Highlights

[ASIAPAC] YoY TTM Result on 2008-12-31 [#3]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 26-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2009
Quarter 31-Dec-2008  [#3]
Profit Trend QoQ -     -44.81%    YoY -     -51.92%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 93,015 37,586 106,811 118,738 246,017 318,014 255,472 -15.49%
  YoY % 147.47% -64.81% -10.04% -51.74% -22.64% 24.48% -
  Horiz. % 36.41% 14.71% 41.81% 46.48% 96.30% 124.48% 100.00%
PBT 25,175 14,102 16,892 14,627 31,329 35,046 25,048 0.08%
  YoY % 78.52% -16.52% 15.49% -53.31% -10.61% 39.92% -
  Horiz. % 100.51% 56.30% 67.44% 58.40% 125.08% 139.92% 100.00%
Tax -5,208 -3,454 -8,009 -3,051 -7,273 -10,249 1,274 -
  YoY % -50.78% 56.87% -162.50% 58.05% 29.04% -904.47% -
  Horiz. % -408.79% -271.11% -628.65% -239.48% -570.88% -804.47% 100.00%
NP 19,967 10,648 8,883 11,576 24,056 24,797 26,322 -4.50%
  YoY % 87.52% 19.87% -23.26% -51.88% -2.99% -5.79% -
  Horiz. % 75.86% 40.45% 33.75% 43.98% 91.39% 94.21% 100.00%
NP to SH 19,967 10,641 8,885 11,563 24,051 24,828 26,296 -4.48%
  YoY % 87.64% 19.76% -23.16% -51.92% -3.13% -5.58% -
  Horiz. % 75.93% 40.47% 33.79% 43.97% 91.46% 94.42% 100.00%
Tax Rate 20.69 % 24.49 % 47.41 % 20.86 % 23.21 % 29.24 % -5.09 % -
  YoY % -15.52% -48.34% 127.28% -10.12% -20.62% 674.46% -
  Horiz. % -406.48% -481.14% -931.43% -409.82% -455.99% -574.46% 100.00%
Total Cost 73,048 26,938 97,928 107,162 221,961 293,217 229,150 -17.34%
  YoY % 171.17% -72.49% -8.62% -51.72% -24.30% 27.96% -
  Horiz. % 31.88% 11.76% 42.74% 46.76% 96.86% 127.96% 100.00%
Net Worth 321,199 291,916 280,937 274,400 257,882 240,089 118,183 18.12%
  YoY % 10.03% 3.91% 2.38% 6.41% 7.41% 103.15% -
  Horiz. % 271.78% 247.00% 237.71% 232.18% 218.20% 203.15% 100.00%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 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
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 321,199 291,916 280,937 274,400 257,882 240,089 118,183 18.12%
  YoY % 10.03% 3.91% 2.38% 6.41% 7.41% 103.15% -
  Horiz. % 271.78% 247.00% 237.71% 232.18% 218.20% 203.15% 100.00%
NOSH 973,333 941,666 968,750 980,000 955,120 800,297 369,324 17.52%
  YoY % 3.36% -2.80% -1.15% 2.60% 19.35% 116.69% -
  Horiz. % 263.54% 254.97% 262.30% 265.35% 258.61% 216.69% 100.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 21.47 % 28.33 % 8.32 % 9.75 % 9.78 % 7.80 % 10.30 % 13.02%
  YoY % -24.21% 240.50% -14.67% -0.31% 25.38% -24.27% -
  Horiz. % 208.45% 275.05% 80.78% 94.66% 94.95% 75.73% 100.00%
ROE 6.22 % 3.65 % 3.16 % 4.21 % 9.33 % 10.34 % 22.25 % -19.13%
  YoY % 70.41% 15.51% -24.94% -54.88% -9.77% -53.53% -
  Horiz. % 27.96% 16.40% 14.20% 18.92% 41.93% 46.47% 100.00%
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 9.56 3.99 11.03 12.12 25.76 39.74 69.17 -28.08%
  YoY % 139.60% -63.83% -8.99% -52.95% -35.18% -42.55% -
  Horiz. % 13.82% 5.77% 15.95% 17.52% 37.24% 57.45% 100.00%
EPS 2.05 1.13 0.92 1.18 2.52 3.10 7.12 -18.73%
  YoY % 81.42% 22.83% -22.03% -53.17% -18.71% -56.46% -
  Horiz. % 28.79% 15.87% 12.92% 16.57% 35.39% 43.54% 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 0.3300 0.3100 0.2900 0.2800 0.2700 0.3000 0.3200 0.51%
  YoY % 6.45% 6.90% 3.57% 3.70% -10.00% -6.25% -
  Horiz. % 103.13% 96.88% 90.62% 87.50% 84.38% 93.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,050,457
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 8.85 3.58 10.17 11.30 23.42 30.27 24.32 -15.50%
  YoY % 147.21% -64.80% -10.00% -51.75% -22.63% 24.47% -
  Horiz. % 36.39% 14.72% 41.82% 46.46% 96.30% 124.47% 100.00%
EPS 1.90 1.01 0.85 1.10 2.29 2.36 2.50 -4.47%
  YoY % 88.12% 18.82% -22.73% -51.97% -2.97% -5.60% -
  Horiz. % 76.00% 40.40% 34.00% 44.00% 91.60% 94.40% 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 0.3058 0.2779 0.2674 0.2612 0.2455 0.2286 0.1125 18.13%
  YoY % 10.04% 3.93% 2.37% 6.40% 7.39% 103.20% -
  Horiz. % 271.82% 247.02% 237.69% 232.18% 218.22% 203.20% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.1000 0.1000 0.0900 0.0700 0.2000 0.1600 0.1000 -
P/RPS 1.05 2.51 0.82 0.58 0.78 0.40 0.14 39.89%
  YoY % -58.17% 206.10% 41.38% -25.64% 95.00% 185.71% -
  Horiz. % 750.00% 1,792.86% 585.71% 414.29% 557.14% 285.71% 100.00%
P/EPS 4.87 8.85 9.81 5.93 7.94 5.16 1.40 23.08%
  YoY % -44.97% -9.79% 65.43% -25.31% 53.88% 268.57% -
  Horiz. % 347.86% 632.14% 700.71% 423.57% 567.14% 368.57% 100.00%
EY 20.51 11.30 10.19 16.86 12.59 19.39 71.20 -18.73%
  YoY % 81.50% 10.89% -39.56% 33.92% -35.07% -72.77% -
  Horiz. % 28.81% 15.87% 14.31% 23.68% 17.68% 27.23% 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 0.30 0.32 0.31 0.25 0.74 0.53 0.31 -0.54%
  YoY % -6.25% 3.23% 24.00% -66.22% 39.62% 70.97% -
  Horiz. % 96.77% 103.23% 100.00% 80.65% 238.71% 170.97% 100.00%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/12 24/02/11 22/02/10 26/02/09 26/02/08 28/02/07 27/02/06 -
Price 0.1200 0.1000 0.1000 0.0600 0.1600 0.2800 0.1300 -
P/RPS 1.26 2.51 0.91 0.50 0.62 0.70 0.19 37.05%
  YoY % -49.80% 175.82% 82.00% -19.35% -11.43% 268.42% -
  Horiz. % 663.16% 1,321.05% 478.95% 263.16% 326.32% 368.42% 100.00%
P/EPS 5.85 8.85 10.90 5.09 6.35 9.03 1.83 21.36%
  YoY % -33.90% -18.81% 114.15% -19.84% -29.68% 393.44% -
  Horiz. % 319.67% 483.61% 595.63% 278.14% 346.99% 493.44% 100.00%
EY 17.10 11.30 9.17 19.66 15.74 11.08 54.77 -17.63%
  YoY % 51.33% 23.23% -53.36% 24.90% 42.06% -79.77% -
  Horiz. % 31.22% 20.63% 16.74% 35.90% 28.74% 20.23% 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 0.36 0.32 0.34 0.21 0.59 0.93 0.41 -2.14%
  YoY % 12.50% -5.88% 61.90% -64.41% -36.56% 126.83% -
  Horiz. % 87.80% 78.05% 82.93% 51.22% 143.90% 226.83% 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
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS