[ASIAPAC] QoQ Annualized Quarter Result on 30-Jun-2014 [#1]

Stock
[ASIAPAC] ASIAN PAC HOLDINGS BHD
Announcement Date
21-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -61.12%
YoY- 32.26%
Quarter Report
Latest QR
Upcoming QR
ASIAPAC's Result
ASIAPAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 230,312 226,926 225,824 247,104 284,191 269,800 244,036 -3.78%
PBT 528,544 22,822 21,376 30,768 43,367 40,485 35,218 509.43%
Tax -151,265 -12,370 -12,168 -14,900 -2,538 -13,604 -11,100 471.43%
NP 377,279 10,452 9,208 15,868 40,829 26,881 24,118 526.53%
-
NP to SH 377,291 10,462 9,220 15,876 40,832 26,882 24,120 526.50%
-
Tax Rate 28.62% 54.20% 56.92% 48.43% 5.85% 33.60% 31.52% -
Total Cost -146,967 216,474 216,616 231,236 243,362 242,918 219,918 -
-
Net Worth 785,735 388,426 389,482 383,347 409,447 361,357 354,019 70.23%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 2,957 - - - - - - -
Div Payout % 0.78% - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 785,735 388,426 389,482 383,347 409,447 361,357 354,019 70.23%
NOSH 985,866 980,874 981,063 968,048 974,874 974,009 972,580 0.90%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 163.81% 4.61% 4.08% 6.42% 14.37% 9.96% 9.88% -
ROE 48.02% 2.69% 2.37% 4.14% 9.97% 7.44% 6.81% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 23.36 23.14 23.02 25.53 29.15 27.70 25.09 -4.65%
EPS 38.27 1.07 0.94 1.64 4.00 2.76 2.48 520.86%
DPS 0.30 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.797 0.396 0.397 0.396 0.42 0.371 0.364 68.69%
Adjusted Per Share Value based on latest NOSH - 968,048
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 15.47 15.24 15.17 16.60 19.09 18.12 16.39 -3.78%
EPS 25.34 0.70 0.62 1.07 2.74 1.81 1.62 526.50%
DPS 0.20 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5277 0.2609 0.2616 0.2575 0.275 0.2427 0.2378 70.21%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.23 0.22 0.305 0.29 0.20 0.18 0.15 -
P/RPS 0.98 0.95 1.33 1.14 0.69 0.65 0.60 38.73%
P/EPS 0.60 20.63 32.45 17.68 4.78 6.52 6.05 -78.60%
EY 166.39 4.85 3.08 5.66 20.94 15.33 16.53 366.85%
DY 1.30 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.56 0.77 0.73 0.48 0.49 0.41 -20.63%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 25/02/15 25/11/14 21/08/14 22/05/14 27/02/14 27/11/13 -
Price 0.25 0.235 0.28 0.335 0.27 0.205 0.155 -
P/RPS 1.07 1.02 1.22 1.31 0.93 0.74 0.62 43.92%
P/EPS 0.65 22.03 29.79 20.43 6.45 7.43 6.25 -77.91%
EY 153.08 4.54 3.36 4.90 15.51 13.46 16.00 351.29%
DY 1.20 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.59 0.71 0.85 0.64 0.55 0.43 -19.61%

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