[ASIAPAC] QoQ Annualized Quarter Result on 30-Jun-2013 [#1]

Stock
[ASIAPAC] ASIAN PAC HOLDINGS BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -31.9%
YoY- 1028.2%
Quarter Report
Latest QR
Upcoming QR
ASIAPAC's Result
ASIAPAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 284,191 269,800 244,036 144,320 103,238 79,090 55,108 198.78%
PBT 43,367 40,485 35,218 20,520 6,291 5,993 1,382 896.96%
Tax -2,538 -13,604 -11,100 -8,516 11,269 -5,034 -1,532 40.05%
NP 40,829 26,881 24,118 12,004 17,560 958 -150 -
-
NP to SH 40,832 26,882 24,120 12,004 17,628 958 -150 -
-
Tax Rate 5.85% 33.60% 31.52% 41.50% -179.13% 84.00% 110.85% -
Total Cost 243,362 242,918 219,918 132,316 85,678 78,132 55,258 168.92%
-
Net Worth 409,447 361,357 354,019 342,694 343,180 338,956 247,500 39.92%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 409,447 361,357 354,019 342,694 343,180 338,956 247,500 39.92%
NOSH 974,874 974,009 972,580 968,064 977,722 1,027,142 750,000 19.12%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 14.37% 9.96% 9.88% 8.32% 17.01% 1.21% -0.27% -
ROE 9.97% 7.44% 6.81% 3.50% 5.14% 0.28% -0.06% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 29.15 27.70 25.09 14.91 10.56 7.70 7.35 150.76%
EPS 4.00 2.76 2.48 1.24 1.81 0.09 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.371 0.364 0.354 0.351 0.33 0.33 17.45%
Adjusted Per Share Value based on latest NOSH - 968,064
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 19.34 18.36 16.61 9.82 7.03 5.38 3.75 198.80%
EPS 2.78 1.83 1.64 0.82 1.20 0.07 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2787 0.2459 0.2409 0.2332 0.2336 0.2307 0.1684 39.95%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.20 0.18 0.15 0.135 0.11 0.10 0.11 -
P/RPS 0.69 0.65 0.60 0.91 1.04 1.30 1.50 -40.43%
P/EPS 4.78 6.52 6.05 10.89 6.10 107.14 -550.00 -
EY 20.94 15.33 16.53 9.19 16.39 0.93 -0.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.49 0.41 0.38 0.31 0.30 0.33 28.40%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 27/02/14 27/11/13 28/08/13 28/05/13 28/02/13 26/11/12 -
Price 0.27 0.205 0.155 0.13 0.125 0.105 0.10 -
P/RPS 0.93 0.74 0.62 0.87 1.18 1.36 1.36 -22.39%
P/EPS 6.45 7.43 6.25 10.48 6.93 112.50 -500.00 -
EY 15.51 13.46 16.00 9.54 14.42 0.89 -0.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.55 0.43 0.37 0.36 0.32 0.30 65.79%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment