Highlights

[ASIAPAC] YoY Quarter Result on 2011-03-31 [#4]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 24-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Mar-2011  [#4]
Profit Trend QoQ -     836.28%    YoY -     6.48%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 81,841 43,920 12,981 17,386 18,519 23,687 59,018 5.60%
  YoY % 86.34% 238.34% -25.34% -6.12% -21.82% -59.86% -
  Horiz. % 138.67% 74.42% 21.99% 29.46% 31.38% 40.14% 100.00%
PBT 13,003 1,796 -7,890 6,592 12,626 1,832 8,579 7.17%
  YoY % 624.00% 122.76% -219.69% -47.79% 589.19% -78.65% -
  Horiz. % 151.57% 20.93% -91.97% 76.84% 147.17% 21.35% 100.00%
Tax 7,665 15,045 14,154 3,988 -2,680 -3,304 361 66.37%
  YoY % -49.05% 6.30% 254.91% 248.81% 18.89% -1,015.24% -
  Horiz. % 2,123.27% 4,167.59% 3,920.78% 1,104.71% -742.38% -915.24% 100.00%
NP 20,668 16,841 6,264 10,580 9,946 -1,472 8,940 14.98%
  YoY % 22.72% 168.85% -40.79% 6.37% 775.68% -116.47% -
  Horiz. % 231.19% 188.38% 70.07% 118.34% 111.25% -16.47% 100.00%
NP to SH 20,670 16,909 6,315 10,580 9,936 -1,476 8,927 15.01%
  YoY % 22.24% 167.76% -40.31% 6.48% 773.17% -116.53% -
  Horiz. % 231.54% 189.41% 70.74% 118.52% 111.30% -16.53% 100.00%
Tax Rate -58.95 % -837.69 % - % -60.50 % 21.23 % 180.35 % -4.21 % 55.22%
  YoY % 92.96% 0.00% 0.00% -384.97% -88.23% 4,383.85% -
  Horiz. % 1,400.24% 19,897.62% 0.00% 1,437.05% -504.28% -4,283.85% 100.00%
Total Cost 61,173 27,079 6,717 6,806 8,573 25,159 50,078 3.39%
  YoY % 125.91% 303.14% -1.31% -20.61% -65.92% -49.76% -
  Horiz. % 122.16% 54.07% 13.41% 13.59% 17.12% 50.24% 100.00%
Net Worth 409,840 341,502 320,607 311,883 293,673 275,706 268,769 7.28%
  YoY % 20.01% 6.52% 2.80% 6.20% 6.52% 2.58% -
  Horiz. % 152.49% 127.06% 119.29% 116.04% 109.27% 102.58% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 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
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 409,840 341,502 320,607 311,883 293,673 275,706 268,769 7.28%
  YoY % 20.01% 6.52% 2.80% 6.20% 6.52% 2.58% -
  Horiz. % 152.49% 127.06% 119.29% 116.04% 109.27% 102.58% 100.00%
NOSH 975,811 975,722 971,538 974,636 978,910 984,666 959,892 0.27%
  YoY % 0.01% 0.43% -0.32% -0.44% -0.58% 2.58% -
  Horiz. % 101.66% 101.65% 101.21% 101.54% 101.98% 102.58% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 25.25 % 38.34 % 48.26 % 60.85 % 53.71 % -6.21 % 15.15 % 8.88%
  YoY % -34.14% -20.56% -20.69% 13.29% 964.90% -140.99% -
  Horiz. % 166.67% 253.07% 318.55% 401.65% 354.52% -40.99% 100.00%
ROE 5.04 % 4.95 % 1.97 % 3.39 % 3.38 % -0.54 % 3.32 % 7.20%
  YoY % 1.82% 151.27% -41.89% 0.30% 725.93% -116.27% -
  Horiz. % 151.81% 149.10% 59.34% 102.11% 101.81% -16.27% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 8.39 4.50 1.34 1.78 1.89 2.41 6.15 5.31%
  YoY % 86.44% 235.82% -24.72% -5.82% -21.58% -60.81% -
  Horiz. % 136.42% 73.17% 21.79% 28.94% 30.73% 39.19% 100.00%
EPS 2.12 1.73 0.65 1.08 1.02 -0.15 0.93 14.71%
  YoY % 22.54% 166.15% -39.81% 5.88% 780.00% -116.13% -
