % 397.56% 148.78% 248.78% 234.15% -34.15% 209.76% 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 0.3293 0.3091 0.3007 0.2832 0.2658 0.2591 0.2300 6.16%
  YoY % 6.54% 2.79% 6.18% 6.55% 2.59% 12.65% -
  Horiz. % 143.17% 134.39% 130.74% 123.13% 115.57% 112.65% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.1100 0.1100 0.1000 0.0900 0.0600 0.1400 0.3100 -
P/RPS 2.44 8.23 5.61 4.76 2.49 2.28 3.23 -4.56%
  YoY % -70.35% 46.70% 17.86% 91.16% 9.21% -29.41% -
  Horiz. % 75.54% 254.80% 173.68% 147.37% 77.09% 70.59% 100.00%
P/EPS 6.35 16.92 9.21 8.87 -40.03 15.05 58.49 -30.91%
  YoY % -62.47% 83.71% 3.83% 122.16% -365.98% -74.27% -
  Horiz. % 10.86% 28.93% 15.75% 15.16% -68.44% 25.73% 100.00%
EY 15.75 5.91 10.86 11.28 -2.50 6.64 1.71 44.73%
  YoY % 166.50% -45.58% -3.72% 551.20% -137.65% 288.30% -
  Horiz. % 921.05% 345.61% 635.09% 659.65% -146.20% 388.30% 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 0.31 0.33 0.31 0.30 0.21 0.50 1.03 -18.12%
  YoY % -6.06% 6.45% 3.33% 42.86% -58.00% -51.46% -
  Horiz. % 30.10% 32.04% 30.10% 29.13% 20.39% 48.54% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/05/13 28/05/12 24/05/11 27/05/10 26/05/09 27/05/08 28/05/07 -
Price 0.1250 0.1000 0.1000 0.0800 0.1000 0.1200 0.2500 -
P/RPS 2.78 7.48 5.61 4.23 4.16 1.95 2.61 1.06%
  YoY % -62.83% 33.33% 32.62% 1.68% 113.33% -25.29% -
  Horiz. % 106.51% 286.59% 214.94% 162.07% 159.39% 74.71% 100.00%
P/EPS 7.21 15.38 9.21 7.88 -66.71 12.90 47.17 -26.86%
  YoY % -53.12% 66.99% 16.88% 111.81% -617.13% -72.65% -
  Horiz. % 15.29% 32.61% 19.53% 16.71% -141.42% 27.35% 100.00%
EY 13.86 6.50 10.86 12.69 -1.50 7.75 2.12 36.70%
  YoY % 113.23% -40.15% -14.42% 946.00% -119.35% 265.57% -
  Horiz. % 653.77% 306.60% 512.26% 598.58% -70.75% 365.57% 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 0.36 0.30 0.31 0.27 0.36 0.43 0.83 -12.99%
  YoY % 20.00% -3.23% 14.81% -25.00% -16.28% -48.19% -
  Horiz. % 43.37% 36.14% 37.35% 32.53% 43.37% 51.81% 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.
 


 

323  165  529  1164 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMI 0.11+0.02 
 SAPNRG 0.31+0.01 
 SCOMI-WB 0.045+0.01 
 KNM 0.375+0.025 
 NETX 0.02+0.005 
 GPACKET 0.465+0.02 
 HSI-H6R 0.33-0.06 
 HSI-C5J 0.21+0.07 
 HSI-C5P 0.35+0.055 
 SAPNRG-WA 0.135+0.005 
Partners & Brokers