Highlights

[ASIAPAC] QoQ Annualized Quarter Result on 2018-09-30 [#2]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 29-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Sep-2018  [#2]
Profit Trend QoQ -     -11.37%    YoY -     17.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 105,240 144,411 118,270 112,268 95,944 193,560 170,370 -27.53%
  QoQ % -27.12% 22.10% 5.35% 17.01% -50.43% 13.61% -
  Horiz. % 61.77% 84.76% 69.42% 65.90% 56.31% 113.61% 100.00%
PBT 14,256 74,860 20,212 21,686 20,800 63,645 31,214 -40.78%
  QoQ % -80.96% 270.37% -6.80% 4.26% -67.32% 103.89% -
  Horiz. % 45.67% 239.82% 64.75% 69.47% 66.64% 203.89% 100.00%
Tax -5,636 -22,176 -5,234 -4,966 -1,936 -19,130 -7,365 -16.38%
  QoQ % 74.59% -323.64% -5.41% -156.51% 89.88% -159.73% -
  Horiz. % 76.52% 301.09% 71.07% 67.42% 26.29% 259.73% 100.00%
NP 8,620 52,684 14,977 16,720 18,864 44,515 23,849 -49.35%
  QoQ % -83.64% 251.76% -10.42% -11.37% -57.62% 86.65% -
  Horiz. % 36.14% 220.90% 62.80% 70.11% 79.10% 186.65% 100.00%
NP to SH 8,656 52,686 14,977 16,720 18,864 44,395 23,689 -48.98%
  QoQ % -83.57% 251.77% -10.42% -11.37% -57.51% 87.41% -
  Horiz. % 36.54% 222.40% 63.22% 70.58% 79.63% 187.41% 100.00%
Tax Rate 39.53 % 29.62 % 25.90 % 22.90 % 9.31 % 30.06 % 23.60 % 41.17%
  QoQ % 33.46% 14.36% 13.10% 145.97% -69.03% 27.37% -
  Horiz. % 167.50% 125.51% 109.75% 97.03% 39.45% 127.37% 100.00%
Total Cost 96,620 91,727 103,293 95,548 77,080 149,045 146,521 -24.30%
  QoQ % 5.33% -11.20% 8.11% 23.96% -48.28% 1.72% -
  Horiz. % 65.94% 62.60% 70.50% 65.21% 52.61% 101.72% 100.00%
Net Worth 1,505,224 1,501,093 1,443,072 1,441,585 1,440,952 991,713 951,382 35.89%
  QoQ % 0.28% 4.02% 0.10% 0.04% 45.30% 4.24% -
  Horiz. % 158.21% 157.78% 151.68% 151.53% 151.46% 104.24% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 1,505,224 1,501,093 1,443,072 1,441,585 1,440,952 991,713 951,382 35.89%
  QoQ % 0.28% 4.02% 0.10% 0.04% 45.30% 4.24% -
  Horiz. % 158.21% 157.78% 151.68% 151.53% 151.46% 104.24% 100.00%
NOSH 1,488,847 1,487,704 1,487,704 1,487,704 1,488,587 1,031,960 1,017,521 28.98%
  QoQ % 0.08% 0.00% 0.00% -0.06% 44.25% 1.42% -
  Horiz. % 146.32% 146.21% 146.21% 146.21% 146.30% 101.42% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 8.19 % 36.48 % 12.66 % 14.89 % 19.66 % 23.00 % 14.00 % -30.12%
  QoQ % -77.55% 188.15% -14.98% -24.26% -14.52% 64.29% -
  Horiz. % 58.50% 260.57% 90.43% 106.36% 140.43% 164.29% 100.00%
ROE 0.58 % 3.51 % 1.04 % 1.16 % 1.31 % 4.48 % 2.49 % -62.24%
  QoQ % -83.48% 237.50% -10.34% -11.45% -70.76% 79.92% -
  Horiz. % 23.29% 140.96% 41.77% 46.59% 52.61% 179.92% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 7.07 9.71 7.95 7.55 6.45 18.76 16.74 -43.80%
  QoQ % -27.19% 22.14% 5.30% 17.05% -65.62% 12.07% -
  Horiz. % 42.23% 58.00% 47.49% 45.10% 38.53% 112.07% 100.00%
EPS 0.84 5.09 1.44 1.62 1.84 4.36 2.40 -50.43%
  QoQ % -83.50% 253.47% -11.11% -11.96% -57.80% 81.67% -
  Horiz. % 35.00% 212.08% 60.00% 67.50% 76.67% 181.67% 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 1.0110 1.0090 0.9700 0.9690 0.9680 0.9610 0.9350 5.36%
  QoQ % 0.20% 4.02% 0.10% 0.10% 0.73% 2.78% -