  Horiz. % 227.96% 186.02% 69.89% 116.13% 109.68% -16.13% 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 0.4200 0.3500 0.3300 0.3200 0.3000 0.2800 0.2800 6.99%
  YoY % 20.00% 6.06% 3.13% 6.67% 7.14% 0.00% -
  Horiz. % 150.00% 125.00% 117.86% 114.29% 107.14% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,037,127
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 7.89 4.23 1.25 1.68 1.79 2.28 5.69 5.60%
  YoY % 86.52% 238.40% -25.60% -6.15% -21.49% -59.93% -
  Horiz. % 138.66% 74.34% 21.97% 29.53% 31.46% 40.07% 100.00%
EPS 1.99 1.63 0.61 1.02 0.96 -0.14 0.86 15.00%
  YoY % 22.09% 167.21% -40.20% 6.25% 785.71% -116.28% -
  Horiz. % 231.40% 189.53% 70.93% 118.60% 111.63% -16.28% 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 0.3952 0.3293 0.3091 0.3007 0.2832 0.2658 0.2591 7.29%
  YoY % 20.01% 6.54% 2.79% 6.18% 6.55% 2.59% -
  Horiz. % 152.53% 127.09% 119.30% 116.06% 109.30% 102.59% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.2000 0.1100 0.1100 0.1000 0.0900 0.0600 0.1400 -
P/RPS 2.38 2.44 8.23 5.61 4.76 2.49 2.28 0.72%
  YoY % -2.46% -70.35% 46.70% 17.86% 91.16% 9.21% -
  Horiz. % 104.39% 107.02% 360.96% 246.05% 208.77% 109.21% 100.00%
P/EPS 9.44 6.35 16.92 9.21 8.87 -40.03 15.05 -7.48%
  YoY % 48.66% -62.47% 83.71% 3.83% 122.16% -365.98% -
  Horiz. % 62.72% 42.19% 112.43% 61.20% 58.94% -265.98% 100.00%
EY 10.59 15.75 5.91 10.86 11.28 -2.50 6.64 8.09%
  YoY % -32.76% 166.50% -45.58% -3.72% 551.20% -137.65% -
  Horiz. % 159.49% 237.20% 89.01% 163.55% 169.88% -37.65% 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 0.48 0.31 0.33 0.31 0.30 0.21 0.50 -0.68%
  YoY % 54.84% -6.06% 6.45% 3.33% 42.86% -58.00% -
  Horiz. % 96.00% 62.00% 66.00% 62.00% 60.00% 42.00% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 22/05/14 28/05/13 28/05/12 24/05/11 27/05/10 26/05/09 27/05/08 -
Price 0.2700 0.1250 0.1000 0.1000 0.0800 0.1000 0.1200 -
P/RPS 3.22 2.78 7.48 5.61 4.23 4.16 1.95 8.71%
  YoY % 15.83% -62.83% 33.33% 32.62% 1.68% 113.33% -
  Horiz. % 165.13% 142.56% 383.59% 287.69% 216.92% 213.33% 100.00%
P/EPS 12.75 7.21 15.38 9.21 7.88 -66.71 12.90 -0.19%
  YoY % 76.84% -53.12% 66.99% 16.88% 111.81% -617.13% -
  Horiz. % 98.84% 55.89% 119.22% 71.40% 61.09% -517.13% 100.00%
EY 7.85 13.86 6.50 10.86 12.69 -1.50 7.75 0.21%
  YoY % -43.36% 113.23% -40.15% -14.42% 946.00% -119.35% -
  Horiz. % 101.29% 178.84% 83.87% 140.13% 163.74% -19.35% 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 0.64 0.36 0.30 0.31 0.27 0.36 0.43 6.85%
  YoY % 77.78% 20.00% -3.23% 14.81% -25.00% -16.28% -
  Horiz. % 148.84% 83.72% 69.77% 72.09% 62.79% 83.72% 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.
 


 

402  228  504  796 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.165-0.01 
 HSI-H6P 0.265-0.04 
 HSI-C7F 0.35+0.02 
 EDUSPEC 0.06+0.005 
 TAWIN-PA 0.055+0.01 
 KNM 0.38+0.005 
 KNM-WB 0.19+0.01 
 PCCS 0.54+0.035 
 DSONIC-WA 0.41-0.02 
 IRIS 0.16+0.005 
Partners & Brokers