Highlights

[ASIAPAC] YoY TTM Result on 2012-06-30 [#1]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 27-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 30-Jun-2012  [#1]
Profit Trend QoQ -     -65.18%    YoY -     -76.53%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 189,560 309,887 123,903 53,625 79,607 70,611 104,955 10.35%
  YoY % -38.83% 150.10% 131.05% -32.64% 12.74% -32.72% -
  Horiz. % 180.61% 295.26% 118.05% 51.09% 75.85% 67.28% 100.00%
PBT 514,276 45,929 10,826 -4,394 24,805 17,636 14,686 80.83%
  YoY % 1,019.72% 324.25% 346.38% -117.71% 40.65% 20.09% -
  Horiz. % 3,501.81% 312.74% 73.72% -29.92% 168.90% 120.09% 100.00%
Tax -148,596 -4,134 9,469 9,811 -1,504 -5,510 -8,103 62.35%
  YoY % -3,494.48% -143.66% -3.49% 752.33% 72.70% 32.00% -
  Horiz. % 1,833.84% 51.02% -116.86% -121.08% 18.56% 68.00% 100.00%
NP 365,680 41,795 20,295 5,417 23,301 12,126 6,583 95.28%
  YoY % 774.94% 105.94% 274.65% -76.75% 92.16% 84.20% -
  Horiz. % 5,554.91% 634.89% 308.29% 82.29% 353.96% 184.20% 100.00%
NP to SH 365,692 41,800 20,363 5,468 23,302 12,122 6,579 95.30%
  YoY % 774.86% 105.27% 272.40% -76.53% 92.23% 84.25% -
  Horiz. % 5,558.47% 635.35% 309.52% 83.11% 354.19% 184.25% 100.00%
Tax Rate 28.89 % 9.00 % -87.47 % - % 6.06 % 31.24 % 55.17 % -10.22%
  YoY % 221.00% 110.29% 0.00% 0.00% -80.60% -43.38% -
  Horiz. % 52.37% 16.31% -158.55% 0.00% 10.98% 56.62% 100.00%
Total Cost -176,120 268,092 103,608 48,208 56,306 58,485 98,372 -
  YoY % -165.69% 158.76% 114.92% -14.38% -3.73% -40.55% -
  Horiz. % -179.03% 272.53% 105.32% 49.01% 57.24% 59.45% 100.00%
Net Worth 782,977 383,347 342,694 292,600 320,833 284,437 283,944 18.41%
  YoY % 104.25% 11.86% 17.12% -8.80% 12.80% 0.17% -
  Horiz. % 275.75% 135.01% 120.69% 103.05% 112.99% 100.17% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 2,957 0 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 0.81 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 782,977 383,347 342,694 292,600 320,833 284,437 283,944 18.41%
  YoY % 104.25% 11.86% 17.12% -8.80% 12.80% 0.17% -
  Horiz. % 275.75% 135.01% 120.69% 103.05% 112.99% 100.17% 100.00%
NOSH 989,857 968,048 968,064 886,666 972,222 948,125 979,117 0.18%
  YoY % 2.25% -0.00% 9.18% -8.80% 2.54% -3.17% -
  Horiz. % 101.10% 98.87% 98.87% 90.56% 99.30% 96.83% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 192.91 % 13.49 % 16.38 % 10.10 % 29.27 % 17.17 % 6.27 % 76.97%
  YoY % 1,330.02% -17.64% 62.18% -65.49% 70.47% 173.84% -
  Horiz. % 3,076.71% 215.15% 261.24% 161.08% 466.83% 273.84% 100.00%
ROE 46.71 % 10.90 % 5.94 % 1.87 % 7.26 % 4.26 % 2.32 % 64.90%
  YoY % 328.53% 83.50% 217.65% -74.24% 70.42% 83.62% -
  Horiz. % 2,013.36% 469.83% 256.03% 80.60% 312.93% 183.62% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 19.15 32.01 12.80 6.05 8.19 7.45 10.72 10.15%
  YoY % -40.17% 150.08% 111.57% -26.13% 9.93% -30.50% -
  Horiz. % 178.64% 298.60% 119.40% 56.44% 76.40% 69.50% 100.00%
