Highlights

[ASIAPAC] YoY TTM Result on 2011-06-30 [#1]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 24-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 30-Jun-2011  [#1]
Profit Trend QoQ -     106.49%    YoY -     92.23%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 309,887 123,903 53,625 79,607 70,611 104,955 163,818 11.20%
  YoY % 150.10% 131.05% -32.64% 12.74% -32.72% -35.93% -
  Horiz. % 189.17% 75.63% 32.73% 48.59% 43.10% 64.07% 100.00%
PBT 45,929 10,826 -4,394 24,805 17,636 14,686 29,158 7.86%
  YoY % 324.25% 346.38% -117.71% 40.65% 20.09% -49.63% -
  Horiz. % 157.52% 37.13% -15.07% 85.07% 60.48% 50.37% 100.00%
Tax -4,134 9,469 9,811 -1,504 -5,510 -8,103 -1,906 13.77%
  YoY % -143.66% -3.49% 752.33% 72.70% 32.00% -325.13% -
  Horiz. % 216.89% -496.80% -514.74% 78.91% 289.09% 425.13% 100.00%
NP 41,795 20,295 5,417 23,301 12,126 6,583 27,252 7.38%
  YoY % 105.94% 274.65% -76.75% 92.16% 84.20% -75.84% -
  Horiz. % 153.36% 74.47% 19.88% 85.50% 44.50% 24.16% 100.00%
NP to SH 41,800 20,363 5,468 23,302 12,122 6,579 27,239 7.39%
  YoY % 105.27% 272.40% -76.53% 92.23% 84.25% -75.85% -
  Horiz. % 153.46% 74.76% 20.07% 85.55% 44.50% 24.15% 100.00%
Tax Rate 9.00 % -87.47 % - % 6.06 % 31.24 % 55.17 % 6.54 % 5.46%
  YoY % 110.29% 0.00% 0.00% -80.60% -43.38% 743.58% -
  Horiz. % 137.61% -1,337.46% 0.00% 92.66% 477.68% 843.58% 100.00%
Total Cost 268,092 103,608 48,208 56,306 58,485 98,372 136,566 11.89%
  YoY % 158.76% 114.92% -14.38% -3.73% -40.55% -27.97% -
  Horiz. % 196.31% 75.87% 35.30% 41.23% 42.83% 72.03% 100.00%
Net Worth 383,347 342,694 292,600 320,833 284,437 283,944 266,861 6.22%
  YoY % 11.86% 17.12% -8.80% 12.80% 0.17% 6.40% -
  Horiz. % 143.65% 128.42% 109.64% 120.22% 106.59% 106.40% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 383,347 342,694 292,600 320,833 284,437 283,944 266,861 6.22%
  YoY % 11.86% 17.12% -8.80% 12.80% 0.17% 6.40% -
  Horiz. % 143.65% 128.42% 109.64% 120.22% 106.59% 106.40% 100.00%
NOSH 968,048 968,064 886,666 972,222 948,125 979,117 953,076 0.26%
  YoY % -0.00% 9.18% -8.80% 2.54% -3.17% 2.73% -
  Horiz. % 101.57% 101.57% 93.03% 102.01% 99.48% 102.73% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 13.49 % 16.38 % 10.10 % 29.27 % 17.17 % 6.27 % 16.64 % -3.44%
  YoY % -17.64% 62.18% -65.49% 70.47% 173.84% -62.32% -
  Horiz. % 81.07% 98.44% 60.70% 175.90% 103.19% 37.68% 100.00%
ROE 10.90 % 5.94 % 1.87 % 7.26 % 4.26 % 2.32 % 10.21 % 1.10%
  YoY % 83.50% 217.65% -74.24% 70.42% 83.62% -77.28% -
  Horiz. % 106.76% 58.18% 18.32% 71.11% 41.72% 22.72% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 32.01 12.80 6.05 8.19 7.45 10.72 17.19 10.91%
  YoY % 150.08% 111.57% -26.13% 9.93% -30.50% -37.64% -
  Horiz. % 186.21% 74.46% 35.19% 47.64% 43.34% 62.36% 100.00%
EPS 4.32 2.10 0.62 2.40 1.28 0.67 2.86 7.11%
  YoY % 105.71% 238.71% -74.17% 87.50% 91.04% -76.57% -
  Horiz. % 151.05% 73.43% 21.68% 83.92% 44.76% 23.43% 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 0.3960 0.3540 0.3300 0.3300 0.3000 0.2900 0.2800 5.94%
  YoY % 11.86% 7.27% 0.00% 10.00% 3.45% 3.57% -
  Horiz. % 141.43% 126.43% 117.86% 117.86% 107.14% 103.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,046,537
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 29.61 11.84 5.12 7.61 6.75 10.03 15.65 11.21%
  YoY % 150.08% 131.25% -32.72% 12.74% -32.70% -35.91% -
  Horiz. % 189.20% 75.65% 32.72% 48.63% 43.13% 64.09% 100.00%
