Highlights

[ASIAPAC] QoQ Annualized Quarter Result on 2017-06-30 [#1]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 28-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 30-Jun-2017  [#1]
Profit Trend QoQ -     74.62%    YoY -     127.89%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 193,560 170,370 185,328 204,380 268,328 237,336 222,560 -8.90%
  QoQ % 13.61% -8.07% -9.32% -23.83% 13.06% 6.64% -
  Horiz. % 86.97% 76.55% 83.27% 91.83% 120.56% 106.64% 100.00%
PBT 63,645 31,214 19,796 20,720 14,693 7,316 5,466 414.49%
  QoQ % 103.89% 57.68% -4.46% 41.02% 100.83% 33.85% -
  Horiz. % 1,164.38% 571.07% 362.17% 379.07% 268.81% 133.85% 100.00%
Tax -19,130 -7,365 -5,524 -5,324 -5,908 -5,760 -4,478 163.51%
  QoQ % -159.73% -33.33% -3.76% 9.88% -2.57% -28.63% -
  Horiz. % 427.20% 164.48% 123.36% 118.89% 131.93% 128.63% 100.00%
NP 44,515 23,849 14,272 15,396 8,785 1,556 988 1,169.13%
  QoQ % 86.65% 67.11% -7.30% 75.25% 464.59% 57.49% -
  Horiz. % 4,505.57% 2,413.90% 1,444.53% 1,558.30% 889.17% 157.49% 100.00%
NP to SH 44,395 23,689 14,272 15,396 8,817 1,588 1,016 1,143.44%
  QoQ % 87.41% 65.98% -7.30% 74.62% 455.23% 56.30% -
  Horiz. % 4,369.59% 2,331.63% 1,404.72% 1,515.35% 867.81% 156.30% 100.00%
Tax Rate 30.06 % 23.60 % 27.90 % 25.69 % 40.21 % 78.73 % 81.92 % -48.78%
  QoQ % 27.37% -15.41% 8.60% -36.11% -48.93% -3.89% -
  Horiz. % 36.69% 28.81% 34.06% 31.36% 49.08% 96.11% 100.00%
Total Cost 149,045 146,521 171,056 188,984 259,543 235,780 221,572 -23.25%
  QoQ % 1.72% -14.34% -9.49% -27.19% 10.08% 6.41% -
  Horiz. % 67.27% 66.13% 77.20% 85.29% 117.14% 106.41% 100.00%
Net Worth 991,713 951,382 953,912 914,137 859,871 863,531 882,904 8.06%
  QoQ % 4.24% -0.27% 4.35% 6.31% -0.42% -2.19% -
  Horiz. % 112.32% 107.76% 108.04% 103.54% 97.39% 97.81% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 991,713 951,382 953,912 914,137 859,871 863,531 882,904 8.06%
  QoQ % 4.24% -0.27% 4.35% 6.31% -0.42% -2.19% -
  Horiz. % 112.32% 107.76% 108.04% 103.54% 97.39% 97.81% 100.00%
NOSH 1,031,960 1,017,521 1,005,070 962,249 991,777 992,565 1,015,999 1.05%
  QoQ % 1.42% 1.24% 4.45% -2.98% -0.08% -2.31% -
  Horiz. % 101.57% 100.15% 98.92% 94.71% 97.62% 97.69% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 23.00 % 14.00 % 7.70 % 7.53 % 3.27 % 0.66 % 0.44 % 1,301.41%
  QoQ % 64.29% 81.82% 2.26% 130.28% 395.45% 50.00% -
  Horiz. % 5,227.27% 3,181.82% 1,750.00% 1,711.36% 743.18% 150.00% 100.00%
ROE 4.48 % 2.49 % 1.50 % 1.68 % 1.03 % 0.18 % 0.12 % 1,019.50%
  QoQ % 79.92% 66.00% -10.71% 63.11% 472.22% 50.00% -
  Horiz. % 3,733.33% 2,075.00% 1,250.00% 1,400.00% 858.33% 150.00% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 18.76 16.74 18.44 21.24 27.06 23.91 21.91 -9.84%
  QoQ % 12.07% -9.22% -13.18% -21.51% 13.17% 9.13% -
  Horiz. % 85.62% 76.40% 84.16% 96.94% 123.51% 109.13% 100.00%
EPS 4.36 2.40 1.42 1.60 0.89 0.16 0.10 1,141.62%
  QoQ % 81.67% 69.01% -11.25% 79.78% 456.25% 60.00% -
  Horiz. % 4,360.00% 2,400.00% 1,420.00% 1,600.00% 890.00% 160.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.9610 0.9350 0.9491 0.9500 0.8670 0.8700 0.8690 6.95%
  QoQ % 2.78% -1.49% -0.09% 9.57% -0.34% 0.12% -
