Highlights

[ASIAPAC] YoY TTM Result on 2009-12-31 [#3]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 22-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 31-Dec-2009  [#3]
Profit Trend QoQ -     -10.10%    YoY -     -23.16%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 72,299 93,015 37,586 106,811 118,738 246,017 318,014 -21.86%
  YoY % -22.27% 147.47% -64.81% -10.04% -51.74% -22.64% -
  Horiz. % 22.73% 29.25% 11.82% 33.59% 37.34% 77.36% 100.00%
PBT -3,395 25,175 14,102 16,892 14,627 31,329 35,046 -
  YoY % -113.49% 78.52% -16.52% 15.49% -53.31% -10.61% -
  Horiz. % -9.69% 71.83% 40.24% 48.20% 41.74% 89.39% 100.00%
Tax 10,378 -5,208 -3,454 -8,009 -3,051 -7,273 -10,249 -
  YoY % 299.27% -50.78% 56.87% -162.50% 58.05% 29.04% -
  Horiz. % -101.26% 50.81% 33.70% 78.14% 29.77% 70.96% 100.00%
NP 6,983 19,967 10,648 8,883 11,576 24,056 24,797 -19.02%
  YoY % -65.03% 87.52% 19.87% -23.26% -51.88% -2.99% -
  Horiz. % 28.16% 80.52% 42.94% 35.82% 46.68% 97.01% 100.00%
NP to SH 7,034 19,967 10,641 8,885 11,563 24,051 24,828 -18.94%
  YoY % -64.77% 87.64% 19.76% -23.16% -51.92% -3.13% -
  Horiz. % 28.33% 80.42% 42.86% 35.79% 46.57% 96.87% 100.00%
Tax Rate - % 20.69 % 24.49 % 47.41 % 20.86 % 23.21 % 29.24 % -
  YoY % 0.00% -15.52% -48.34% 127.28% -10.12% -20.62% -
  Horiz. % 0.00% 70.76% 83.76% 162.14% 71.34% 79.38% 100.00%
Total Cost 65,316 73,048 26,938 97,928 107,162 221,961 293,217 -22.12%
  YoY % -10.58% 171.17% -72.49% -8.62% -51.72% -24.30% -
  Horiz. % 22.28% 24.91% 9.19% 33.40% 36.55% 75.70% 100.00%
Net Worth 327,525 321,199 291,916 280,937 274,400 257,882 240,089 5.31%
  YoY % 1.97% 10.03% 3.91% 2.38% 6.41% 7.41% -
  Horiz. % 136.42% 133.78% 121.59% 117.01% 114.29% 107.41% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 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
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 327,525 321,199 291,916 280,937 274,400 257,882 240,089 5.31%
  YoY % 1.97% 10.03% 3.91% 2.38% 6.41% 7.41% -
  Horiz. % 136.42% 133.78% 121.59% 117.01% 114.29% 107.41% 100.00%
NOSH 992,500 973,333 941,666 968,750 980,000 955,120 800,297 3.65%
  YoY % 1.97% 3.36% -2.80% -1.15% 2.60% 19.35% -
  Horiz. % 124.02% 121.62% 117.66% 121.05% 122.45% 119.35% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 9.66 % 21.47 % 28.33 % 8.32 % 9.75 % 9.78 % 7.80 % 3.63%
  YoY % -55.01% -24.21% 240.50% -14.67% -0.31% 25.38% -
  Horiz. % 123.85% 275.26% 363.21% 106.67% 125.00% 125.38% 100.00%
ROE 2.15 % 6.22 % 3.65 % 3.16 % 4.21 % 9.33 % 10.34 % -23.01%
  YoY % -65.43% 70.41% 15.51% -24.94% -54.88% -9.77% -
  Horiz. % 20.79% 60.15% 35.30% 30.56% 40.72% 90.23% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 7.28 9.56 3.99 11.03 12.12 25.76 39.74 -24.62%
  YoY % -23.85% 139.60% -63.83% -8.99% -52.95% -35.18% -
  Horiz. % 18.32% 24.06% 10.04% 27.76% 30.50% 64.82% 100.00%
EPS 0.71 2.05 1.13 0.92 1.18 2.52 3.10 -21.76%
  YoY % -65.37% 81.42% 22.83% -22.03% -53.17% -18.71% -
