Highlights

[ASIAPAC] YoY TTM Result on 2013-09-30 [#2]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 27-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Sep-2013  [#2]
Profit Trend QoQ -     46.16%    YoY -     563.17%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 216,846 166,696 275,085 197,702 46,246 94,070 55,733 25.39%
  YoY % 30.08% -39.40% 39.14% 327.50% -50.84% 68.79% -
  Horiz. % 389.08% 299.10% 493.58% 354.73% 82.98% 168.79% 100.00%
PBT 102,151 506,813 36,446 23,209 -5,734 24,702 15,965 36.21%
  YoY % -79.84% 1,290.59% 57.03% 504.76% -123.21% 54.73% -
  Horiz. % 639.84% 3,174.53% 228.29% 145.37% -35.92% 154.73% 100.00%
Tax -16,545 -146,340 -3,072 6,485 10,171 -1,853 -4,899 22.47%
  YoY % 88.69% -4,663.67% -147.37% -36.24% 648.89% 62.18% -
  Horiz. % 337.72% 2,987.14% 62.71% -132.37% -207.61% 37.82% 100.00%
NP 85,606 360,473 33,374 29,694 4,437 22,849 11,066 40.59%
  YoY % -76.25% 980.10% 12.39% 569.24% -80.58% 106.48% -
  Horiz. % 773.59% 3,257.48% 301.59% 268.34% 40.10% 206.48% 100.00%
NP to SH 85,632 360,490 33,382 29,763 4,488 22,849 11,061 40.61%
  YoY % -76.25% 979.89% 12.16% 563.17% -80.36% 106.57% -
  Horiz. % 774.18% 3,259.11% 301.80% 269.08% 40.57% 206.57% 100.00%
Tax Rate 16.20 % 28.87 % 8.43 % -27.94 % - % 7.50 % 30.69 % -10.09%
  YoY % -43.89% 242.47% 130.17% 0.00% 0.00% -75.56% -
  Horiz. % 52.79% 94.07% 27.47% -91.04% 0.00% 24.44% 100.00%
Total Cost 131,240 -193,777 241,711 168,008 41,809 71,221 44,667 19.66%
  YoY % 167.73% -180.17% 43.87% 301.85% -41.30% 59.45% -
  Horiz. % 293.82% -433.83% 541.14% 376.13% 93.60% 159.45% 100.00%
Net Worth 855,240 780,327 364,105 354,567 375,100 301,242 307,745 18.55%
  YoY % 9.60% 114.31% 2.69% -5.47% 24.52% -2.11% -
  Horiz. % 277.91% 253.56% 118.31% 115.21% 121.89% 97.89% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 0 2,957 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 0.82 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 855,240 780,327 364,105 354,567 375,100 301,242 307,745 18.55%
  YoY % 9.60% 114.31% 2.69% -5.47% 24.52% -2.11% -
  Horiz. % 277.91% 253.56% 118.31% 115.21% 121.89% 97.89% 100.00%
NOSH 984,166 991,521 917,142 974,086 1,136,666 912,857 992,727 -0.14%
  YoY % -0.74% 8.11% -5.85% -14.30% 24.52% -8.05% -
  Horiz. % 99.14% 99.88% 92.39% 98.12% 114.50% 91.95% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 39.48 % 216.25 % 12.13 % 15.02 % 9.59 % 24.29 % 19.86 % 12.12%
  YoY % -81.74% 1,682.77% -19.24% 56.62% -60.52% 22.31% -
  Horiz. % 198.79% 1,088.87% 61.08% 75.63% 48.29% 122.31% 100.00%
ROE 10.01 % 46.20 % 9.17 % 8.39 % 1.20 % 7.58 % 3.59 % 18.62%
  YoY % -78.33% 403.82% 9.30% 599.17% -84.17% 111.14% -
  Horiz. % 278.83% 1,286.91% 255.43% 233.70% 33.43% 211.14% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 22.03 16.81 29.99 20.30 4.07 10.31 5.61 25.58%
  YoY % 31.05% -43.95% 47.73% 398.77% -60.52% 83.78% -
  Horiz. % 392.69% 299.64% 534.58% 361.85% 72.55% 183.78% 100.00%
EPS 8.70 36.36 3.64 3.06 0.39 2.50 1.11 40.90%
  YoY % -76.07% 898.90% 18.95% 684.62% -84.40% 125.23% -
  Horiz. % 783.78% 3,275.68% 327.93% 275.68% 35.14% 225.23% 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 0.7870 0.3970 0.3640 0.3300 0.3300 0.3100 18.72%
  YoY % 10.42% 98.24% 9.07% 10.30% 0.00% 6.45% -
  Horiz. % 280.32% 253.87% 128.06% 117.42% 106.45% 106.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,046,537
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 20.72 15.93 26.29 18.89 4.42 8.99 5.33 25.37%
  YoY % 30.07% -39.41% 39.17% 327.38% -50.83% 68.67% -
  Horiz. % 388.74% 298.87% 493.25% 354.41% 82.93% 168.67% 100.00%
EPS 8.18 34.45 3.19 2.84 0.43 2.18 1.06 40.53%
  YoY % -76.26% 979.94% 12.32% 560.47% -80.28% 105.66% -
  Horiz. % 771.70% 3,250.00% 300.94% 267.92% 40.57% 205.66% 100.00%
DPS 0.00 0.28 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 0.8172 0.7456 0.3479 0.3388 0.3584 0.2878 0.2941 18.55%
  YoY % 9.60% 114.31% 2.69% -5.47% 24.53% -2.14% -
  Horiz. % 277.86% 253.52% 118.29% 115.20% 121.86% 97.86% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.1650 0.2000 0.3050 0.1500 0.1100 0.0800 0.1000 -
P/RPS 0.75 1.19 1.02 0.74 2.70 0.78 1.78 -13.40%
  YoY % -36.97% 16.67% 37.84% -72.59% 246.15% -56.18% -
  Horiz. % 42.13% 66.85% 57.30% 41.57% 151.69% 43.82% 100.00%
P/EPS 1.90 0.55 8.38 4.91 27.86 3.20 8.98 -22.79%
  YoY % 245.45% -93.44% 70.67% -82.38% 770.62% -64.37% -
  Horiz. % 21.16% 6.12% 93.32% 54.68% 310.25% 35.63% 100.00%
EY 52.73 181.79 11.93 20.37 3.59 31.29 11.14 29.55%
  YoY % -70.99% 1,423.81% -41.43% 467.41% -88.53% 180.88% -
  Horiz. % 473.34% 1,631.87% 107.09% 182.85% 32.23% 280.88% 100.00%
DY 0.00 1.50 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 0.19 0.25 0.77 0.41 0.33 0.24 0.32 -8.31%
  YoY % -24.00% -67.53% 87.80% 24.24% 37.50% -25.00% -
  Horiz. % 59.38% 78.12% 240.62% 128.12% 103.13% 75.00% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 26/11/15 25/11/14 27/11/13 26/11/12 23/11/11 23/11/10 -
Price 0.1500 0.2100 0.2800 0.1550 0.1000 0.1000 0.1000 -
P/RPS 0.68 1.25 0.93 0.76 2.46 0.97 1.78 -14.81%
  YoY % -45.60% 34.41% 22.37% -69.11% 153.61% -45.51% -
  Horiz. % 38.20% 70.22% 52.25% 42.70% 138.20% 54.49% 100.00%
P/EPS 1.72 0.58 7.69 5.07 25.33 4.00 8.98 -24.06%
  YoY % 196.55% -92.46% 51.68% -79.98% 533.25% -55.46% -
  Horiz. % 19.15% 6.46% 85.63% 56.46% 282.07% 44.54% 100.00%
EY 58.01 173.13 13.00 19.71 3.95 25.03 11.14 31.62%
  YoY % -66.49% 1,231.77% -34.04% 398.99% -84.22% 124.69% -
  Horiz. % 520.74% 1,554.13% 116.70% 176.93% 35.46% 224.69% 100.00%
DY 0.00 1.43 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 0.17 0.27 0.71 0.43 0.30 0.30 0.32 -10.00%
  YoY % -37.04% -61.97% 65.12% 43.33% 0.00% -6.25% -
  Horiz. % 53.12% 84.38% 221.88% 134.38% 93.75% 93.75% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

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. Mplus Market Pulse - 17 Jun 2021 M+ Online Research Articles
6. Singapore sees first day rush for Sinovac vaccine; as 16 Covid-19 cases announced on Friday (June 18) Good Articles to Share
7. [转贴] [Video:浅谈EURO HOLDINGS BHD, EURO, 7208] - James的股票投资James Share Investing James的股票投资James Share Investing
8. [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
PARTNERS & BROKERS