  Horiz. % 108.13% 107.91% 103.74% 103.64% 103.53% 102.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,037,127
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 10.15 13.92 11.40 10.82 9.25 18.66 16.43 -27.53%
  QoQ % -27.08% 22.11% 5.36% 16.97% -50.43% 13.57% -
  Horiz. % 61.78% 84.72% 69.39% 65.86% 56.30% 113.57% 100.00%
EPS 0.83 5.08 1.44 1.61 1.82 4.28 2.28 -49.11%
  QoQ % -83.66% 252.78% -10.56% -11.54% -57.48% 87.72% -
  Horiz. % 36.40% 222.81% 63.16% 70.61% 79.82% 187.72% 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 1.4513 1.4474 1.3914 1.3900 1.3894 0.9562 0.9173 35.89%
  QoQ % 0.27% 4.02% 0.10% 0.04% 45.30% 4.24% -
  Horiz. % 158.21% 157.79% 151.68% 151.53% 151.47% 104.24% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.1250 0.1250 0.1150 0.1400 0.1450 0.1500 0.1600 -
P/RPS 1.77 1.29 1.45 1.86 2.25 0.80 0.96 50.53%
  QoQ % 37.21% -11.03% -22.04% -17.33% 181.25% -16.67% -
  Horiz. % 184.38% 134.38% 151.04% 193.75% 234.38% 83.33% 100.00%
P/EPS 21.50 3.53 11.42 12.46 11.44 3.49 6.87 114.40%
  QoQ % 509.07% -69.09% -8.35% 8.92% 227.79% -49.20% -
  Horiz. % 312.95% 51.38% 166.23% 181.37% 166.52% 50.80% 100.00%
EY 4.65 28.33 8.75 8.03 8.74 28.68 14.55 -53.35%
  QoQ % -83.59% 223.77% 8.97% -8.12% -69.53% 97.11% -
  Horiz. % 31.96% 194.71% 60.14% 55.19% 60.07% 197.11% 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 0.12 0.12 0.12 0.14 0.15 0.16 0.17 -20.77%
  QoQ % 0.00% 0.00% -14.29% -6.67% -6.25% -5.88% -
  Horiz. % 70.59% 70.59% 70.59% 82.35% 88.24% 94.12% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 23/08/19 28/05/19 25/02/19 29/11/18 28/08/18 28/05/18 26/02/18 -
Price 0.1300 0.1250 0.1200 0.1150 0.1500 0.1500 0.1600 -
P/RPS 1.84 1.29 1.51 1.52 2.33 0.80 0.96 54.48%
  QoQ % 42.64% -14.57% -0.66% -34.76% 191.25% -16.67% -
  Horiz. % 191.67% 134.38% 157.29% 158.33% 242.71% 83.33% 100.00%
P/EPS 22.36 3.53 11.92 10.23 11.84 3.49 6.87 120.10%
  QoQ % 533.43% -70.39% 16.52% -13.60% 239.26% -49.20% -
  Horiz. % 325.47% 51.38% 173.51% 148.91% 172.34% 50.80% 100.00%
EY 4.47 28.33 8.39 9.77 8.45 28.68 14.55 -54.57%
  QoQ % -84.22% 237.66% -14.12% 15.62% -70.54% 97.11% -
  Horiz. % 30.72% 194.71% 57.66% 67.15% 58.08% 197.11% 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 0.13 0.12 0.12 0.12 0.15 0.16 0.17 -16.42%
  QoQ % 8.33% 0.00% 0.00% -20.00% -6.25% -5.88% -
  Horiz. % 76.47% 70.59% 70.59% 70.59% 88.24% 94.12% 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.
 


 

453  209  531  786 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.305+0.03 
 ISTONE 0.20+0.025 
 SAPNRG 0.28+0.01 
 GPACKET-WB 0.2550.00 
 VSOLAR 0.10-0.005 
 HSI-H8E 0.24-0.025 
 PWORTH 0.045-0.005 
 MNC 0.10+0.005 
 HSI-H8B 0.265-0.035 
 OCK-WA 0.13+0.015 

TOP ARTICLES

1. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
2. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
3. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
4. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
5. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
6. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
7. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
8. 步入正轨反守为攻的通源工业 Tguan 步入正轨反守为攻的通源工业 Tguan
Partners & Brokers