Highlights

[ASIAPAC] YoY Quarter Result on 2012-03-31 [#4]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 28-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Mar-2012  [#4]
Profit Trend QoQ -     460.45%    YoY -     -40.31%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 60,117 81,841 43,920 12,981 17,386 18,519 23,687 16.78%
  YoY % -26.54% 86.34% 238.34% -25.34% -6.12% -21.82% -
  Horiz. % 253.80% 345.51% 185.42% 54.80% 73.40% 78.18% 100.00%
PBT 511,427 13,003 1,796 -7,890 6,592 12,626 1,832 155.54%
  YoY % 3,833.15% 624.00% 122.76% -219.69% -47.79% 589.19% -
  Horiz. % 27,916.32% 709.77% 98.03% -430.68% 359.83% 689.19% 100.00%
Tax -141,987 7,665 15,045 14,154 3,988 -2,680 -3,304 87.10%
  YoY % -1,952.41% -49.05% 6.30% 254.91% 248.81% 18.89% -
  Horiz. % 4,297.43% -231.99% -455.36% -428.39% -120.70% 81.11% 100.00%
NP 369,440 20,668 16,841 6,264 10,580 9,946 -1,472 -
  YoY % 1,687.50% 22.72% 168.85% -40.79% 6.37% 775.68% -
  Horiz. % -25,097.83% -1,404.08% -1,144.09% -425.54% -718.75% -675.68% 100.00%
NP to SH 369,444 20,670 16,909 6,315 10,580 9,936 -1,476 -
  YoY % 1,687.34% 22.24% 167.76% -40.31% 6.48% 773.17% -
  Horiz. % -25,030.08% -1,400.41% -1,145.60% -427.85% -716.80% -673.17% 100.00%
Tax Rate 27.76 % -58.95 % -837.69 % - % -60.50 % 21.23 % 180.35 % -26.78%
  YoY % 147.09% 92.96% 0.00% 0.00% -384.97% -88.23% -
  Horiz. % 15.39% -32.69% -464.48% 0.00% -33.55% 11.77% 100.00%
Total Cost -309,323 61,173 27,079 6,717 6,806 8,573 25,159 -
  YoY % -605.65% 125.91% 303.14% -1.31% -20.61% -65.92% -
  Horiz. % -1,229.47% 243.15% 107.63% 26.70% 27.05% 34.08% 100.00%
Net Worth 785,610 409,840 341,502 320,607 311,883 293,673 275,706 19.06%
  YoY % 91.69% 20.01% 6.52% 2.80% 6.20% 6.52% -
  Horiz. % 284.94% 148.65% 123.86% 116.29% 113.12% 106.52% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 2,957 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 0.80 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 785,610 409,840 341,502 320,607 311,883 293,673 275,706 19.06%
  YoY % 91.69% 20.01% 6.52% 2.80% 6.20% 6.52% -
  Horiz. % 284.94% 148.65% 123.86% 116.29% 113.12% 106.52% 100.00%
NOSH 985,709 975,811 975,722 971,538 974,636 978,910 984,666 0.02%
  YoY % 1.01% 0.01% 0.43% -0.32% -0.44% -0.58% -
  Horiz. % 100.11% 99.10% 99.09% 98.67% 98.98% 99.42% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 614.54 % 25.25 % 38.34 % 48.26 % 60.85 % 53.71 % -6.21 % -
  YoY % 2,333.82% -34.14% -20.56% -20.69% 13.29% 964.90% -
  Horiz. % -9,895.97% -406.60% -617.39% -777.13% -979.87% -864.90% 100.00%
ROE 47.03 % 5.04 % 4.95 % 1.97 % 3.39 % 3.38 % -0.54 % -
  YoY % 833.13% 1.82% 151.27% -41.89% 0.30% 725.93% -
  Horiz. % -8,709.26% -933.33% -916.67% -364.81% -627.78% -625.93% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 6.10 8.39 4.50 1.34 1.78 1.89 2.41 16.73%
  YoY % -27.29% 86.44% 235.82% -24.72% -5.82% -21.58% -
  Horiz. % 253.11% 348.13% 186.72% 55.60% 73.86% 78.42% 100.00%
EPS 37.48 2.12 1.73 0.65 1.08 1.02 -0.15 -
  YoY % 1,667.92% 22.54% 166.15% -39.81% 5.88% 780.00% -
  Horiz. % -24,986.67% -1,413.33% -1,153.33% -433.33% -720.00% -680.00% 100.00%
