Highlights

[ASIAPAC] YoY TTM Result on 2012-12-31 [#3]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Dec-2012  [#3]
Profit Trend QoQ -     56.73%    YoY -     -64.77%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 157,139 252,036 246,270 72,299 93,015 37,586 106,811 6.64%
  YoY % -37.65% 2.34% 240.63% -22.27% 147.47% -64.81% -
  Horiz. % 147.12% 235.96% 230.57% 67.69% 87.08% 35.19% 100.00%
PBT 528,321 30,119 32,160 -3,395 25,175 14,102 16,892 77.46%
  YoY % 1,654.11% -6.35% 1,047.28% -113.49% 78.52% -16.52% -
  Horiz. % 3,127.64% 178.30% 190.39% -20.10% 149.04% 83.48% 100.00%
Tax -143,527 -1,613 4,842 10,378 -5,208 -3,454 -8,009 61.73%
  YoY % -8,798.14% -133.31% -53.34% 299.27% -50.78% 56.87% -
  Horiz. % 1,792.07% 20.14% -60.46% -129.58% 65.03% 43.13% 100.00%
NP 384,794 28,506 37,002 6,983 19,967 10,648 8,883 87.35%
  YoY % 1,249.87% -22.96% 429.89% -65.03% 87.52% 19.87% -
  Horiz. % 4,331.80% 320.91% 416.55% 78.61% 224.78% 119.87% 100.00%
NP to SH 384,813 28,516 37,071 7,034 19,967 10,641 8,885 87.34%
  YoY % 1,249.46% -23.08% 427.03% -64.77% 87.64% 19.76% -
  Horiz. % 4,331.04% 320.95% 417.23% 79.17% 224.73% 119.76% 100.00%
Tax Rate 27.17 % 5.36 % -15.06 % - % 20.69 % 24.49 % 47.41 % -8.86%
  YoY % 406.90% 135.59% 0.00% 0.00% -15.52% -48.34% -
  Horiz. % 57.31% 11.31% -31.77% 0.00% 43.64% 51.66% 100.00%
Total Cost -227,655 223,530 209,268 65,316 73,048 26,938 97,928 -
  YoY % -201.85% 6.82% 220.39% -10.58% 171.17% -72.49% -
  Horiz. % -232.47% 228.26% 213.70% 66.70% 74.59% 27.51% 100.00%
Net Worth 803,969 388,319 362,149 327,525 321,199 291,916 280,937 19.14%
  YoY % 107.04% 7.23% 10.57% 1.97% 10.03% 3.91% -
  Horiz. % 286.17% 138.22% 128.91% 116.58% 114.33% 103.91% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 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 % 0.77 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 803,969 388,319 362,149 327,525 321,199 291,916 280,937 19.14%
  YoY % 107.04% 7.23% 10.57% 1.97% 10.03% 3.91% -
  Horiz. % 286.17% 138.22% 128.91% 116.58% 114.33% 103.91% 100.00%
NOSH 991,330 980,606 976,144 992,500 973,333 941,666 968,750 0.38%
  YoY % 1.09% 0.46% -1.65% 1.97% 3.36% -2.80% -
  Horiz. % 102.33% 101.22% 100.76% 102.45% 100.47% 97.20% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 244.87 % 11.31 % 15.02 % 9.66 % 21.47 % 28.33 % 8.32 % 75.67%
  YoY % 2,065.08% -24.70% 55.49% -55.01% -24.21% 240.50% -
  Horiz. % 2,943.15% 135.94% 180.53% 116.11% 258.05% 340.50% 100.00%
ROE 47.86 % 7.34 % 10.24 % 2.15 % 6.22 % 3.65 % 3.16 % 57.26%
  YoY % 552.04% -28.32% 376.28% -65.43% 70.41% 15.51% -
  Horiz. % 1,514.56% 232.28% 324.05% 68.04% 196.84% 115.51% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 15.85 25.70 25.23 7.28 9.56 3.99 11.03 6.23%
  YoY % -38.33% 1.86% 246.57% -23.85% 139.60% -63.83% -
  Horiz. % 143.70% 233.00% 228.74% 66.00% 86.67% 36.17% 100.00%
EPS 38.82 2.91 3.80 0.71 2.05 1.13 0.92 86.53%
  YoY % 1,234.02% -23.42% 435.21% -65.37% 81.42% 22.83% -
