Highlights

[ASIAPAC] QoQ Annualized Quarter Result on 2017-12-31 [#3]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 26-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Dec-2017  [#3]
Profit Trend QoQ -     65.98%    YoY -     1,391.77%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 112,268 95,944 193,560 170,370 185,328 204,380 268,328 -44.03%
  QoQ % 17.01% -50.43% 13.61% -8.07% -9.32% -23.83% -
  Horiz. % 41.84% 35.76% 72.14% 63.49% 69.07% 76.17% 100.00%
PBT 21,686 20,800 63,645 31,214 19,796 20,720 14,693 29.60%
  QoQ % 4.26% -67.32% 103.89% 57.68% -4.46% 41.02% -
  Horiz. % 147.59% 141.56% 433.17% 212.45% 134.73% 141.02% 100.00%
Tax -4,966 -1,936 -19,130 -7,365 -5,524 -5,324 -5,908 -10.92%
  QoQ % -156.51% 89.88% -159.73% -33.33% -3.76% 9.88% -
  Horiz. % 84.06% 32.77% 323.80% 124.67% 93.50% 90.12% 100.00%
NP 16,720 18,864 44,515 23,849 14,272 15,396 8,785 53.52%
  QoQ % -11.37% -57.62% 86.65% 67.11% -7.30% 75.25% -
  Horiz. % 190.32% 214.73% 506.72% 271.48% 162.46% 175.25% 100.00%
NP to SH 16,720 18,864 44,395 23,689 14,272 15,396 8,817 53.15%
  QoQ % -11.37% -57.51% 87.41% 65.98% -7.30% 74.62% -
  Horiz. % 189.63% 213.95% 503.52% 268.68% 161.87% 174.62% 100.00%
Tax Rate 22.90 % 9.31 % 30.06 % 23.60 % 27.90 % 25.69 % 40.21 % -31.27%
  QoQ % 145.97% -69.03% 27.37% -15.41% 8.60% -36.11% -
  Horiz. % 56.95% 23.15% 74.76% 58.69% 69.39% 63.89% 100.00%
Total Cost 95,548 77,080 149,045 146,521 171,056 188,984 259,543 -48.60%
  QoQ % 23.96% -48.28% 1.72% -14.34% -9.49% -27.19% -
  Horiz. % 36.81% 29.70% 57.43% 56.45% 65.91% 72.81% 100.00%
Net Worth 1,441,585 1,440,952 991,713 951,382 953,912 914,137 859,871 41.08%
  QoQ % 0.04% 45.30% 4.24% -0.27% 4.35% 6.31% -
  Horiz. % 167.65% 167.58% 115.33% 110.64% 110.94% 106.31% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,441,585 1,440,952 991,713 951,382 953,912 914,137 859,871 41.08%
  QoQ % 0.04% 45.30% 4.24% -0.27% 4.35% 6.31% -
  Horiz. % 167.65% 167.58% 115.33% 110.64% 110.94% 106.31% 100.00%
NOSH 1,487,704 1,488,587 1,031,960 1,017,521 1,005,070 962,249 991,777 31.01%
  QoQ % -0.06% 44.25% 1.42% 1.24% 4.45% -2.98% -
  Horiz. % 150.00% 150.09% 104.05% 102.60% 101.34% 97.02% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 14.89 % 19.66 % 23.00 % 14.00 % 7.70 % 7.53 % 3.27 % 174.47%
  QoQ % -24.26% -14.52% 64.29% 81.82% 2.26% 130.28% -
  Horiz. % 455.35% 601.22% 703.36% 428.13% 235.47% 230.28% 100.00%
ROE 1.16 % 1.31 % 4.48 % 2.49 % 1.50 % 1.68 % 1.03 % 8.24%
  QoQ % -11.45% -70.76% 79.92% 66.00% -10.71% 63.11% -
  Horiz. % 112.62% 127.18% 434.95% 241.75% 145.63% 163.11% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 7.55 6.45 18.76 16.74 18.44 21.24 27.06 -57.27%
  QoQ % 17.05% -65.62% 12.07% -9.22% -13.18% -21.51% -
  Horiz. % 27.90% 23.84% 69.33% 61.86% 68.14% 78.49% 100.00%
EPS 1.62 1.84 4.36 2.40 1.42 1.60 0.89 49.02%
  QoQ % -11.96% -57.80% 81.67% 69.01% -11.25% 79.78% -
  Horiz. % 182.02% 206.74% 489.89% 269.66% 159.55% 179.78% 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 0.9690 0.9680 0.9610 0.9350 0.9491 0.9500 0.8670 7.69%
  QoQ % 0.10% 0.73% 2.78% -1.49% -0.09% 9.57% -
  Horiz. % 111.76% 111.65% 110.84% 107.84% 109.47% 109.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,037,127
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 10.82 9.25 18.66 16.43 17.87 19.71 25.87 -44.04%
  QoQ % 16.97% -50.43% 13.57% -8.06% -9.34% -23.81% -
  Horiz. % 41.82% 35.76% 72.13% 63.51% 69.08% 76.19% 100.00%
EPS 1.61 1.82 4.28 2.28 1.38 1.48 0.85 53.03%
  QoQ % -11.54% -57.48% 87.72% 65.22% -6.76% 74.12% -
  Horiz. % 189.41% 214.12% 503.53% 268.24% 162.35% 174.12% 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 1.3900 1.3894 0.9562 0.9173 0.9198 0.8814 0.8291 41.08%
  QoQ % 0.04% 45.30% 4.24% -0.27% 4.36% 6.31% -
  Horiz. % 167.65% 167.58% 115.33% 110.64% 110.94% 106.31% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.1400 0.1450 0.1500 0.1600 0.1600 0.1700 0.1900 -
P/RPS 1.86 2.25 0.80 0.96 0.87 0.80 0.70 91.73%
  QoQ % -17.33% 181.25% -16.67% 10.34% 8.75% 14.29% -
  Horiz. % 265.71% 321.43% 114.29% 137.14% 124.29% 114.29% 100.00%
P/EPS 12.46 11.44 3.49 6.87 11.27 10.63 21.37 -30.18%
  QoQ % 8.92% 227.79% -49.20% -39.04% 6.02% -50.26% -
  Horiz. % 58.31% 53.53% 16.33% 32.15% 52.74% 49.74% 100.00%
EY 8.03 8.74 28.68 14.55 8.88 9.41 4.68 43.28%
  QoQ % -8.12% -69.53% 97.11% 63.85% -5.63% 101.07% -
  Horiz. % 171.58% 186.75% 612.82% 310.90% 189.74% 201.07% 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 0.14 0.15 0.16 0.17 0.17 0.18 0.22 -26.00%
  QoQ % -6.67% -6.25% -5.88% 0.00% -5.56% -18.18% -
  Horiz. % 63.64% 68.18% 72.73% 77.27% 77.27% 81.82% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 28/08/18 28/05/18 26/02/18 24/11/17 28/08/17 31/05/17 -
Price 0.1150 0.1500 0.1500 0.1600 0.1700 0.1600 0.1700 -
P/RPS 1.52 2.33 0.80 0.96 0.92 0.75 0.63 79.79%
  QoQ % -34.76% 191.25% -16.67% 4.35% 22.67% 19.05% -
  Horiz. % 241.27% 369.84% 126.98% 152.38% 146.03% 119.05% 100.00%
P/EPS 10.23 11.84 3.49 6.87 11.97 10.00 19.12 -34.07%
  QoQ % -13.60% 239.26% -49.20% -42.61% 19.70% -47.70% -
  Horiz. % 53.50% 61.92% 18.25% 35.93% 62.60% 52.30% 100.00%
EY 9.77 8.45 28.68 14.55 8.35 10.00 5.23 51.62%
  QoQ % 15.62% -70.54% 97.11% 74.25% -16.50% 91.20% -
  Horiz. % 186.81% 161.57% 548.37% 278.20% 159.66% 191.20% 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 0.15 0.16 0.17 0.18 0.17 0.20 -28.84%
  QoQ % -20.00% -6.25% -5.88% -5.56% 5.88% -15.00% -
  Horiz. % 60.00% 75.00% 80.00% 85.00% 90.00% 85.00% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers