[ASIAPAC] QoQ Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[ASIAPAC] ASIAN PAC HOLDINGS BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 11.45%
YoY- 2704.17%
Quarter Report
Latest QR
Upcoming QR
ASIAPAC's Result
ASIAPAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 225,824 247,104 284,191 269,800 244,036 144,320 103,238 68.42%
PBT 21,376 30,768 43,367 40,485 35,218 20,520 6,291 125.84%
Tax -12,168 -14,900 -2,538 -13,604 -11,100 -8,516 11,269 -
NP 9,208 15,868 40,829 26,881 24,118 12,004 17,560 -34.94%
-
NP to SH 9,220 15,876 40,832 26,882 24,120 12,004 17,628 -35.05%
-
Tax Rate 56.92% 48.43% 5.85% 33.60% 31.52% 41.50% -179.13% -
Total Cost 216,616 231,236 243,362 242,918 219,918 132,316 85,678 85.48%
-
Net Worth 389,482 383,347 409,447 361,357 354,019 342,694 343,180 8.79%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 389,482 383,347 409,447 361,357 354,019 342,694 343,180 8.79%
NOSH 981,063 968,048 974,874 974,009 972,580 968,064 977,722 0.22%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 4.08% 6.42% 14.37% 9.96% 9.88% 8.32% 17.01% -
ROE 2.37% 4.14% 9.97% 7.44% 6.81% 3.50% 5.14% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 23.02 25.53 29.15 27.70 25.09 14.91 10.56 68.04%
EPS 0.94 1.64 4.00 2.76 2.48 1.24 1.81 -35.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.397 0.396 0.42 0.371 0.364 0.354 0.351 8.54%
Adjusted Per Share Value based on latest NOSH - 976,144
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 15.37 16.82 19.34 18.36 16.61 9.82 7.03 68.37%
EPS 0.63 1.08 2.78 1.83 1.64 0.82 1.20 -34.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2651 0.2609 0.2787 0.2459 0.2409 0.2332 0.2336 8.79%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.305 0.29 0.20 0.18 0.15 0.135 0.11 -
P/RPS 1.33 1.14 0.69 0.65 0.60 0.91 1.04 17.80%
P/EPS 32.45 17.68 4.78 6.52 6.05 10.89 6.10 204.42%
EY 3.08 5.66 20.94 15.33 16.53 9.19 16.39 -67.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.73 0.48 0.49 0.41 0.38 0.31 83.30%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 21/08/14 22/05/14 27/02/14 27/11/13 28/08/13 28/05/13 -
Price 0.28 0.335 0.27 0.205 0.155 0.13 0.125 -
P/RPS 1.22 1.31 0.93 0.74 0.62 0.87 1.18 2.24%
P/EPS 29.79 20.43 6.45 7.43 6.25 10.48 6.93 164.14%
EY 3.36 4.90 15.51 13.46 16.00 9.54 14.42 -62.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.85 0.64 0.55 0.43 0.37 0.36 57.20%

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