[ASIAPAC] QoQ TTM 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- 24.55%
YoY- 427.03%
Quarter Report
Latest QR
Upcoming QR
ASIAPAC's Result
ASIAPAC's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 275,085 309,887 284,191 246,270 197,702 123,903 103,238 92.08%
PBT 36,446 45,929 43,367 32,160 23,209 10,826 6,291 222.22%
Tax -3,072 -4,134 -2,538 4,842 6,485 9,469 11,269 -
NP 33,374 41,795 40,829 37,002 29,694 20,295 17,560 53.37%
-
NP to SH 33,382 41,800 40,832 37,071 29,763 20,363 17,628 53.00%
-
Tax Rate 8.43% 9.00% 5.85% -15.06% -27.94% -87.47% -179.13% -
Total Cost 241,711 268,092 243,362 209,268 168,008 103,608 85,678 99.53%
-
Net Worth 364,105 383,347 409,840 362,149 354,567 342,694 341,502 4.36%
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 364,105 383,347 409,840 362,149 354,567 342,694 341,502 4.36%
NOSH 917,142 968,048 975,811 976,144 974,086 968,064 975,722 -4.04%
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 12.13% 13.49% 14.37% 15.02% 15.02% 16.38% 17.01% -
ROE 9.17% 10.90% 9.96% 10.24% 8.39% 5.94% 5.16% -
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 29.99 32.01 29.12 25.23 20.30 12.80 10.58 100.16%
EPS 3.64 4.32 4.18 3.80 3.06 2.10 1.81 59.25%
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 0.35 8.75%
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 18.72 21.09 19.34 16.76 13.46 8.43 7.03 92.00%
EPS 2.27 2.84 2.78 2.52 2.03 1.39 1.20 52.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2478 0.2609 0.2789 0.2465 0.2413 0.2332 0.2324 4.36%
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 1.02 0.91 0.69 0.71 0.74 1.05 1.04 -1.28%
P/EPS 8.38 6.72 4.78 4.74 4.91 6.42 6.09 23.68%
EY 11.93 14.89 20.92 21.10 20.37 15.58 16.42 -19.16%
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 0.93 1.05 0.93 0.81 0.76 1.02 1.18 -14.66%
P/EPS 7.69 7.76 6.45 5.40 5.07 6.18 6.92 7.28%
EY 13.00 12.89 15.50 18.53 19.71 16.18 14.45 -6.80%
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