Highlights

[ASIAPAC] QoQ Quarter Result on 2017-06-30 [#1]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 28-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 30-Jun-2017  [#1]
Profit Trend QoQ -     -49.53%    YoY -     127.89%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 65,782 35,114 41,569 51,095 90,326 66,722 50,490 19.31%
  QoQ % 87.34% -15.53% -18.64% -43.43% 35.38% 32.15% -
  Horiz. % 130.29% 69.55% 82.33% 101.20% 178.90% 132.15% 100.00%
PBT 40,234 13,513 4,718 5,180 9,206 2,754 402 2,061.71%
  QoQ % 197.74% 186.41% -8.92% -43.73% 234.28% 585.07% -
  Horiz. % 10,008.46% 3,361.44% 1,173.63% 1,288.56% 2,290.05% 685.07% 100.00%
Tax -13,606 -2,762 -1,431 -1,331 -1,588 -2,081 -1,590 318.91%
  QoQ % -392.61% -93.01% -7.51% 16.18% 23.69% -30.88% -
  Horiz. % 855.72% 173.71% 90.00% 83.71% 99.87% 130.88% 100.00%
NP 26,628 10,751 3,287 3,849 7,618 673 -1,188 -
  QoQ % 147.68% 227.08% -14.60% -49.47% 1,031.95% 156.65% -
  Horiz. % -2,241.41% -904.97% -276.68% -323.99% -641.25% -56.65% 100.00%
NP to SH 26,628 10,631 3,287 3,849 7,626 683 -1,181 -
  QoQ % 150.48% 223.43% -14.60% -49.53% 1,016.54% 157.83% -
  Horiz. % -2,254.70% -900.17% -278.32% -325.91% -645.72% -57.83% 100.00%
Tax Rate 33.82 % 20.44 % 30.33 % 25.69 % 17.25 % 75.56 % 395.52 % -80.62%
  QoQ % 65.46% -32.61% 18.06% 48.93% -77.17% -80.90% -
  Horiz. % 8.55% 5.17% 7.67% 6.50% 4.36% 19.10% 100.00%
Total Cost 39,154 24,363 38,282 47,246 82,708 66,049 51,678 -16.91%
  QoQ % 60.71% -36.36% -18.97% -42.88% 25.22% 27.81% -
  Horiz. % 75.77% 47.14% 74.08% 91.42% 160.04% 127.81% 100.00%
Net Worth 991,713 951,382 945,361 914,137 838,280 863,531 855,240 10.38%
  QoQ % 4.24% 0.64% 3.42% 9.05% -2.92% 0.97% -
  Horiz. % 115.96% 111.24% 110.54% 106.89% 98.02% 100.97% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 991,713 951,382 945,361 914,137 838,280 863,531 855,240 10.38%
  QoQ % 4.24% 0.64% 3.42% 9.05% -2.92% 0.97% -
  Horiz. % 115.96% 111.24% 110.54% 106.89% 98.02% 100.97% 100.00%
NOSH 1,031,960 1,017,521 996,060 962,249 966,874 992,565 984,166 3.21%
  QoQ % 1.42% 2.15% 3.51% -0.48% -2.59% 0.85% -
  Horiz. % 104.86% 103.39% 101.21% 97.77% 98.24% 100.85% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 40.48 % 30.62 % 7.91 % 7.53 % 8.43 % 1.01 % -2.35 % -
  QoQ % 32.20% 287.10% 5.05% -10.68% 734.65% 142.98% -
  Horiz. % -1,722.55% -1,302.98% -336.60% -320.43% -358.72% -42.98% 100.00%
ROE 2.69 % 1.12 % 0.35 % 0.42 % 0.91 % 0.08 % -0.14 % -
  QoQ % 140.18% 220.00% -16.67% -53.85% 1,037.50% 157.14% -
  Horiz. % -1,921.43% -800.00% -250.00% -300.00% -650.00% -57.14% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 6.37 3.45 4.17 5.31 9.34 6.72 5.13 15.54%
  QoQ % 84.64% -17.27% -21.47% -43.15% 38.99% 30.99% -
  Horiz. % 124.17% 67.25% 81.29% 103.51% 182.07% 130.99% 100.00%
EPS 2.62 1.00 0.33 0.40 0.77 0.07 -0.12 -
  QoQ % 162.00% 203.03% -17.50% -48.05% 1,000.00% 158.33% -
  Horiz. % -2,183.33% -833.33% -275.00% -333.33% -641.67% -58.33% 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 0.9610 0.9350 0.9491 0.9500 0.8670 0.8700 0.8690 6.95%
  QoQ % 2.78% -1.49% -0.09% 9.57% -0.34% 0.12% -
  Horiz. % 110.59% 107.59% 109.22% 109.32% 99.77% 100.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,037,127
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 6.34 3.39 4.01 4.93 8.71 6.43 4.87 19.25%
  QoQ % 87.02% -15.46% -18.66% -43.40% 35.46% 32.03% -
  Horiz. % 130.18% 69.61% 82.34% 101.23% 178.85% 132.03% 100.00%
EPS 2.57 1.03 0.32 0.37 0.74 0.07 -0.11 -
  QoQ % 149.51% 221.88% -13.51% -50.00% 957.14% 163.64% -
  Horiz. % -2,336.36% -936.36% -290.91% -336.36% -672.73% -63.64% 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 0.9562 0.9173 0.9115 0.8814 0.8083 0.8326 0.8246 10.38%
  QoQ % 4.24% 0.64% 3.42% 9.04% -2.92% 0.97% -
  Horiz. % 115.96% 111.24% 110.54% 106.89% 98.02% 100.97% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.1500 0.1600 0.1600 0.1700 0.1900 0.1550 0.1650 -
P/RPS 2.35 4.64 3.83 3.20 2.03 2.31 3.22 -18.96%
  QoQ % -49.35% 21.15% 19.69% 57.64% -12.12% -28.26% -
  Horiz. % 72.98% 144.10% 118.94% 99.38% 63.04% 71.74% 100.00%
P/EPS 5.81 15.31 48.48 42.50 24.09 225.25 -137.50 -
  QoQ % -62.05% -68.42% 14.07% 76.42% -89.31% 263.82% -
  Horiz. % -4.23% -11.13% -35.26% -30.91% -17.52% -163.82% 100.00%
EY 17.20 6.53 2.06 2.35 4.15 0.44 -0.73 -
  QoQ % 163.40% 216.99% -12.34% -43.37% 843.18% 160.27% -
  Horiz. % -2,356.16% -894.52% -282.19% -321.92% -568.49% -60.27% 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 0.16 0.17 0.17 0.18 0.22 0.18 0.19 -10.83%
  QoQ % -5.88% 0.00% -5.56% -18.18% 22.22% -5.26% -
  Horiz. % 84.21% 89.47% 89.47% 94.74% 115.79% 94.74% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 28/05/18 26/02/18 24/11/17 28/08/17 31/05/17 22/02/17 28/11/16 -
Price 0.1500 0.1600 0.1700 0.1600 0.1700 0.1700 0.1500 -
P/RPS 2.35 4.64 4.07 3.01 1.82 2.53 2.92 -13.49%
  QoQ % -49.35% 14.00% 35.22% 65.38% -28.06% -13.36% -
  Horiz. % 80.48% 158.90% 139.38% 103.08% 62.33% 86.64% 100.00%
P/EPS 5.81 15.31 51.52 40.00 21.55 247.05 -125.00 -
  QoQ % -62.05% -70.28% 28.80% 85.61% -91.28% 297.64% -
  Horiz. % -4.65% -12.25% -41.22% -32.00% -17.24% -197.64% 100.00%
EY 17.20 6.53 1.94 2.50 4.64 0.40 -0.80 -
  QoQ % 163.40% 236.60% -22.40% -46.12% 1,060.00% 150.00% -
  Horiz. % -2,150.00% -816.25% -242.50% -312.50% -580.00% -50.00% 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 0.16 0.17 0.18 0.17 0.20 0.20 0.17 -3.96%
  QoQ % -5.88% -5.56% 5.88% -15.00% 0.00% 17.65% -
  Horiz. % 94.12% 100.00% 105.88% 100.00% 117.65% 117.65% 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.
 


 

435  354  493  719 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.22+0.07 
 SAPNRG 0.21-0.015 
 PWORTH 0.03+0.01 
 PWRWELL 0.41+0.035 
 XOX 0.055-0.005 
 HSI-C7V 0.23-0.035 
 RGTECH 0.36+0.03 
 AVI 0.160.00 
 MYEG 1.18-0.05 
 HSI-H8W 0.15+0.01 

TOP ARTICLES

1. Rgtech - Superb Growth Tech stock incoming!!!! share4u_2020
2. Dayang versus Carimin & Uzma - Koon Yew Yin Koon Yew Yin's Blog
3. How Mahathir Killed 3 Birds With One Stone : Out-Smarted Everyone & Out-Moved Everyone – Anwar , DAP & Amanah Checkmated save malaysia!!!
4. New Twist : Azmin To Lose His Head, Muhyiddin Yassin Also At Risk By Syed Akbar Ali save malaysia!!!
5. Malaysia's Meltdown Moment - The INSIDE STORY by Sarawak Report save malaysia!!!
6. Dr Mahathir - The crooks, kleptocrats, the OKTs and the generally corrupt are not welcome By KADIR JASIN save malaysia!!!
7. I Am Not Power Crazy - Has Dr M Taken a Step Too Far? AN UNFOLDING DRAMA (Sarawak Report) save malaysia!!!
8. Azmin, 10 MPs to join PPBM amid signs of about-turn by PKR over support for Dr M save malaysia!!!
Partners & Brokers