Highlights

[ASIAPAC] QoQ Annualized Quarter Result on 2018-12-31 [#3]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 25-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 31-Dec-2018  [#3]
Profit Trend QoQ -     -10.42%    YoY -     -36.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 118,270 112,268 95,944 193,560 170,370 185,328 204,380 -30.49%
  QoQ % 5.35% 17.01% -50.43% 13.61% -8.07% -9.32% -
  Horiz. % 57.87% 54.93% 46.94% 94.71% 83.36% 90.68% 100.00%
PBT 20,212 21,686 20,800 63,645 31,214 19,796 20,720 -1.64%
  QoQ % -6.80% 4.26% -67.32% 103.89% 57.68% -4.46% -
  Horiz. % 97.55% 104.66% 100.39% 307.17% 150.65% 95.54% 100.00%
Tax -5,234 -4,966 -1,936 -19,130 -7,365 -5,524 -5,324 -1.12%
  QoQ % -5.41% -156.51% 89.88% -159.73% -33.33% -3.76% -
  Horiz. % 98.32% 93.28% 36.36% 359.32% 138.34% 103.76% 100.00%
NP 14,977 16,720 18,864 44,515 23,849 14,272 15,396 -1.82%
  QoQ % -10.42% -11.37% -57.62% 86.65% 67.11% -7.30% -
  Horiz. % 97.28% 108.60% 122.53% 289.13% 154.91% 92.70% 100.00%
NP to SH 14,977 16,720 18,864 44,395 23,689 14,272 15,396 -1.82%
  QoQ % -10.42% -11.37% -57.51% 87.41% 65.98% -7.30% -
  Horiz. % 97.28% 108.60% 122.53% 288.35% 153.87% 92.70% 100.00%
Tax Rate 25.90 % 22.90 % 9.31 % 30.06 % 23.60 % 27.90 % 25.69 % 0.54%
  QoQ % 13.10% 145.97% -69.03% 27.37% -15.41% 8.60% -
  Horiz. % 100.82% 89.14% 36.24% 117.01% 91.86% 108.60% 100.00%
Total Cost 103,293 95,548 77,080 149,045 146,521 171,056 188,984 -33.08%
  QoQ % 8.11% 23.96% -48.28% 1.72% -14.34% -9.49% -
  Horiz. % 54.66% 50.56% 40.79% 78.87% 77.53% 90.51% 100.00%
Net Worth 1,443,072 1,441,585 1,440,952 991,713 951,382 953,912 914,137 35.46%
  QoQ % 0.10% 0.04% 45.30% 4.24% -0.27% 4.35% -
  Horiz. % 157.86% 157.70% 157.63% 108.49% 104.07% 104.35% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 1,443,072 1,441,585 1,440,952 991,713 951,382 953,912 914,137 35.46%
  QoQ % 0.10% 0.04% 45.30% 4.24% -0.27% 4.35% -
  Horiz. % 157.86% 157.70% 157.63% 108.49% 104.07% 104.35% 100.00%
NOSH 1,487,704 1,487,704 1,488,587 1,031,960 1,017,521 1,005,070 962,249 33.60%
  QoQ % 0.00% -0.06% 44.25% 1.42% 1.24% 4.45% -
  Horiz. % 154.61% 154.61% 154.70% 107.24% 105.74% 104.45% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 12.66 % 14.89 % 19.66 % 23.00 % 14.00 % 7.70 % 7.53 % 41.26%
  QoQ % -14.98% -24.26% -14.52% 64.29% 81.82% 2.26% -
  Horiz. % 168.13% 197.74% 261.09% 305.44% 185.92% 102.26% 100.00%
ROE 1.04 % 1.16 % 1.31 % 4.48 % 2.49 % 1.50 % 1.68 % -27.30%
  QoQ % -10.34% -11.45% -70.76% 79.92% 66.00% -10.71% -
  Horiz. % 61.90% 69.05% 77.98% 266.67% 148.21% 89.29% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 7.95 7.55 6.45 18.76 16.74 18.44 21.24 -47.97%
  QoQ % 5.30% 17.05% -65.62% 12.07% -9.22% -13.18% -
  Horiz. % 37.43% 35.55% 30.37% 88.32% 78.81% 86.82% 100.00%
EPS 1.44 1.62 1.84 4.36 2.40 1.42 1.60 -6.77%
  QoQ % -11.11% -11.96% -57.80% 81.67% 69.01% -11.25% -
  Horiz. % 90.00% 101.25% 115.00% 272.50% 150.00% 88.75% 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 0.9700 0.9690 0.9680 0.9610 0.9350 0.9491 0.9500 1.39%
  QoQ % 0.10% 0.10% 0.73% 2.78% -1.49% -0.09% -
  Horiz. % 102.11% 102.00% 101.89% 101.16% 98.42% 99.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,026,071
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 11.40 10.82 9.25 18.66 16.43 17.87 19.71 -30.51%
  QoQ % 5.36% 16.97% -50.43% 13.57% -8.06% -9.34% -
  Horiz. % 57.84% 54.90% 46.93% 94.67% 83.36% 90.66% 100.00%
EPS 1.44 1.61 1.82 4.28 2.28 1.38 1.48 -1.81%
  QoQ % -10.56% -11.54% -57.48% 87.72% 65.22% -6.76% -
  Horiz. % 97.30% 108.78% 122.97% 289.19% 154.05% 93.24% 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 1.3914 1.3900 1.3894 0.9562 0.9173 0.9198 0.8814 35.46%
  QoQ % 0.10% 0.04% 45.30% 4.24% -0.27% 4.36% -
  Horiz. % 157.86% 157.70% 157.64% 108.49% 104.07% 104.36% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.1150 0.1400 0.1450 0.1500 0.1600 0.1600 0.1700 -
P/RPS 1.45 1.86 2.25 0.80 0.96 0.87 0.80 48.50%
  QoQ % -22.04% -17.33% 181.25% -16.67% 10.34% 8.75% -
  Horiz. % 181.25% 232.50% 281.25% 100.00% 120.00% 108.75% 100.00%
P/EPS 11.42 12.46 11.44 3.49 6.87 11.27 10.63 4.88%
  QoQ % -8.35% 8.92% 227.79% -49.20% -39.04% 6.02% -
  Horiz. % 107.43% 117.22% 107.62% 32.83% 64.63% 106.02% 100.00%
EY 8.75 8.03 8.74 28.68 14.55 8.88 9.41 -4.72%
  QoQ % 8.97% -8.12% -69.53% 97.11% 63.85% -5.63% -
  Horiz. % 92.99% 85.33% 92.88% 304.78% 154.62% 94.37% 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 0.14 0.15 0.16 0.17 0.17 0.18 -23.63%
  QoQ % -14.29% -6.67% -6.25% -5.88% 0.00% -5.56% -
  Horiz. % 66.67% 77.78% 83.33% 88.89% 94.44% 94.44% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 29/11/18 28/08/18 28/05/18 26/02/18 24/11/17 28/08/17 -
Price 0.1200 0.1150 0.1500 0.1500 0.1600 0.1700 0.1600 -
P/RPS 1.51 1.52 2.33 0.80 0.96 0.92 0.75 59.24%
  QoQ % -0.66% -34.76% 191.25% -16.67% 4.35% 22.67% -
  Horiz. % 201.33% 202.67% 310.67% 106.67% 128.00% 122.67% 100.00%
P/EPS 11.92 10.23 11.84 3.49 6.87 11.97 10.00 12.39%
  QoQ % 16.52% -13.60% 239.26% -49.20% -42.61% 19.70% -
  Horiz. % 119.20% 102.30% 118.40% 34.90% 68.70% 119.70% 100.00%
EY 8.39 9.77 8.45 28.68 14.55 8.35 10.00 -11.02%
  QoQ % -14.12% 15.62% -70.54% 97.11% 74.25% -16.50% -
  Horiz. % 83.90% 97.70% 84.50% 286.80% 145.50% 83.50% 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 0.15 0.16 0.17 0.18 0.17 -20.67%
  QoQ % 0.00% -20.00% -6.25% -5.88% -5.56% 5.88% -
  Horiz. % 70.59% 70.59% 88.24% 94.12% 100.00% 105.88% 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.
 


 

243  491  486  677 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.27-0.035 
 SAPNRG 0.30-0.01 
 DAYANG 0.89-0.24 
 BARAKAH 0.05-0.02 
 LAMBO 0.055-0.01 
 HSI-H6Q 0.575+0.05 
 EKOVEST 0.775-0.02 
 HSI-C5P 0.285-0.055 
 ARMADA 0.18-0.01 
 HSI-C5J 0.245-0.05 
Partners & Brokers