Highlights

[ASIAPAC] YoY Quarter Result on 2013-03-31 [#4]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 28-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Mar-2013  [#4]
Profit Trend QoQ -     2,029.60%    YoY -     167.76%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 57,840 60,117 81,841 43,920 12,981 17,386 18,519 20.88%
  YoY % -3.79% -26.54% 86.34% 238.34% -25.34% -6.12% -
  Horiz. % 312.33% 324.62% 441.93% 237.16% 70.10% 93.88% 100.00%
PBT 71,482 511,427 13,003 1,796 -7,890 6,592 12,626 33.47%
  YoY % -86.02% 3,833.15% 624.00% 122.76% -219.69% -47.79% -
  Horiz. % 566.15% 4,050.59% 102.99% 14.22% -62.49% 52.21% 100.00%
Tax -13,925 -141,987 7,665 15,045 14,154 3,988 -2,680 31.57%
  YoY % 90.19% -1,952.41% -49.05% 6.30% 254.91% 248.81% -
  Horiz. % 519.59% 5,298.02% -286.01% -561.38% -528.13% -148.81% 100.00%
NP 57,557 369,440 20,668 16,841 6,264 10,580 9,946 33.96%
  YoY % -84.42% 1,687.50% 22.72% 168.85% -40.79% 6.37% -
  Horiz. % 578.69% 3,714.46% 207.80% 169.32% 62.98% 106.37% 100.00%
NP to SH 57,565 369,444 20,670 16,909 6,315 10,580 9,936 33.98%
  YoY % -84.42% 1,687.34% 22.24% 167.76% -40.31% 6.48% -
  Horiz. % 579.36% 3,718.24% 208.03% 170.18% 63.56% 106.48% 100.00%
Tax Rate 19.48 % 27.76 % -58.95 % -837.69 % - % -60.50 % 21.23 % -1.42%
  YoY % -29.83% 147.09% 92.96% 0.00% 0.00% -384.97% -
  Horiz. % 91.76% 130.76% -277.67% -3,945.78% 0.00% -284.97% 100.00%
Total Cost 283 -309,323 61,173 27,079 6,717 6,806 8,573 -43.33%
  YoY % 100.09% -605.65% 125.91% 303.14% -1.31% -20.61% -
  Horiz. % 3.30% -3,608.11% 713.55% 315.86% 78.35% 79.39% 100.00%
Net Worth 862,728 785,610 409,840 341,502 320,607 311,883 293,673 19.65%
  YoY % 9.82% 91.69% 20.01% 6.52% 2.80% 6.20% -
  Horiz. % 293.77% 267.51% 139.56% 116.29% 109.17% 106.20% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - 2,957 - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 0.80 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 862,728 785,610 409,840 341,502 320,607 311,883 293,673 19.65%
  YoY % 9.82% 91.69% 20.01% 6.52% 2.80% 6.20% -
  Horiz. % 293.77% 267.51% 139.56% 116.29% 109.17% 106.20% 100.00%
NOSH 992,783 985,709 975,811 975,722 971,538 974,636 978,910 0.23%
  YoY % 0.72% 1.01% 0.01% 0.43% -0.32% -0.44% -
  Horiz. % 101.42% 100.69% 99.68% 99.67% 99.25% 99.56% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 99.51 % 614.54 % 25.25 % 38.34 % 48.26 % 60.85 % 53.71 % 10.81%
  YoY % -83.81% 2,333.82% -34.14% -20.56% -20.69% 13.29% -
  Horiz. % 185.27% 1,144.18% 47.01% 71.38% 89.85% 113.29% 100.00%
ROE 6.67 % 47.03 % 5.04 % 4.95 % 1.97 % 3.39 % 3.38 % 11.98%
  YoY % -85.82% 833.13% 1.82% 151.27% -41.89% 0.30% -
  Horiz. % 197.34% 1,391.42% 149.11% 146.45% 58.28% 100.30% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 5.83 6.10 8.39 4.50 1.34 1.78 1.89 20.63%
  YoY % -4.43% -27.29% 86.44% 235.82% -24.72% -5.82% -
  Horiz. % 308.47% 322.75% 443.92% 238.10% 70.90% 94.18% 100.00%
EPS 2.80 37.48 2.12 1.73 0.65 1.08 1.02 18.31%
  YoY % -92.53% 1,667.92% 22.54% 166.15% -39.81% 5.88% -