  Horiz. % 110.59% 107.59% 109.22% 109.32% 99.77% 100.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,037,127
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 18.66 16.43 17.87 19.71 25.87 22.88 21.46 -8.91%
  QoQ % 13.57% -8.06% -9.34% -23.81% 13.07% 6.62% -
  Horiz. % 86.95% 76.56% 83.27% 91.85% 120.55% 106.62% 100.00%
EPS 4.28 2.28 1.38 1.48 0.85 0.15 0.10 1,126.38%
  QoQ % 87.72% 65.22% -6.76% 74.12% 466.67% 50.00% -
  Horiz. % 4,280.00% 2,280.00% 1,380.00% 1,480.00% 850.00% 150.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.9562 0.9173 0.9198 0.8814 0.8291 0.8326 0.8513 8.06%
  QoQ % 4.24% -0.27% 4.36% 6.31% -0.42% -2.20% -
  Horiz. % 112.32% 107.75% 108.05% 103.54% 97.39% 97.80% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.1500 0.1600 0.1600 0.1700 0.1900 0.1550 0.1650 -
P/RPS 0.80 0.96 0.87 0.80 0.70 0.65 0.75 4.40%
  QoQ % -16.67% 10.34% 8.75% 14.29% 7.69% -13.33% -
  Horiz. % 106.67% 128.00% 116.00% 106.67% 93.33% 86.67% 100.00%
P/EPS 3.49 6.87 11.27 10.63 21.37 96.88 165.00 -92.37%
  QoQ % -49.20% -39.04% 6.02% -50.26% -77.94% -41.28% -
  Horiz. % 2.12% 4.16% 6.83% 6.44% 12.95% 58.72% 100.00%
EY 28.68 14.55 8.88 9.41 4.68 1.03 0.61 1,205.73%
  QoQ % 97.11% 63.85% -5.63% 101.07% 354.37% 68.85% -
  Horiz. % 4,701.64% 2,385.25% 1,455.74% 1,542.62% 767.21% 168.85% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.16 0.17 0.17 0.18 0.22 0.18 0.19 -10.83%
  QoQ % -5.88% 0.00% -5.56% -18.18% 22.22% -5.26% -
  Horiz. % 84.21% 89.47% 89.47% 94.74% 115.79% 94.74% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 28/05/18 26/02/18 24/11/17 28/08/17 31/05/17 22/02/17 28/11/16 -
Price 0.1500 0.1600 0.1700 0.1600 0.1700 0.1700 0.1500 -
P/RPS 0.80 0.96 0.92 0.75 0.63 0.71 0.68 11.45%
  QoQ % -16.67% 4.35% 22.67% 19.05% -11.27% 4.41% -
  Horiz. % 117.65% 141.18% 135.29% 110.29% 92.65% 104.41% 100.00%
P/EPS 3.49 6.87 11.97 10.00 19.12 106.26 150.00 -91.87%
  QoQ % -49.20% -42.61% 19.70% -47.70% -82.01% -29.16% -
  Horiz. % 2.33% 4.58% 7.98% 6.67% 12.75% 70.84% 100.00%
EY 28.68 14.55 8.35 10.00 5.23 0.94 0.67 1,126.49%
  QoQ % 97.11% 74.25% -16.50% 91.20% 456.38% 40.30% -
  Horiz. % 4,280.60% 2,171.64% 1,246.27% 1,492.54% 780.60% 140.30% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.16 0.17 0.18 0.17 0.20 0.20 0.17 -3.96%
  QoQ % -5.88% -5.56% 5.88% -15.00% 0.00% 17.65% -
  Horiz. % 94.12% 100.00% 105.88% 100.00% 117.65% 117.65% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

212  301  502  1299 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.14+0.01 
 KNM 0.405-0.005 
 ALAM-WA 0.07+0.005 
 FINTEC 0.080.00 
 SEACERA 0.41-0.08 
 HSI-H8F 0.36+0.07 
 MYEG 1.21+0.04 
 HSI-C7K 0.33-0.065 
 HSI-C7J 0.10-0.025 
 EKOVEST 0.83+0.015 

TOP ARTICLES

1. Construction Sectors - Big project going to announce soon? PatrickTheBull
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. ALAM MARITIM: SUPER BULL CYCLE AHEAD AND RIDE THE WAVE! Fat profit stock
6. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
7. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
8. Sedania Innovator - The next E-SPORT GIANT The Investment Journey with AlexChong
Partners & Brokers