EPS 36.94 4.32 2.10 0.62 2.40 1.28 0.67 95.03%
  YoY % 755.09% 105.71% 238.71% -74.17% 87.50% 91.04% -
  Horiz. % 5,513.43% 644.78% 313.43% 92.54% 358.21% 191.04% 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 0.7910 0.3960 0.3540 0.3300 0.3300 0.3000 0.2900 18.19%
  YoY % 99.75% 11.86% 7.27% 0.00% 10.00% 3.45% -
  Horiz. % 272.76% 136.55% 122.07% 113.79% 113.79% 103.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,046,537
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 18.11 29.61 11.84 5.12 7.61 6.75 10.03 10.34%
  YoY % -38.84% 150.08% 131.25% -32.72% 12.74% -32.70% -
  Horiz. % 180.56% 295.21% 118.05% 51.05% 75.87% 67.30% 100.00%
EPS 34.94 3.99 1.95 0.52 2.23 1.16 0.63 95.22%
  YoY % 775.69% 104.62% 275.00% -76.68% 92.24% 84.13% -
  Horiz. % 5,546.03% 633.33% 309.52% 82.54% 353.97% 184.13% 100.00%
DPS 0.28 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 0.7482 0.3663 0.3275 0.2796 0.3066 0.2718 0.2713 18.41%
  YoY % 104.26% 11.85% 17.13% -8.81% 12.80% 0.18% -
  Horiz. % 275.78% 135.02% 120.72% 103.06% 113.01% 100.18% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.2450 0.2900 0.1350 0.1100 0.1000 0.0800 0.1100 -
P/RPS 1.28 0.91 1.05 1.82 1.22 1.07 1.03 3.69%
  YoY % 40.66% -13.33% -42.31% 49.18% 14.02% 3.88% -
  Horiz. % 124.27% 88.35% 101.94% 176.70% 118.45% 103.88% 100.00%
P/EPS 0.66 6.72 6.42 17.84 4.17 6.26 16.37 -41.43%
  YoY % -90.18% 4.67% -64.01% 327.82% -33.39% -61.76% -
  Horiz. % 4.03% 41.05% 39.22% 108.98% 25.47% 38.24% 100.00%
EY 150.79 14.89 15.58 5.61 23.97 15.98 6.11 70.59%
  YoY % 912.69% -4.43% 177.72% -76.60% 50.00% 161.54% -
  Horiz. % 2,467.92% 243.70% 254.99% 91.82% 392.31% 261.54% 100.00%
DY 1.22 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 0.73 0.38 0.33 0.30 0.27 0.38 -3.33%
  YoY % -57.53% 92.11% 15.15% 10.00% 11.11% -28.95% -
  Horiz. % 81.58% 192.11% 100.00% 86.84% 78.95% 71.05% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 21/08/14 28/08/13 27/08/12 24/08/11 24/08/10 25/08/09 -
Price 0.1800 0.3350 0.1300 0.1100 0.0900 0.0900 0.1000 -
P/RPS 0.94 1.05 1.02 1.82 1.10 1.21 0.93 0.18%
  YoY % -10.48% 2.94% -43.96% 65.45% -9.09% 30.11% -
  Horiz. % 101.08% 112.90% 109.68% 195.70% 118.28% 130.11% 100.00%
P/EPS 0.49 7.76 6.18 17.84 3.76 7.04 14.88 -43.37%
  YoY % -93.69% 25.57% -65.36% 374.47% -46.59% -52.69% -
  Horiz. % 3.29% 52.15% 41.53% 119.89% 25.27% 47.31% 100.00%
EY 205.24 12.89 16.18 5.61 26.63 14.21 6.72 76.75%
  YoY % 1,492.24% -20.33% 188.41% -78.93% 87.40% 111.46% -
  Horiz. % 3,054.17% 191.82% 240.77% 83.48% 396.28% 211.46% 100.00%
DY 1.66 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 0.23 0.85 0.37 0.33 0.27 0.30 0.34 -6.30%
  YoY % -72.94% 129.73% 12.12% 22.22% -10.00% -11.76% -
  Horiz. % 67.65% 250.00% 108.82% 97.06% 79.41% 88.24% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

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!
PARTNERS & BROKERS