  Horiz. % 274.51% 3,674.51% 207.84% 169.61% 63.73% 105.88% 100.00%
DPS 0.00 0.30 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.8690 0.7970 0.4200 0.3500 0.3300 0.3200 0.3000 19.37%
  YoY % 9.03% 89.76% 20.00% 6.06% 3.13% 6.67% -
  Horiz. % 289.67% 265.67% 140.00% 116.67% 110.00% 106.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,037,127
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 5.58 5.80 7.89 4.23 1.25 1.68 1.79 20.84%
  YoY % -3.79% -26.49% 86.52% 238.40% -25.60% -6.15% -
  Horiz. % 311.73% 324.02% 440.78% 236.31% 69.83% 93.85% 100.00%
EPS 5.55 35.62 1.99 1.63 0.61 1.02 0.96 33.93%
  YoY % -84.42% 1,689.95% 22.09% 167.21% -40.20% 6.25% -
  Horiz. % 578.13% 3,710.42% 207.29% 169.79% 63.54% 106.25% 100.00%
DPS 0.00 0.29 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.8318 0.7575 0.3952 0.3293 0.3091 0.3007 0.2832 19.65%
  YoY % 9.81% 91.68% 20.01% 6.54% 2.79% 6.18% -
  Horiz. % 293.71% 267.48% 139.55% 116.28% 109.15% 106.18% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.1900 0.2300 0.2000 0.1100 0.1100 0.1000 0.0900 -
P/RPS 3.26 3.77 2.38 2.44 8.23 5.61 4.76 -6.11%
  YoY % -13.53% 58.40% -2.46% -70.35% 46.70% 17.86% -
  Horiz. % 68.49% 79.20% 50.00% 51.26% 172.90% 117.86% 100.00%
P/EPS 3.28 0.61 9.44 6.35 16.92 9.21 8.87 -15.27%
  YoY % 437.70% -93.54% 48.66% -62.47% 83.71% 3.83% -
  Horiz. % 36.98% 6.88% 106.43% 71.59% 190.76% 103.83% 100.00%
EY 30.52 162.96 10.59 15.75 5.91 10.86 11.28 18.03%
  YoY % -81.27% 1,438.81% -32.76% 166.50% -45.58% -3.72% -
  Horiz. % 270.57% 1,444.68% 93.88% 139.63% 52.39% 96.28% 100.00%
DY 0.00 1.30 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.22 0.29 0.48 0.31 0.33 0.31 0.30 -5.03%
  YoY % -24.14% -39.58% 54.84% -6.06% 6.45% 3.33% -
  Horiz. % 73.33% 96.67% 160.00% 103.33% 110.00% 103.33% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 28/05/15 22/05/14 28/05/13 28/05/12 24/05/11 27/05/10 -
Price 0.1800 0.2500 0.2700 0.1250 0.1000 0.1000 0.0800 -
P/RPS 3.09 4.10 3.22 2.78 7.48 5.61 4.23 -5.09%
  YoY % -24.63% 27.33% 15.83% -62.83% 33.33% 32.62% -
  Horiz. % 73.05% 96.93% 76.12% 65.72% 176.83% 132.62% 100.00%
P/EPS 3.10 0.67 12.75 7.21 15.38 9.21 7.88 -14.39%
  YoY % 362.69% -94.75% 76.84% -53.12% 66.99% 16.88% -
  Horiz. % 39.34% 8.50% 161.80% 91.50% 195.18% 116.88% 100.00%
EY 32.21 149.92 7.85 13.86 6.50 10.86 12.69 16.78%
  YoY % -78.52% 1,809.81% -43.36% 113.23% -40.15% -14.42% -
  Horiz. % 253.82% 1,181.40% 61.86% 109.22% 51.22% 85.58% 100.00%
DY 0.00 1.20 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.21 0.31 0.64 0.36 0.30 0.31 0.27 -4.10%
  YoY % -32.26% -51.56% 77.78% 20.00% -3.23% 14.81% -
  Horiz. % 77.78% 114.81% 237.04% 133.33% 111.11% 114.81% 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.
 


 

229  268  563  1195 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.14-0.01 
 GPACKET-WB 0.18+0.005 
 BJLAND 0.235+0.01 
 HSI-C7F 0.375-0.005 
 HSI-H6P 0.195+0.005 
 JAKS 0.84+0.02 
 NETX 0.0150.00 
 MNC 0.0750.00 
 HSI-C7E 0.19-0.005 
 HSI-H6Q 0.415+0.005 
Partners & Brokers