[ASIAPAC] QoQ TTM Result on 31-Mar-2013 [#4]

Stock
[ASIAPAC] ASIAN PAC HOLDINGS BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 150.61%
YoY- 12.27%
Quarter Report
Latest QR
Upcoming QR
ASIAPAC's Result
ASIAPAC's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 246,270 197,702 123,903 103,238 72,299 46,246 53,625 175.52%
PBT 32,160 23,209 10,826 6,291 -3,395 -5,734 -4,394 -
Tax 4,842 6,485 9,469 11,269 10,378 10,171 9,811 -37.46%
NP 37,002 29,694 20,295 17,560 6,983 4,437 5,417 258.74%
-
NP to SH 37,071 29,763 20,363 17,628 7,034 4,488 5,468 256.96%
-
Tax Rate -15.06% -27.94% -87.47% -179.13% - - - -
Total Cost 209,268 168,008 103,608 85,678 65,316 41,809 48,208 165.39%
-
Net Worth 362,149 354,567 342,694 341,502 327,525 375,100 292,600 15.23%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 362,149 354,567 342,694 341,502 327,525 375,100 292,600 15.23%
NOSH 976,144 974,086 968,064 975,722 992,500 1,136,666 886,666 6.60%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 15.02% 15.02% 16.38% 17.01% 9.66% 9.59% 10.10% -
ROE 10.24% 8.39% 5.94% 5.16% 2.15% 1.20% 1.87% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 25.23 20.30 12.80 10.58 7.28 4.07 6.05 158.41%
EPS 3.80 3.06 2.10 1.81 0.71 0.39 0.62 233.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.371 0.364 0.354 0.35 0.33 0.33 0.33 8.09%
Adjusted Per Share Value based on latest NOSH - 975,722
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 16.76 13.46 8.43 7.03 4.92 3.15 3.65 175.49%
EPS 2.52 2.03 1.39 1.20 0.48 0.31 0.37 258.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2465 0.2413 0.2332 0.2324 0.2229 0.2553 0.1991 15.25%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.18 0.15 0.135 0.11 0.10 0.11 0.11 -
P/RPS 0.71 0.74 1.05 1.04 1.37 2.70 1.82 -46.51%
P/EPS 4.74 4.91 6.42 6.09 14.11 27.86 17.84 -58.57%
EY 21.10 20.37 15.58 16.42 7.09 3.59 5.61 141.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.41 0.38 0.31 0.30 0.33 0.33 30.05%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 27/11/13 28/08/13 28/05/13 28/02/13 26/11/12 27/08/12 -
Price 0.205 0.155 0.13 0.125 0.105 0.10 0.11 -
P/RPS 0.81 0.76 1.02 1.18 1.44 2.46 1.82 -41.62%
P/EPS 5.40 5.07 6.18 6.92 14.82 25.33 17.84 -54.82%
EY 18.53 19.71 16.18 14.45 6.75 3.95 5.61 121.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.43 0.37 0.36 0.32 0.30 0.33 40.44%

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