Highlights

[ASIAPAC] QoQ 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 -     223.43%    YoY -     1,456.52%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 32,148 23,986 65,782 35,114 41,569 51,095 90,326 -49.75%
  QoQ % 34.03% -63.54% 87.34% -15.53% -18.64% -43.43% -
  Horiz. % 35.59% 26.55% 72.83% 38.87% 46.02% 56.57% 100.00%
PBT 5,643 5,200 40,234 13,513 4,718 5,180 9,206 -27.82%
  QoQ % 8.52% -87.08% 197.74% 186.41% -8.92% -43.73% -
  Horiz. % 61.30% 56.48% 437.04% 146.78% 51.25% 56.27% 100.00%
Tax -1,999 -484 -13,606 -2,762 -1,431 -1,331 -1,588 16.57%
  QoQ % -313.02% 96.44% -392.61% -93.01% -7.51% 16.18% -
  Horiz. % 125.88% 30.48% 856.80% 173.93% 90.11% 83.82% 100.00%
NP 3,644 4,716 26,628 10,751 3,287 3,849 7,618 -38.81%
  QoQ % -22.73% -82.29% 147.68% 227.08% -14.60% -49.47% -
  Horiz. % 47.83% 61.91% 349.54% 141.13% 43.15% 50.53% 100.00%
NP to SH 3,644 4,716 26,628 10,631 3,287 3,849 7,626 -38.85%
  QoQ % -22.73% -82.29% 150.48% 223.43% -14.60% -49.53% -
  Horiz. % 47.78% 61.84% 349.17% 139.40% 43.10% 50.47% 100.00%
Tax Rate 35.42 % 9.31 % 33.82 % 20.44 % 30.33 % 25.69 % 17.25 % 61.48%
  QoQ % 280.45% -72.47% 65.46% -32.61% 18.06% 48.93% -
  Horiz. % 205.33% 53.97% 196.06% 118.49% 175.83% 148.93% 100.00%
Total Cost 28,504 19,270 39,154 24,363 38,282 47,246 82,708 -50.81%
  QoQ % 47.92% -50.78% 60.71% -36.36% -18.97% -42.88% -
  Horiz. % 34.46% 23.30% 47.34% 29.46% 46.29% 57.12% 100.00%
Net Worth 1,441,585 1,440,952 991,713 951,382 945,361 914,137 838,280 43.49%
  QoQ % 0.04% 45.30% 4.24% 0.64% 3.42% 9.05% -
  Horiz. % 171.97% 171.89% 118.30% 113.49% 112.77% 109.05% 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 1,440,952 991,713 951,382 945,361 914,137 838,280 43.49%
  QoQ % 0.04% 45.30% 4.24% 0.64% 3.42% 9.05% -
  Horiz. % 171.97% 171.89% 118.30% 113.49% 112.77% 109.05% 100.00%
NOSH 1,487,704 1,488,587 1,031,960 1,017,521 996,060 962,249 966,874 33.24%
  QoQ % -0.06% 44.25% 1.42% 2.15% 3.51% -0.48% -
  Horiz. % 153.87% 153.96% 106.73% 105.24% 103.02% 99.52% 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 11.34 % 19.66 % 40.48 % 30.62 % 7.91 % 7.53 % 8.43 % 21.84%
  QoQ % -42.32% -51.43% 32.20% 287.10% 5.05% -10.68% -
  Horiz. % 134.52% 233.21% 480.19% 363.23% 93.83% 89.32% 100.00%
ROE 0.25 % 0.33 % 2.69 % 1.12 % 0.35 % 0.42 % 0.91 % -57.71%
  QoQ % -24.24% -87.73% 140.18% 220.00% -16.67% -53.85% -
  Horiz. % 27.47% 36.26% 295.60% 123.08% 38.46% 46.15% 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 2.16 1.61 6.37 3.45 4.17 5.31 9.34 -62.29%
  QoQ % 34.16% -74.73% 84.64% -17.27% -21.47% -43.15% -
  Horiz. % 23.13% 17.24% 68.20% 36.94% 44.65% 56.85% 100.00%
EPS 0.35 0.46 2.62 1.00 0.33 0.40 0.77 -40.85%
  QoQ % -23.91% -82.44% 162.00% 203.03% -17.50% -48.05% -
  Horiz. % 45.45% 59.74% 340.26% 129.87% 42.86% 51.95% 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 3.10 2.31 6.34 3.39 4.01 4.93 8.71 -49.75%
  QoQ % 34.20% -63.56% 87.02% -15.46% -18.66% -43.40% -
  Horiz. % 35.59% 26.52% 72.79% 38.92% 46.04% 56.60% 100.00%
EPS 0.35 0.45 2.57 1.03 0.32 0.37 0.74 -39.27%
  QoQ % -22.22% -82.49% 149.51% 221.88% -13.51% -50.00% -
  Horiz. % 47.30% 60.81% 347.30% 139.19% 43.24% 50.00% 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 0.9115 0.8814 0.8083 43.49%
  QoQ % 0.04% 45.30% 4.24% 0.64% 3.42% 9.04% -
  Horiz. % 171.97% 171.89% 118.30% 113.49% 112.77% 109.04% 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 6.48 9.00 2.35 4.64 3.83 3.20 2.03 116.64%
  QoQ % -28.00% 282.98% -49.35% 21.15% 19.69% 57.64% -
  Horiz. % 319.21% 443.35% 115.76% 228.57% 188.67% 157.64% 100.00%
P/EPS 57.16 45.77 5.81 15.31 48.48 42.50 24.09 77.80%
  QoQ % 24.89% 687.78% -62.05% -68.42% 14.07% 76.42% -
  Horiz. % 237.28% 190.00% 24.12% 63.55% 201.25% 176.42% 100.00%
EY 1.75 2.18 17.20 6.53 2.06 2.35 4.15 -43.74%
  QoQ % -19.72% -87.33% 163.40% 216.99% -12.34% -43.37% -
  Horiz. % 42.17% 52.53% 414.46% 157.35% 49.64% 56.63% 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 5.32 9.31 2.35 4.64 4.07 3.01 1.82 104.30%
  QoQ % -42.86% 296.17% -49.35% 14.00% 35.22% 65.38% -
  Horiz. % 292.31% 511.54% 129.12% 254.95% 223.63% 165.38% 100.00%
P/EPS 46.95 47.35 5.81 15.31 51.52 40.00 21.55 67.98%
  QoQ % -0.84% 714.97% -62.05% -70.28% 28.80% 85.61% -
  Horiz. % 217.87% 219.72% 26.96% 71.04% 239.07% 185.61% 100.00%
EY 2.13 2.11 17.20 6.53 1.94 2.50 4.64 -40.46%
  QoQ % 0.95% -87.73% 163.40% 236.60% -22.40% -46.12% -
  Horiz. % 45.91% 45.47% 370.69% 140.73% 41.81% 53.88% 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.
 


 

452  233  544  769 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.27+0.01 
 ARMADA 0.385+0.02 
 HSI-H6S 0.075-0.08 
 GPACKET-WB 0.295+0.005 
 OPCOM 0.775+0.055 
 HSI-C7F 0.315+0.085 
 EKOVEST 0.81+0.005 
 SEACERA 0.20-0.06 
 MNC 0.025-0.005 
 NETX 0.02+0.005 
Partners & Brokers