[ASIAPAC] QoQ TTM Result on 30-Sep-2014 [#2]

Stock
[ASIAPAC] ASIAN PAC HOLDINGS BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- -20.14%
YoY- 12.16%
Quarter Report
Latest QR
Upcoming QR
ASIAPAC's Result
ASIAPAC's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 189,560 230,269 252,036 275,085 309,887 284,191 246,270 -16.05%
PBT 514,276 528,843 30,119 36,446 45,929 43,367 32,160 537.95%
Tax -148,596 -152,265 -1,613 -3,072 -4,134 -2,538 4,842 -
NP 365,680 376,578 28,506 33,374 41,795 40,829 37,002 362.45%
-
NP to SH 365,692 376,590 28,516 33,382 41,800 40,832 37,071 361.89%
-
Tax Rate 28.89% 28.79% 5.36% 8.43% 9.00% 5.85% -15.06% -
Total Cost -176,120 -146,309 223,530 241,711 268,092 243,362 209,268 -
-
Net Worth 782,977 785,610 388,319 364,105 383,347 409,840 362,149 67.43%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 2,957 2,957 - - - - - -
Div Payout % 0.81% 0.79% - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 782,977 785,610 388,319 364,105 383,347 409,840 362,149 67.43%
NOSH 989,857 985,709 980,606 917,142 968,048 975,811 976,144 0.93%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 192.91% 163.54% 11.31% 12.13% 13.49% 14.37% 15.02% -
ROE 46.71% 47.94% 7.34% 9.17% 10.90% 9.96% 10.24% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 19.15 23.36 25.70 29.99 32.01 29.12 25.23 -16.83%
EPS 36.94 38.20 2.91 3.64 4.32 4.18 3.80 357.38%
DPS 0.30 0.30 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.791 0.797 0.396 0.397 0.396 0.42 0.371 65.88%
Adjusted Per Share Value based on latest NOSH - 917,142
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 12.90 15.67 17.15 18.72 21.09 19.34 16.76 -16.05%
EPS 24.89 25.63 1.94 2.27 2.84 2.78 2.52 362.27%
DPS 0.20 0.20 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5329 0.5347 0.2643 0.2478 0.2609 0.2789 0.2465 67.42%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.245 0.23 0.22 0.305 0.29 0.20 0.18 -
P/RPS 1.28 0.98 0.86 1.02 0.91 0.69 0.71 48.28%
P/EPS 0.66 0.60 7.57 8.38 6.72 4.78 4.74 -73.23%
EY 150.79 166.11 13.22 11.93 14.89 20.92 21.10 272.35%
DY 1.22 1.30 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.29 0.56 0.77 0.73 0.48 0.49 -26.36%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 28/05/15 25/02/15 25/11/14 21/08/14 22/05/14 27/02/14 -
Price 0.18 0.25 0.235 0.28 0.335 0.27 0.205 -
P/RPS 0.94 1.07 0.91 0.93 1.05 0.93 0.81 10.46%
P/EPS 0.49 0.65 8.08 7.69 7.76 6.45 5.40 -79.89%
EY 205.24 152.82 12.37 13.00 12.89 15.50 18.53 399.08%
DY 1.66 1.20 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.31 0.59 0.71 0.85 0.64 0.55 -44.16%

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