EPS 3.99 1.95 0.52 2.23 1.16 0.63 2.60 7.40%
  YoY % 104.62% 275.00% -76.68% 92.24% 84.13% -75.77% -
  Horiz. % 153.46% 75.00% 20.00% 85.77% 44.62% 24.23% 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 0.3663 0.3275 0.2796 0.3066 0.2718 0.2713 0.2550 6.22%
  YoY % 11.85% 17.13% -8.81% 12.80% 0.18% 6.39% -
  Horiz. % 143.65% 128.43% 109.65% 120.24% 106.59% 106.39% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.2900 0.1350 0.1100 0.1000 0.0800 0.1100 0.1000 -
P/RPS 0.91 1.05 1.82 1.22 1.07 1.03 0.58 7.79%
  YoY % -13.33% -42.31% 49.18% 14.02% 3.88% 77.59% -
  Horiz. % 156.90% 181.03% 313.79% 210.34% 184.48% 177.59% 100.00%
P/EPS 6.72 6.42 17.84 4.17 6.26 16.37 3.50 11.48%
  YoY % 4.67% -64.01% 327.82% -33.39% -61.76% 367.71% -
  Horiz. % 192.00% 183.43% 509.71% 119.14% 178.86% 467.71% 100.00%
EY 14.89 15.58 5.61 23.97 15.98 6.11 28.58 -10.29%
  YoY % -4.43% 177.72% -76.60% 50.00% 161.54% -78.62% -
  Horiz. % 52.10% 54.51% 19.63% 83.87% 55.91% 21.38% 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 0.73 0.38 0.33 0.30 0.27 0.38 0.36 12.50%
  YoY % 92.11% 15.15% 10.00% 11.11% -28.95% 5.56% -
  Horiz. % 202.78% 105.56% 91.67% 83.33% 75.00% 105.56% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 21/08/14 28/08/13 27/08/12 24/08/11 24/08/10 25/08/09 25/08/08 -
Price 0.3350 0.1300 0.1100 0.0900 0.0900 0.1000 0.0900 -
P/RPS 1.05 1.02 1.82 1.10 1.21 0.93 0.52 12.42%
  YoY % 2.94% -43.96% 65.45% -9.09% 30.11% 78.85% -
  Horiz. % 201.92% 196.15% 350.00% 211.54% 232.69% 178.85% 100.00%
P/EPS 7.76 6.18 17.84 3.76 7.04 14.88 3.15 16.21%
  YoY % 25.57% -65.36% 374.47% -46.59% -52.69% 372.38% -
  Horiz. % 246.35% 196.19% 566.35% 119.37% 223.49% 472.38% 100.00%
EY 12.89 16.18 5.61 26.63 14.21 6.72 31.76 -13.95%
  YoY % -20.33% 188.41% -78.93% 87.40% 111.46% -78.84% -
  Horiz. % 40.59% 50.94% 17.66% 83.85% 44.74% 21.16% 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 0.85 0.37 0.33 0.27 0.30 0.34 0.32 17.67%
  YoY % 129.73% 12.12% 22.22% -10.00% -11.76% 6.25% -
  Horiz. % 265.63% 115.62% 103.13% 84.38% 93.75% 106.25% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

572  344  555 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FINTEC 0.035+0.005 
 MMAG 0.185-0.005 
 VSOLAR 0.02+0.005 
 EURO 1.10-0.11 
 MTOUCHE 0.090.00 
 SERBADK 0.625-0.005 
 HHHCORP 0.190.00 
 MRDIY 3.900.00 
 FOCUS 0.04+0.005 
 EDARAN 1.17+0.265 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Why China is excluded in G7 summit? Koon Yew Yin Koon Yew Yin's Blog
2. AT Current Share Price: RM0.07. 1st Target Price: RM0.134, 2nd Target Price: RM0.28, 3rd Target Price: RM0.80 Fundamental Analysis of AT(0072) as at June 17 2021
3. SMetric (0203): A secured technical buy? - 17 June 2021 - Sujibaby Sujibaby Stock-Talk
4. Serba Dinamik rombak struktur Lembaga Pengarah, lantik IIlyas Pakeer sebagai pengerusi Oil and Gas Malaysia News
5. [MUST READ] Important message for all investors who are planning to invest in AT or existing AT shareholders Important message for all investors who are planning to invest in AT or existing AT shareholders
6. What Professor Dennis Etler said about China - Koon Yew Yin Koon Yew Yin's Blog
7. Mplus Market Pulse - 17 Jun 2021 M+ Online Research Articles
8. Singapore sees first day rush for Sinovac vaccine; as 16 Covid-19 cases announced on Friday (June 18) Good Articles to Share
PARTNERS & BROKERS