[ASIAPAC] YoY 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
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 216,846 166,696 275,085 197,702 46,246 94,070 55,733 25.38%
PBT 102,151 506,813 36,446 23,209 -5,734 24,702 15,965 36.21%
Tax -16,545 -146,340 -3,072 6,485 10,171 -1,853 -4,899 22.46%
NP 85,606 360,473 33,374 29,694 4,437 22,849 11,066 40.58%
-
NP to SH 85,632 360,490 33,382 29,763 4,488 22,849 11,061 40.60%
-
Tax Rate 16.20% 28.87% 8.43% -27.94% - 7.50% 30.69% -
Total Cost 131,240 -193,777 241,711 168,008 41,809 71,221 44,667 19.65%
-
Net Worth 855,240 780,327 364,105 354,567 375,100 301,242 307,745 18.55%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - 2,957 - - - - - -
Div Payout % - 0.82% - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 855,240 780,327 364,105 354,567 375,100 301,242 307,745 18.55%
NOSH 984,166 991,521 917,142 974,086 1,136,666 912,857 992,727 -0.14%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 39.48% 216.25% 12.13% 15.02% 9.59% 24.29% 19.86% -
ROE 10.01% 46.20% 9.17% 8.39% 1.20% 7.58% 3.59% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 22.03 16.81 29.99 20.30 4.07 10.31 5.61 25.57%
EPS 8.70 36.36 3.64 3.06 0.39 2.50 1.11 40.89%
DPS 0.00 0.30 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.869 0.787 0.397 0.364 0.33 0.33 0.31 18.72%
Adjusted Per Share Value based on latest NOSH - 974,086
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 14.56 11.20 18.48 13.28 3.11 6.32 3.74 25.39%
EPS 5.75 24.21 2.24 2.00 0.30 1.53 0.74 40.69%
DPS 0.00 0.20 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5744 0.5241 0.2446 0.2381 0.2519 0.2023 0.2067 18.55%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.165 0.20 0.305 0.15 0.11 0.08 0.10 -
P/RPS 0.75 1.19 1.02 0.74 2.70 0.78 1.78 -13.40%
P/EPS 1.90 0.55 8.38 4.91 27.86 3.20 8.98 -22.78%
EY 52.73 181.79 11.93 20.37 3.59 31.29 11.14 29.54%
DY 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.25 0.77 0.41 0.33 0.24 0.32 -8.31%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 26/11/15 25/11/14 27/11/13 26/11/12 23/11/11 23/11/10 -
Price 0.15 0.21 0.28 0.155 0.10 0.10 0.10 -
P/RPS 0.68 1.25 0.93 0.76 2.46 0.97 1.78 -14.80%
P/EPS 1.72 0.58 7.69 5.07 25.33 4.00 8.98 -24.05%
EY 58.01 173.13 13.00 19.71 3.95 25.03 11.14 31.62%
DY 0.00 1.43 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.27 0.71 0.43 0.30 0.30 0.32 -9.99%

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