DPS 0.30 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. % 100.00% - - - - - -
NAPS 0.7970 0.4200 0.3500 0.3300 0.3200 0.3000 0.2800 19.04%
  YoY % 89.76% 20.00% 6.06% 3.13% 6.67% 7.14% -
  Horiz. % 284.64% 150.00% 125.00% 117.86% 114.29% 107.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,037,127
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 5.80 7.89 4.23 1.25 1.68 1.79 2.28 16.83%
  YoY % -26.49% 86.52% 238.40% -25.60% -6.15% -21.49% -
  Horiz. % 254.39% 346.05% 185.53% 54.82% 73.68% 78.51% 100.00%
EPS 35.62 1.99 1.63 0.61 1.02 0.96 -0.14 -
  YoY % 1,689.95% 22.09% 167.21% -40.20% 6.25% 785.71% -
  Horiz. % -25,442.86% -1,421.43% -1,164.29% -435.71% -728.57% -685.71% 100.00%
DPS 0.29 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. % 100.00% - - - - - -
NAPS 0.7575 0.3952 0.3293 0.3091 0.3007 0.2832 0.2658 19.06%
  YoY % 91.68% 20.01% 6.54% 2.79% 6.18% 6.55% -
  Horiz. % 284.99% 148.68% 123.89% 116.29% 113.13% 106.55% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.2300 0.2000 0.1100 0.1100 0.1000 0.0900 0.0600 -
P/RPS 3.77 2.38 2.44 8.23 5.61 4.76 2.49 7.15%
  YoY % 58.40% -2.46% -70.35% 46.70% 17.86% 91.16% -
  Horiz. % 151.41% 95.58% 97.99% 330.52% 225.30% 191.16% 100.00%
P/EPS 0.61 9.44 6.35 16.92 9.21 8.87 -40.03 -
  YoY % -93.54% 48.66% -62.47% 83.71% 3.83% 122.16% -
  Horiz. % -1.52% -23.58% -15.86% -42.27% -23.01% -22.16% 100.00%
EY 162.96 10.59 15.75 5.91 10.86 11.28 -2.50 -
  YoY % 1,438.81% -32.76% 166.50% -45.58% -3.72% 551.20% -
  Horiz. % -6,518.40% -423.60% -630.00% -236.40% -434.40% -451.20% 100.00%
DY 1.30 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. % 100.00% - - - - - -
P/NAPS 0.29 0.48 0.31 0.33 0.31 0.30 0.21 5.52%
  YoY % -39.58% 54.84% -6.06% 6.45% 3.33% 42.86% -
  Horiz. % 138.10% 228.57% 147.62% 157.14% 147.62% 142.86% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 22/05/14 28/05/13 28/05/12 24/05/11 27/05/10 26/05/09 -
Price 0.2500 0.2700 0.1250 0.1000 0.1000 0.0800 0.1000 -
P/RPS 4.10 3.22 2.78 7.48 5.61 4.23 4.16 -0.24%
  YoY % 27.33% 15.83% -62.83% 33.33% 32.62% 1.68% -
  Horiz. % 98.56% 77.40% 66.83% 179.81% 134.86% 101.68% 100.00%
P/EPS 0.67 12.75 7.21 15.38 9.21 7.88 -66.71 -
  YoY % -94.75% 76.84% -53.12% 66.99% 16.88% 111.81% -
  Horiz. % -1.00% -19.11% -10.81% -23.06% -13.81% -11.81% 100.00%
EY 149.92 7.85 13.86 6.50 10.86 12.69 -1.50 -
  YoY % 1,809.81% -43.36% 113.23% -40.15% -14.42% 946.00% -
  Horiz. % -9,994.67% -523.33% -924.00% -433.33% -724.00% -846.00% 100.00%
DY 1.20 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. % 100.00% - - - - - -
P/NAPS 0.31 0.64 0.36 0.30 0.31 0.27 0.36 -2.46%
  YoY % -51.56% 77.78% 20.00% -3.23% 14.81% -25.00% -
  Horiz. % 86.11% 177.78% 100.00% 83.33% 86.11% 75.00% 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.
 


 

316  154  524  1187 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315+0.015 
 SCOMI 0.11+0.02 
 SCOMI-WB 0.045+0.01 
 NETX 0.02+0.005 
 KNM 0.375+0.025 
 GPACKET 0.465+0.02 
 HSI-C5J 0.215+0.075 
 HSI-H6R 0.33-0.06 
 HSI-C5P 0.355+0.06 
 SAPNRG-WA 0.135+0.005 
Partners & Brokers