  Horiz. % 22.90% 66.13% 36.45% 29.68% 38.06% 81.29% 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 0.3300 0.3100 0.2900 0.2800 0.2700 0.3000 1.60%
  YoY % 0.00% 6.45% 6.90% 3.57% 3.70% -10.00% -
  Horiz. % 110.00% 110.00% 103.33% 96.67% 93.33% 90.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,050,207
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 6.88 8.86 3.58 10.17 11.31 23.43 30.28 -21.87%
  YoY % -22.35% 147.49% -64.80% -10.08% -51.73% -22.62% -
  Horiz. % 22.72% 29.26% 11.82% 33.59% 37.35% 77.38% 100.00%
EPS 0.67 1.90 1.01 0.85 1.10 2.29 2.36 -18.91%
  YoY % -64.74% 88.12% 18.82% -22.73% -51.97% -2.97% -
  Horiz. % 28.39% 80.51% 42.80% 36.02% 46.61% 97.03% 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 0.3119 0.3058 0.2780 0.2675 0.2613 0.2456 0.2286 5.31%
  YoY % 1.99% 10.00% 3.93% 2.37% 6.39% 7.44% -
  Horiz. % 136.44% 133.77% 121.61% 117.02% 114.30% 107.44% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.1000 0.1000 0.1000 0.0900 0.0700 0.2000 0.1600 -
P/RPS 1.37 1.05 2.51 0.82 0.58 0.78 0.40 22.75%
  YoY % 30.48% -58.17% 206.10% 41.38% -25.64% 95.00% -
  Horiz. % 342.50% 262.50% 627.50% 205.00% 145.00% 195.00% 100.00%
P/EPS 14.11 4.87 8.85 9.81 5.93 7.94 5.16 18.24%
  YoY % 189.73% -44.97% -9.79% 65.43% -25.31% 53.88% -
  Horiz. % 273.45% 94.38% 171.51% 190.12% 114.92% 153.88% 100.00%
EY 7.09 20.51 11.30 10.19 16.86 12.59 19.39 -15.42%
  YoY % -65.43% 81.50% 10.89% -39.56% 33.92% -35.07% -
  Horiz. % 36.57% 105.78% 58.28% 52.55% 86.95% 64.93% 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 0.30 0.32 0.31 0.25 0.74 0.53 -9.04%
  YoY % 0.00% -6.25% 3.23% 24.00% -66.22% 39.62% -
  Horiz. % 56.60% 56.60% 60.38% 58.49% 47.17% 139.62% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 28/02/12 24/02/11 22/02/10 26/02/09 26/02/08 28/02/07 -
Price 0.1050 0.1200 0.1000 0.1000 0.0600 0.1600 0.2800 -
P/RPS 1.44 1.26 2.51 0.91 0.50 0.62 0.70 12.76%
  YoY % 14.29% -49.80% 175.82% 82.00% -19.35% -11.43% -
  Horiz. % 205.71% 180.00% 358.57% 130.00% 71.43% 88.57% 100.00%
P/EPS 14.82 5.85 8.85 10.90 5.09 6.35 9.03 8.60%
  YoY % 153.33% -33.90% -18.81% 114.15% -19.84% -29.68% -
  Horiz. % 164.12% 64.78% 98.01% 120.71% 56.37% 70.32% 100.00%
EY 6.75 17.10 11.30 9.17 19.66 15.74 11.08 -7.92%
  YoY % -60.53% 51.33% 23.23% -53.36% 24.90% 42.06% -
  Horiz. % 60.92% 154.33% 101.99% 82.76% 177.44% 142.06% 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 0.32 0.36 0.32 0.34 0.21 0.59 0.93 -16.28%
  YoY % -11.11% 12.50% -5.88% 61.90% -64.41% -36.56% -
  Horiz. % 34.41% 38.71% 34.41% 36.56% 22.58% 63.44% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

264  273  538  1437 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.06-0.005 
 ATTA-WB 0.27+0.22 
 GIIB-OR 0.0050.00 
 ENCORP 0.32-0.005 
 PANTECH-WB 0.13+0.06 
 FOCUS 0.045+0.005 
 HEXIND-WA 0.095-0.015 
 QES 0.890.00 
 SKPRES-WB 0.195-0.02 
 HSI-CIK 0.17-0.005 
PARTNERS & BROKERS