Highlights

[ASIAPAC] YoY TTM Result on 2011-03-31 [#4]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 24-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Mar-2011  [#4]
Profit Trend QoQ -     6.05%    YoY -     -44.40%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 284,191 103,238 88,610 36,453 101,643 83,407 228,734 3.68%
  YoY % 175.28% 16.51% 143.08% -64.14% 21.86% -63.54% -
  Horiz. % 124.25% 45.13% 38.74% 15.94% 44.44% 36.46% 100.00%
PBT 43,367 6,291 10,693 8,068 27,686 7,880 31,119 5.68%
  YoY % 589.35% -41.17% 32.54% -70.86% 251.35% -74.68% -
  Horiz. % 139.36% 20.22% 34.36% 25.93% 88.97% 25.32% 100.00%
Tax -2,538 11,269 4,958 3,214 -7,385 -6,716 -2,459 0.53%
  YoY % -122.52% 127.29% 54.26% 143.52% -9.96% -173.12% -
  Horiz. % 103.21% -458.28% -201.63% -130.70% 300.33% 273.12% 100.00%
NP 40,829 17,560 15,651 11,282 20,301 1,164 28,660 6.07%
  YoY % 132.51% 12.20% 38.73% -44.43% 1,644.07% -95.94% -
  Horiz. % 142.46% 61.27% 54.61% 39.36% 70.83% 4.06% 100.00%
NP to SH 40,832 17,628 15,702 11,285 20,297 1,160 28,642 6.09%
  YoY % 131.63% 12.27% 39.14% -44.40% 1,649.74% -95.95% -
  Horiz. % 142.56% 61.55% 54.82% 39.40% 70.86% 4.05% 100.00%
Tax Rate 5.85 % -179.13 % -46.37 % -39.84 % 26.67 % 85.23 % 7.90 % -4.88%
  YoY % 103.27% -286.31% -16.39% -249.38% -68.71% 978.86% -
  Horiz. % 74.05% -2,267.47% -586.96% -504.30% 337.59% 1,078.86% 100.00%
Total Cost 243,362 85,678 72,959 25,171 81,342 82,243 200,074 3.32%
  YoY % 184.04% 17.43% 189.85% -69.06% -1.10% -58.89% -
  Horiz. % 121.64% 42.82% 36.47% 12.58% 40.66% 41.11% 100.00%
Net Worth 409,840 341,502 320,607 311,883 293,673 275,706 268,769 7.28%
  YoY % 20.01% 6.52% 2.80% 6.20% 6.52% 2.58% -
  Horiz. % 152.49% 127.06% 119.29% 116.04% 109.27% 102.58% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 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
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 409,840 341,502 320,607 311,883 293,673 275,706 268,769 7.28%
  YoY % 20.01% 6.52% 2.80% 6.20% 6.52% 2.58% -
  Horiz. % 152.49% 127.06% 119.29% 116.04% 109.27% 102.58% 100.00%
NOSH 975,811 975,722 971,538 974,636 978,910 984,666 959,892 0.27%
  YoY % 0.01% 0.43% -0.32% -0.44% -0.58% 2.58% -
  Horiz. % 101.66% 101.65% 101.21% 101.54% 101.98% 102.58% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 14.37 % 17.01 % 17.66 % 30.95 % 19.97 % 1.40 % 12.53 % 2.31%
  YoY % -15.52% -3.68% -42.94% 54.98% 1,326.43% -88.83% -
  Horiz. % 114.68% 135.75% 140.94% 247.01% 159.38% 11.17% 100.00%
ROE 9.96 % 5.16 % 4.90 % 3.62 % 6.91 % 0.42 % 10.66 % -1.13%
  YoY % 93.02% 5.31% 35.36% -47.61% 1,545.24% -96.06% -
  Horiz. % 93.43% 48.41% 45.97% 33.96% 64.82% 3.94% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 29.12 10.58 9.12 3.74 10.38 8.47 23.83 3.40%
  YoY % 175.24% 16.01% 143.85% -63.97% 22.55% -64.46% -
  Horiz. % 122.20% 44.40% 38.27% 15.69% 43.56% 35.54% 100.00%
EPS 4.18 1.81 1.62 1.16 2.07 0.12 2.98 5.80%
  YoY % 130.94% 11.73% 39.66% -43.96% 1,625.00% -95.97% -
  Horiz. % 140.27% 60.74% 54.36% 38.93% 69.46% 4.03% 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 0.4200 0.3500 0.3300 0.3200 0.3000 0.2800 0.2800 6.99%
  YoY % 20.00% 6.06% 3.13% 6.67% 7.14% 0.00% -
  Horiz. % 150.00% 125.00% 117.86% 114.29% 107.14% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,046,537
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 27.16 9.86 8.47 3.48 9.71 7.97 21.86 3.68%
  YoY % 175.46% 16.41% 143.39% -64.16% 21.83% -63.54% -
  Horiz. % 124.25% 45.11% 38.75% 15.92% 44.42% 36.46% 100.00%
EPS 3.90 1.68 1.50 1.08 1.94 0.11 2.74 6.06%
  YoY % 132.14% 12.00% 38.89% -44.33% 1,663.64% -95.99% -
  Horiz. % 142.34% 61.31% 54.74% 39.42% 70.80% 4.01% 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 0.3916 0.3263 0.3064 0.2980 0.2806 0.2634 0.2568 7.28%
  YoY % 20.01% 6.49% 2.82% 6.20% 6.53% 2.57% -
  Horiz. % 152.49% 127.06% 119.31% 116.04% 109.27% 102.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.2000 0.1100 0.1100 0.1000 0.0900 0.0600 0.1400 -
P/RPS 0.69 1.04 1.21 2.67 0.87 0.71 0.59 2.64%
  YoY % -33.65% -14.05% -54.68% 206.90% 22.54% 20.34% -
  Horiz. % 116.95% 176.27% 205.08% 452.54% 147.46% 120.34% 100.00%
P/EPS 4.78 6.09 6.81 8.64 4.34 50.93 4.69 0.32%
  YoY % -21.51% -10.57% -21.18% 99.08% -91.48% 985.93% -
  Horiz. % 101.92% 129.85% 145.20% 184.22% 92.54% 1,085.93% 100.00%
EY 20.92 16.42 14.69 11.58 23.04 1.96 21.31 -0.31%
  YoY % 27.41% 11.78% 26.86% -49.74% 1,075.51% -90.80% -
  Horiz. % 98.17% 77.05% 68.93% 54.34% 108.12% 9.20% 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 0.48 0.31 0.33 0.31 0.30 0.21 0.50 -0.68%
  YoY % 54.84% -6.06% 6.45% 3.33% 42.86% -58.00% -
  Horiz. % 96.00% 62.00% 66.00% 62.00% 60.00% 42.00% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 22/05/14 28/05/13 28/05/12 24/05/11 27/05/10 26/05/09 27/05/08 -
Price 0.2700 0.1250 0.1000 0.1000 0.0800 0.1000 0.1200 -
P/RPS 0.93 1.18 1.10 2.67 0.77 1.18 0.50 10.89%
  YoY % -21.19% 7.27% -58.80% 246.75% -34.75% 136.00% -
  Horiz. % 186.00% 236.00% 220.00% 534.00% 154.00% 236.00% 100.00%
P/EPS 6.45 6.92 6.19 8.64 3.86 84.89 4.02 8.19%
  YoY % -6.79% 11.79% -28.36% 123.83% -95.45% 2,011.69% -
  Horiz. % 160.45% 172.14% 153.98% 214.93% 96.02% 2,111.69% 100.00%
EY 15.50 14.45 16.16 11.58 25.92 1.18 24.87 -7.57%
  YoY % 7.27% -10.58% 39.55% -55.32% 2,096.61% -95.26% -
  Horiz. % 62.32% 58.10% 64.98% 46.56% 104.22% 4.74% 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 0.64 0.36 0.30 0.31 0.27 0.36 0.43 6.85%
  YoY % 77.78% 20.00% -3.23% 14.81% -25.00% -16.28% -
  Horiz. % 148.84% 83.72% 69.77% 72.09% 62.79% 83.72% 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
 
 

304  570  581 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PEKAT 0.815+0.495 
 SANICHI 0.065-0.015 
 SAUDEE 0.16+0.01 
 FOCUS 0.0450.00 
 SERBADK 0.595-0.03 
 BSTEAD 0.74+0.12 
 AVI 0.13-0.01 
 ASB 0.16+0.005 
 HSI-HGN 0.05-0.01 
 KNM 0.180.00 

FEATURED POSTS

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