Highlights

[ASIAPAC] YoY TTM Result on 2011-09-30 [#2]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 23-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 30-Sep-2011  [#2]
Profit Trend QoQ -     -1.94%    YoY -     106.57%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 275,085 197,702 46,246 94,070 55,733 101,596 147,005 11.00%
  YoY % 39.14% 327.50% -50.84% 68.79% -45.14% -30.89% -
  Horiz. % 187.13% 134.49% 31.46% 63.99% 37.91% 69.11% 100.00%
PBT 36,446 23,209 -5,734 24,702 15,965 17,775 23,423 7.64%
  YoY % 57.03% 504.76% -123.21% 54.73% -10.18% -24.11% -
  Horiz. % 155.60% 99.09% -24.48% 105.46% 68.16% 75.89% 100.00%
Tax -3,072 6,485 10,171 -1,853 -4,899 -7,888 -2,462 3.76%
  YoY % -147.37% -36.24% 648.89% 62.18% 37.89% -220.39% -
  Horiz. % 124.78% -263.40% -413.12% 75.26% 198.98% 320.39% 100.00%
NP 33,374 29,694 4,437 22,849 11,066 9,887 20,961 8.06%
  YoY % 12.39% 569.24% -80.58% 106.48% 11.92% -52.83% -
  Horiz. % 159.22% 141.66% 21.17% 109.01% 52.79% 47.17% 100.00%
NP to SH 33,382 29,763 4,488 22,849 11,061 9,883 20,951 8.07%
  YoY % 12.16% 563.17% -80.36% 106.57% 11.92% -52.83% -
  Horiz. % 159.33% 142.06% 21.42% 109.06% 52.79% 47.17% 100.00%
Tax Rate 8.43 % -27.94 % - % 7.50 % 30.69 % 44.38 % 10.51 % -3.61%
  YoY % 130.17% 0.00% 0.00% -75.56% -30.85% 322.26% -
  Horiz. % 80.21% -265.84% 0.00% 71.36% 292.01% 422.26% 100.00%
Total Cost 241,711 168,008 41,809 71,221 44,667 91,709 126,044 11.46%
  YoY % 43.87% 301.85% -41.30% 59.45% -51.29% -27.24% -
  Horiz. % 191.77% 133.29% 33.17% 56.50% 35.44% 72.76% 100.00%
Net Worth 364,105 354,567 375,100 301,242 307,745 283,804 268,566 5.20%
  YoY % 2.69% -5.47% 24.52% -2.11% 8.44% 5.67% -
  Horiz. % 135.57% 132.02% 139.67% 112.17% 114.59% 105.67% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 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
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 364,105 354,567 375,100 301,242 307,745 283,804 268,566 5.20%
  YoY % 2.69% -5.47% 24.52% -2.11% 8.44% 5.67% -
  Horiz. % 135.57% 132.02% 139.67% 112.17% 114.59% 105.67% 100.00%
NOSH 917,142 974,086 1,136,666 912,857 992,727 978,636 959,166 -0.74%
  YoY % -5.85% -14.30% 24.52% -8.05% 1.44% 2.03% -
  Horiz. % 95.62% 101.56% 118.51% 95.17% 103.50% 102.03% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 12.13 % 15.02 % 9.59 % 24.29 % 19.86 % 9.73 % 14.26 % -2.66%
  YoY % -19.24% 56.62% -60.52% 22.31% 104.11% -31.77% -
  Horiz. % 85.06% 105.33% 67.25% 170.34% 139.27% 68.23% 100.00%
ROE 9.17 % 8.39 % 1.20 % 7.58 % 3.59 % 3.48 % 7.80 % 2.73%
  YoY % 9.30% 599.17% -84.17% 111.14% 3.16% -55.38% -
  Horiz. % 117.56% 107.56% 15.38% 97.18% 46.03% 44.62% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 29.99 20.30 4.07 10.31 5.61 10.38 15.33 11.83%
  YoY % 47.73% 398.77% -60.52% 83.78% -45.95% -32.29% -
  Horiz. % 195.63% 132.42% 26.55% 67.25% 36.59% 67.71% 100.00%
EPS 3.64 3.06 0.39 2.50 1.11 1.01 2.18 8.92%
  YoY % 18.95% 684.62% -84.40% 125.23% 9.90% -53.67% -
  Horiz. % 166.97% 140.37% 17.89% 114.68% 50.92% 46.33% 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 0.3970 0.3640 0.3300 0.3300 0.3100 0.2900 0.2800 5.99%
  YoY % 9.07% 10.30% 0.00% 6.45% 6.90% 3.57% -
  Horiz. % 141.79% 130.00% 117.86% 117.86% 110.71% 103.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,037,127
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 26.52 19.06 4.46 9.07 5.37 9.80 14.17 11.01%
  YoY % 39.14% 327.35% -50.83% 68.90% -45.20% -30.84% -
  Horiz. % 187.16% 134.51% 31.47% 64.01% 37.90% 69.16% 100.00%
EPS 3.22 2.87 0.43 2.20 1.07 0.95 2.02 8.08%
  YoY % 12.20% 567.44% -80.45% 105.61% 12.63% -52.97% -
  Horiz. % 159.41% 142.08% 21.29% 108.91% 52.97% 47.03% 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 0.3511 0.3419 0.3617 0.2905 0.2967 0.2736 0.2590 5.20%
  YoY % 2.69% -5.47% 24.51% -2.09% 8.44% 5.64% -
  Horiz. % 135.56% 132.01% 139.65% 112.16% 114.56% 105.64% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.3050 0.1500 0.1100 0.0800 0.1000 0.1000 0.0900 -
P/RPS 1.02 0.74 2.70 0.78 1.78 0.96 0.59 9.55%
  YoY % 37.84% -72.59% 246.15% -56.18% 85.42% 62.71% -
  Horiz. % 172.88% 125.42% 457.63% 132.20% 301.69% 162.71% 100.00%
P/EPS 8.38 4.91 27.86 3.20 8.98 9.90 4.12 12.56%
  YoY % 70.67% -82.38% 770.62% -64.37% -9.29% 140.29% -
  Horiz. % 203.40% 119.17% 676.21% 77.67% 217.96% 240.29% 100.00%
EY 11.93 20.37 3.59 31.29 11.14 10.10 24.27 -11.16%
  YoY % -41.43% 467.41% -88.53% 180.88% 10.30% -58.38% -
  Horiz. % 49.16% 83.93% 14.79% 128.92% 45.90% 41.62% 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 0.77 0.41 0.33 0.24 0.32 0.34 0.32 15.75%
  YoY % 87.80% 24.24% 37.50% -25.00% -5.88% 6.25% -
  Horiz. % 240.62% 128.12% 103.13% 75.00% 100.00% 106.25% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 25/11/14 27/11/13 26/11/12 23/11/11 23/11/10 24/11/09 26/11/08 -
Price 0.2800 0.1550 0.1000 0.1000 0.1000 0.0900 0.0800 -
P/RPS 0.93 0.76 2.46 0.97 1.78 0.87 0.52 10.17%
  YoY % 22.37% -69.11% 153.61% -45.51% 104.60% 67.31% -
  Horiz. % 178.85% 146.15% 473.08% 186.54% 342.31% 167.31% 100.00%
P/EPS 7.69 5.07 25.33 4.00 8.98 8.91 3.66 13.17%
  YoY % 51.68% -79.98% 533.25% -55.46% 0.79% 143.44% -
  Horiz. % 210.11% 138.52% 692.08% 109.29% 245.36% 243.44% 100.00%
EY 13.00 19.71 3.95 25.03 11.14 11.22 27.30 -11.63%
  YoY % -34.04% 398.99% -84.22% 124.69% -0.71% -58.90% -
  Horiz. % 47.62% 72.20% 14.47% 91.68% 40.81% 41.10% 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 0.71 0.43 0.30 0.30 0.32 0.31 0.29 16.09%
  YoY % 65.12% 43.33% 0.00% -6.25% 3.23% 6.90% -
  Horiz. % 244.83% 148.28% 103.45% 103.45% 110.34% 106.90% 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.
 


 

245  225  514  1264 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-H6P 0.175+0.01 
 LAMBO 0.055-0.005 
 SUMATEC 0.0250.00 
 MERIDIAN 0.095-0.02 
 DSONIC 0.92+0.03 
 HSI-H8E 0.44+0.005 
 EFORCE 0.69+0.025 
 HSI-H6Q 0.37+0.005 
 NETX 0.0150.00 
 MNC 0.080.00 
Partners & Brokers