  Horiz. % 4,219.57% 316.30% 413.04% 77.17% 222.83% 122.83% 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 0.8110 0.3960 0.3710 0.3300 0.3300 0.3100 0.2900 18.69%
  YoY % 104.80% 6.74% 12.42% 0.00% 6.45% 6.90% -
  Horiz. % 279.66% 136.55% 127.93% 113.79% 113.79% 106.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,046,537
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 15.02 24.08 23.53 6.91 8.89 3.59 10.21 6.64%
  YoY % -37.62% 2.34% 240.52% -22.27% 147.63% -64.84% -
  Horiz. % 147.11% 235.85% 230.46% 67.68% 87.07% 35.16% 100.00%
EPS 36.77 2.72 3.54 0.67 1.91 1.02 0.85 87.31%
  YoY % 1,251.84% -23.16% 428.36% -64.92% 87.25% 20.00% -
  Horiz. % 4,325.88% 320.00% 416.47% 78.82% 224.71% 120.00% 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 0.7682 0.3711 0.3460 0.3130 0.3069 0.2789 0.2684 19.15%
  YoY % 107.01% 7.25% 10.54% 1.99% 10.04% 3.91% -
  Horiz. % 286.21% 138.26% 128.91% 116.62% 114.34% 103.91% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.2000 0.2200 0.1800 0.1000 0.1000 0.1000 0.0900 -
P/RPS 1.26 0.86 0.71 1.37 1.05 2.51 0.82 7.42%
  YoY % 46.51% 21.13% -48.18% 30.48% -58.17% 206.10% -
  Horiz. % 153.66% 104.88% 86.59% 167.07% 128.05% 306.10% 100.00%
P/EPS 0.52 7.57 4.74 14.11 4.87 8.85 9.81 -38.70%
  YoY % -93.13% 59.70% -66.41% 189.73% -44.97% -9.79% -
  Horiz. % 5.30% 77.17% 48.32% 143.83% 49.64% 90.21% 100.00%
EY 194.09 13.22 21.10 7.09 20.51 11.30 10.19 63.38%
  YoY % 1,368.15% -37.35% 197.60% -65.43% 81.50% 10.89% -
  Horiz. % 1,904.71% 129.74% 207.07% 69.58% 201.28% 110.89% 100.00%
DY 1.50 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 0.25 0.56 0.49 0.30 0.30 0.32 0.31 -3.52%
  YoY % -55.36% 14.29% 63.33% 0.00% -6.25% 3.23% -
  Horiz. % 80.65% 180.65% 158.06% 96.77% 96.77% 103.23% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 25/02/15 27/02/14 28/02/13 28/02/12 24/02/11 22/02/10 -
Price 0.1900 0.2350 0.2050 0.1050 0.1200 0.1000 0.1000 -
P/RPS 1.20 0.91 0.81 1.44 1.26 2.51 0.91 4.72%
  YoY % 31.87% 12.35% -43.75% 14.29% -49.80% 175.82% -
  Horiz. % 131.87% 100.00% 89.01% 158.24% 138.46% 275.82% 100.00%
P/EPS 0.49 8.08 5.40 14.82 5.85 8.85 10.90 -40.36%
  YoY % -93.94% 49.63% -63.56% 153.33% -33.90% -18.81% -
  Horiz. % 4.50% 74.13% 49.54% 135.96% 53.67% 81.19% 100.00%
EY 204.30 12.37 18.53 6.75 17.10 11.30 9.17 67.71%
  YoY % 1,551.58% -33.24% 174.52% -60.53% 51.33% 23.23% -
  Horiz. % 2,227.92% 134.90% 202.07% 73.61% 186.48% 123.23% 100.00%
DY 1.58 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 0.59 0.55 0.32 0.36 0.32 0.34 -6.30%
  YoY % -61.02% 7.27% 71.88% -11.11% 12.50% -5.88% -
  Horiz. % 67.65% 173.53% 161.76% 94.12% 105.88% 94.12% 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
 
 

377  525  583 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.015-0.005 
 ITRONIC 0.27+0.03 
 BORNOIL 0.04+0.005 
 MMAG 0.18-0.005 
 FINTEC 0.0350.00 
 FOCUS 0.035-0.005 
 MPAY 0.265+0.015 
 EAH 0.0250.00 
 DNEX 0.83-0.03 
 KOMARK 0.13-0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS