Highlights

[ASIAPAC] QoQ Annualized Quarter Result on 2015-09-30 [#2]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 26-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Sep-2015  [#2]
Profit Trend QoQ -     17.09%    YoY -     -349.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 243,160 154,905 129,420 98,678 84,268 230,312 226,926 4.72%
  QoQ % 56.97% 19.69% 31.15% 17.10% -63.41% 1.49% -
  Horiz. % 107.15% 68.26% 57.03% 43.48% 37.13% 101.49% 100.00%
PBT 9,324 88,076 22,125 -22,684 -27,500 528,544 22,822 -44.97%
  QoQ % -89.41% 298.08% 197.54% 17.51% -105.20% 2,215.87% -
  Horiz. % 40.85% 385.91% 96.94% -99.39% -120.49% 2,315.87% 100.00%
Tax -2,596 -14,465 -720 -318 -224 -151,265 -12,370 -64.72%
  QoQ % 82.05% -1,909.03% -126.42% -41.96% 99.85% -1,122.77% -
  Horiz. % 20.99% 116.93% 5.82% 2.57% 1.81% 1,222.77% 100.00%
NP 6,728 73,611 21,405 -23,002 -27,724 377,279 10,452 -25.47%
  QoQ % -90.86% 243.89% 193.06% 17.03% -107.35% 3,509.63% -
  Horiz. % 64.37% 704.28% 204.80% -220.07% -265.25% 3,609.63% 100.00%
NP to SH 6,756 73,634 21,425 -22,980 -27,716 377,291 10,462 -25.31%
  QoQ % -90.82% 243.68% 193.23% 17.09% -107.35% 3,506.07% -
  Horiz. % 64.57% 703.78% 204.78% -219.64% -264.90% 3,606.07% 100.00%
Tax Rate 27.84 % 16.42 % 3.25 % - % - % 28.62 % 54.20 % -35.89%
  QoQ % 69.55% 405.23% 0.00% 0.00% 0.00% -47.20% -
  Horiz. % 51.37% 30.30% 6.00% 0.00% 0.00% 52.80% 100.00%
Total Cost 236,432 81,294 108,014 121,680 111,992 -146,967 216,474 6.06%
  QoQ % 190.84% -24.74% -11.23% 8.65% 176.20% -167.89% -
  Horiz. % 109.22% 37.55% 49.90% 56.21% 51.73% -67.89% 100.00%
Net Worth 864,370 862,564 804,441 779,537 782,977 785,735 388,426 70.53%
  QoQ % 0.21% 7.23% 3.19% -0.44% -0.35% 102.29% -
  Horiz. % 222.53% 222.07% 207.10% 200.69% 201.58% 202.29% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - 2,957 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 0.78 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 864,370 862,564 804,441 779,537 782,977 785,735 388,426 70.53%
  QoQ % 0.21% 7.23% 3.19% -0.44% -0.35% 102.29% -
  Horiz. % 222.53% 222.07% 207.10% 200.69% 201.58% 202.29% 100.00%
NOSH 993,529 992,594 991,913 990,517 989,857 985,866 980,874 0.86%
  QoQ % 0.09% 0.07% 0.14% 0.07% 0.40% 0.51% -
  Horiz. % 101.29% 101.19% 101.13% 100.98% 100.92% 100.51% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 2.77 % 47.52 % 16.54 % -23.31 % -32.90 % 163.81 % 4.61 % -28.82%
  QoQ % -94.17% 187.30% 170.96% 29.15% -120.08% 3,453.36% -
  Horiz. % 60.09% 1,030.80% 358.79% -505.64% -713.67% 3,553.36% 100.00%
ROE 0.78 % 8.54 % 2.66 % -2.95 % -3.54 % 48.02 % 2.69 % -56.22%
  QoQ % -90.87% 221.05% 190.17% 16.67% -107.37% 1,685.13% -
  Horiz. % 29.00% 317.47% 98.88% -109.67% -131.60% 1,785.13% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 24.47 15.61 13.05 9.96 8.51 23.36 23.14 3.80%
  QoQ % 56.76% 19.62% 31.02% 17.04% -63.57% 0.95% -
  Horiz. % 105.75% 67.46% 56.40% 43.04% 36.78% 100.95% 100.00%
EPS 0.68 7.40 2.16 -2.32 -2.80 38.27 1.07 -26.10%
  QoQ % -90.81% 242.59% 193.10% 17.14% -107.32% 3,476.64% -
  Horiz. % 63.55% 691.59% 201.87% -216.82% -261.68% 3,576.64% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.30 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.8700 0.8690 0.8110 0.7870 0.7910 0.7970 0.3960 69.08%
  QoQ % 0.12% 7.15% 3.05% -0.51% -0.75% 101.26% -
  Horiz. % 219.70% 219.44% 204.80% 198.74% 199.75% 201.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,046,537
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 23.23 14.80 12.37 9.43 8.05 22.01 21.68 4.72%
  QoQ % 56.96% 19.64% 31.18% 17.14% -63.43% 1.52% -
  Horiz. % 107.15% 68.27% 57.06% 43.50% 37.13% 101.52% 100.00%
EPS 0.65 7.04 2.05 -2.20 -2.65 36.05 1.00 -24.98%
  QoQ % -90.77% 243.41% 193.18% 16.98% -107.35% 3,505.00% -
  Horiz. % 65.00% 704.00% 205.00% -220.00% -265.00% 3,605.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.28 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.8259 0.8242 0.7687 0.7449 0.7482 0.7508 0.3712 70.51%
  QoQ % 0.21% 7.22% 3.20% -0.44% -0.35% 102.26% -
  Horiz. % 222.49% 222.04% 207.09% 200.67% 201.56% 202.26% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.1750 0.1900 0.2000 0.2000 0.2450 0.2300 0.2200 -
P/RPS 0.72 1.22 1.53 2.01 2.88 0.98 0.95 -16.89%
  QoQ % -40.98% -20.26% -23.88% -30.21% 193.88% 3.16% -
  Horiz. % 75.79% 128.42% 161.05% 211.58% 303.16% 103.16% 100.00%
P/EPS 25.74 2.56 9.26 -8.62 -8.75 0.60 20.63 15.91%
  QoQ % 905.47% -72.35% 207.42% 1.49% -1,558.33% -97.09% -
  Horiz. % 124.77% 12.41% 44.89% -41.78% -42.41% 2.91% 100.00%
EY 3.89 39.04 10.80 -11.60 -11.43 166.39 4.85 -13.69%
  QoQ % -90.04% 261.48% 193.10% -1.49% -106.87% 3,330.72% -
  Horiz. % 80.21% 804.95% 222.68% -239.18% -235.67% 3,430.72% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.30 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.20 0.22 0.25 0.25 0.31 0.29 0.56 -49.69%
  QoQ % -9.09% -12.00% 0.00% -19.35% 6.90% -48.21% -
  Horiz. % 35.71% 39.29% 44.64% 44.64% 55.36% 51.79% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 30/05/16 24/02/16 26/11/15 27/08/15 28/05/15 25/02/15 -
Price 0.1650 0.1800 0.1900 0.2100 0.1800 0.2500 0.2350 -
P/RPS 0.67 1.15 1.46 2.11 2.11 1.07 1.02 -24.46%
  QoQ % -41.74% -21.23% -30.81% 0.00% 97.20% 4.90% -
  Horiz. % 65.69% 112.75% 143.14% 206.86% 206.86% 104.90% 100.00%
P/EPS 24.26 2.43 8.80 -9.05 -6.43 0.65 22.03 6.65%
  QoQ % 898.35% -72.39% 197.24% -40.75% -1,089.23% -97.05% -
  Horiz. % 110.12% 11.03% 39.95% -41.08% -29.19% 2.95% 100.00%
EY 4.12 41.21 11.37 -11.05 -15.56 153.08 4.54 -6.27%
  QoQ % -90.00% 262.45% 202.90% 28.98% -110.16% 3,271.81% -
  Horiz. % 90.75% 907.71% 250.44% -243.39% -342.73% 3,371.81% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.20 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.19 0.21 0.23 0.27 0.23 0.31 0.59 -53.05%
  QoQ % -9.52% -8.70% -14.81% 17.39% -25.81% -47.46% -
  Horiz. % 32.20% 35.59% 38.98% 45.76% 38.98% 52.54% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

438  423  589 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.86+0.005 
 AVI 0.17+0.06 
 SERBADK 0.605-0.035 
 ITRONIC 0.21+0.03 
 DNEX-WD 0.325+0.02 
 VIZIONE 0.195-0.01 
 PWF-WA 0.055+0.005 
 SCOMI 0.05-0.005 
 YGL 0.27+0.01 
 SERBADK-WA 0.085-0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS