Highlights

[ASIAPAC] QoQ Cumulative 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 -     77.27%    YoY -     17.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 88,703 56,134 23,986 193,560 127,778 92,664 51,095 44.30%
  QoQ % 58.02% 134.03% -87.61% 51.48% 37.89% 81.36% -
  Horiz. % 173.60% 109.86% 46.94% 378.82% 250.08% 181.36% 100.00%
PBT 15,159 10,843 5,200 63,645 23,411 9,898 5,180 104.19%
  QoQ % 39.80% 108.52% -91.83% 171.86% 136.52% 91.08% -
  Horiz. % 292.64% 209.32% 100.39% 1,228.67% 451.95% 191.08% 100.00%
Tax -3,926 -2,483 -484 -19,130 -5,524 -2,762 -1,331 105.27%
  QoQ % -58.12% -413.02% 97.47% -246.31% -100.00% -107.51% -
  Horiz. % 294.97% 186.55% 36.36% 1,437.27% 415.03% 207.51% 100.00%
NP 11,233 8,360 4,716 44,515 17,887 7,136 3,849 103.82%
  QoQ % 34.37% 77.27% -89.41% 148.87% 150.66% 85.40% -
  Horiz. % 291.84% 217.20% 122.53% 1,156.53% 464.72% 185.40% 100.00%
NP to SH 11,233 8,360 4,716 44,395 17,767 7,136 3,849 103.82%
  QoQ % 34.37% 77.27% -89.38% 149.87% 148.98% 85.40% -
  Horiz. % 291.84% 217.20% 122.53% 1,153.42% 461.60% 185.40% 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 77,470 47,774 19,270 149,045 109,891 85,528 47,246 38.93%
  QoQ % 62.16% 147.92% -87.07% 35.63% 28.49% 81.03% -
  Horiz. % 163.97% 101.12% 40.79% 315.47% 232.59% 181.03% 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 0.78 % 0.58 % 0.33 % 4.48 % 1.87 % 0.75 % 0.42 % 50.92%
  QoQ % 34.48% 75.76% -92.63% 139.57% 149.33% 78.57% -
  Horiz. % 185.71% 138.10% 78.57% 1,066.67% 445.24% 178.57% 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 5.96 3.77 1.61 18.76 12.56 9.22 5.31 7.98%
  QoQ % 58.09% 134.16% -91.42% 49.36% 36.23% 73.63% -
  Horiz. % 112.24% 71.00% 30.32% 353.30% 236.53% 173.63% 100.00%
EPS 1.08 0.81 0.46 4.36 1.80 0.71 0.40 93.55%
  QoQ % 33.33% 76.09% -89.45% 142.22% 153.52% 77.50% -
  Horiz. % 270.00% 202.50% 115.00% 1,090.00% 450.00% 177.50% 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 8.55 5.41 2.31 18.66 12.32 8.93 4.93 44.20%
  QoQ % 58.04% 134.20% -87.62% 51.46% 37.96% 81.14% -
  Horiz. % 173.43% 109.74% 46.86% 378.50% 249.90% 181.14% 100.00%
EPS 1.08 0.81 0.45 4.28 1.71 0.69 0.37 103.85%
  QoQ % 33.33% 80.00% -89.49% 150.29% 147.83% 86.49% -
  Horiz. % 291.89% 218.92% 121.62% 1,156.76% 462.16% 186.49% 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 1.93 3.71 9.00 0.80 1.27 1.74 3.20 -28.55%
  QoQ % -47.98% -58.78% 1,025.00% -37.01% -27.01% -45.62% -
  Horiz. % 60.31% 115.94% 281.25% 25.00% 39.69% 54.38% 100.00%
P/EPS 15.23 24.91 45.77 3.49 9.16 22.54 42.50 -49.45%
  QoQ % -38.86% -45.58% 1,211.46% -61.90% -59.36% -46.96% -
  Horiz. % 35.84% 58.61% 107.69% 8.21% 21.55% 53.04% 100.00%
EY 6.57 4.01 2.18 28.68 10.91 4.44 2.35 98.09%
  QoQ % 63.84% 83.94% -92.40% 162.88% 145.72% 88.94% -
  Horiz. % 279.57% 170.64% 92.77% 1,220.43% 464.26% 188.94% 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 2.01 3.05 9.31 0.80 1.27 1.84 3.01 -23.55%
  QoQ % -34.10% -67.24% 1,063.75% -37.01% -30.98% -38.87% -
  Horiz. % 66.78% 101.33% 309.30% 26.58% 42.19% 61.13% 100.00%
P/EPS 15.89 20.46 47.35 3.49 9.16 23.94 40.00 -45.87%
  QoQ % -22.34% -56.79% 1,256.73% -61.90% -61.74% -40.15% -
  Horiz. % 39.72% 51.15% 118.37% 8.73% 22.90% 59.85% 100.00%
EY 6.29 4.89 2.11 28.68 10.91 4.18 2.50 84.68%
  QoQ % 28.63% 131.75% -92.64% 162.88% 161.00% 67.20% -
  Horiz. % 251.60% 195.60% 84.40% 1,147.20% 436.40% 167.20% 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 0.12 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.
 


 

576  231  497  610 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 WCT-WE 0.18+0.105 
 ARMADA 0.205+0.015 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.73+0.145 
 GADANG 0.945+0.23 
 SAPNRG 0.325+0.015 
 FAJAR-WB 0.145+0.115 
 ECONBHD-WA 0.285+0.095 
 GADANG-WB 0.42+0.175 

TOP ARTICLES

1. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
2. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
3. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
7. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
8. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
Partners & Brokers