[ASIAPAC] QoQ TTM Result on 30-Sep-2013 [#2]

Stock
[ASIAPAC] ASIAN PAC HOLDINGS BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 46.16%
YoY- 563.17%
Quarter Report
Latest QR
Upcoming QR
ASIAPAC's Result
ASIAPAC's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 309,887 284,191 246,270 197,702 123,903 103,238 72,299 164.56%
PBT 45,929 43,367 32,160 23,209 10,826 6,291 -3,395 -
Tax -4,134 -2,538 4,842 6,485 9,469 11,269 10,378 -
NP 41,795 40,829 37,002 29,694 20,295 17,560 6,983 230.73%
-
NP to SH 41,800 40,832 37,071 29,763 20,363 17,628 7,034 229.15%
-
Tax Rate 9.00% 5.85% -15.06% -27.94% -87.47% -179.13% - -
Total Cost 268,092 243,362 209,268 168,008 103,608 85,678 65,316 157.01%
-
Net Worth 383,347 409,840 362,149 354,567 342,694 341,502 327,525 11.09%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 383,347 409,840 362,149 354,567 342,694 341,502 327,525 11.09%
NOSH 968,048 975,811 976,144 974,086 968,064 975,722 992,500 -1.65%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 13.49% 14.37% 15.02% 15.02% 16.38% 17.01% 9.66% -
ROE 10.90% 9.96% 10.24% 8.39% 5.94% 5.16% 2.15% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 32.01 29.12 25.23 20.30 12.80 10.58 7.28 169.12%
EPS 4.32 4.18 3.80 3.06 2.10 1.81 0.71 234.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.396 0.42 0.371 0.364 0.354 0.35 0.33 12.96%
Adjusted Per Share Value based on latest NOSH - 974,086
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 21.09 19.34 16.76 13.46 8.43 7.03 4.92 164.58%
EPS 2.84 2.78 2.52 2.03 1.39 1.20 0.48 228.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2609 0.2789 0.2465 0.2413 0.2332 0.2324 0.2229 11.09%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.29 0.20 0.18 0.15 0.135 0.11 0.10 -
P/RPS 0.91 0.69 0.71 0.74 1.05 1.04 1.37 -23.92%
P/EPS 6.72 4.78 4.74 4.91 6.42 6.09 14.11 -39.09%
EY 14.89 20.92 21.10 20.37 15.58 16.42 7.09 64.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.48 0.49 0.41 0.38 0.31 0.30 81.20%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 21/08/14 22/05/14 27/02/14 27/11/13 28/08/13 28/05/13 28/02/13 -
Price 0.335 0.27 0.205 0.155 0.13 0.125 0.105 -
P/RPS 1.05 0.93 0.81 0.76 1.02 1.18 1.44 -19.03%
P/EPS 7.76 6.45 5.40 5.07 6.18 6.92 14.82 -35.11%
EY 12.89 15.50 18.53 19.71 16.18 14.45 6.75 54.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.64 0.55 0.43 0.37 0.36 0.32 92.14%

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