Highlights

[ASIAPAC] QoQ TTM 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 -     25.73%    YoY -     -86.52%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 193,560 218,105 249,713 258,634 268,328 235,842 216,846 -7.30%
  QoQ % -11.25% -12.66% -3.45% -3.61% 13.77% 8.76% -
  Horiz. % 89.26% 100.58% 115.16% 119.27% 123.74% 108.76% 100.00%
PBT 63,645 32,726 21,967 17,651 14,693 76,969 102,151 -27.07%
  QoQ % 94.48% 48.98% 24.45% 20.13% -80.91% -24.65% -
  Horiz. % 62.30% 32.04% 21.50% 17.28% 14.38% 75.35% 100.00%
Tax -19,130 -7,112 -6,431 -6,590 -5,908 -18,245 -16,545 10.17%
  QoQ % -168.98% -10.59% 2.41% -11.54% 67.62% -10.28% -
  Horiz. % 115.62% 42.99% 38.87% 39.83% 35.71% 110.28% 100.00%
NP 44,515 25,614 15,536 11,061 8,785 58,724 85,606 -35.36%
  QoQ % 73.79% 64.87% 40.46% 25.91% -85.04% -31.40% -
  Horiz. % 52.00% 29.92% 18.15% 12.92% 10.26% 68.60% 100.00%
NP to SH 44,395 25,502 15,554 11,086 8,817 58,756 85,632 -35.49%
  QoQ % 74.08% 63.96% 40.30% 25.73% -84.99% -31.39% -
  Horiz. % 51.84% 29.78% 18.16% 12.95% 10.30% 68.61% 100.00%
Tax Rate 30.06 % 21.73 % 29.28 % 37.33 % 40.21 % 23.70 % 16.20 % 51.06%
  QoQ % 38.33% -25.79% -21.56% -7.16% 69.66% 46.30% -
  Horiz. % 185.56% 134.14% 180.74% 230.43% 248.21% 146.30% 100.00%
Total Cost 149,045 192,491 234,177 247,573 259,543 177,118 131,240 8.86%
  QoQ % -22.57% -17.80% -5.41% -4.61% 46.54% 34.96% -
  Horiz. % 113.57% 146.67% 178.43% 188.64% 197.76% 134.96% 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 0 0 0 0 0 0 0 -
  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 23.00 % 11.74 % 6.22 % 4.28 % 3.27 % 24.90 % 39.48 % -30.27%
  QoQ % 95.91% 88.75% 45.33% 30.89% -86.87% -36.93% -
  Horiz. % 58.26% 29.74% 15.75% 10.84% 8.28% 63.07% 100.00%
ROE 4.48 % 2.68 % 1.65 % 1.21 % 1.05 % 6.80 % 10.01 % -41.52%
  QoQ % 67.16% 62.42% 36.36% 15.24% -84.56% -32.07% -
  Horiz. % 44.76% 26.77% 16.48% 12.09% 10.49% 67.93% 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 18.76 21.43 25.07 26.88 27.75 23.76 22.03 -10.17%
  QoQ % -12.46% -14.52% -6.73% -3.14% 16.79% 7.85% -
  Horiz. % 85.16% 97.28% 113.80% 122.02% 125.96% 107.85% 100.00%
EPS 4.30 2.51 1.56 1.15 0.91 5.92 8.70 -37.51%
  QoQ % 71.31% 60.90% 35.65% 26.37% -84.63% -31.95% -
  Horiz. % 49.43% 28.85% 17.93% 13.22% 10.46% 68.05% 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 18.66 21.03 24.08 24.94 25.87 22.74 20.91 -7.32%
  QoQ % -11.27% -12.67% -3.45% -3.59% 13.76% 8.75% -
  Horiz. % 89.24% 100.57% 115.16% 119.27% 123.72% 108.75% 100.00%
EPS 4.28 2.46 1.50 1.07 0.85 5.67 8.26 -35.51%
  QoQ % 73.98% 64.00% 40.19% 25.88% -85.01% -31.36% -
  Horiz. % 51.82% 29.78% 18.16% 12.95% 10.29% 68.64% 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 0.80 0.75 0.64 0.63 0.68 0.65 0.75 4.40%
  QoQ % 6.67% 17.19% 1.59% -7.35% 4.62% -13.33% -
  Horiz. % 106.67% 100.00% 85.33% 84.00% 90.67% 86.67% 100.00%
P/EPS 3.49 6.38 10.25 14.76 20.84 2.62 1.90 50.04%
  QoQ % -45.30% -37.76% -30.56% -29.17% 695.42% 37.89% -
  Horiz. % 183.68% 335.79% 539.47% 776.84% 1,096.84% 137.89% 100.00%
EY 28.68 15.66 9.76 6.78 4.80 38.19 52.73 -33.39%
  QoQ % 83.14% 60.45% 43.95% 41.25% -87.43% -27.57% -
  Horiz. % 54.39% 29.70% 18.51% 12.86% 9.10% 72.43% 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 0.80 0.75 0.68 0.60 0.61 0.72 0.68 11.45%
  QoQ % 6.67% 10.29% 13.33% -1.64% -15.28% 5.88% -
  Horiz. % 117.65% 110.29% 100.00% 88.24% 89.71% 105.88% 100.00%
P/EPS 3.49 6.38 10.89 13.89 18.64 2.87 1.72 60.34%
  QoQ % -45.30% -41.41% -21.60% -25.48% 549.48% 66.86% -
  Horiz. % 202.91% 370.93% 633.14% 807.56% 1,083.72% 166.86% 100.00%
EY 28.68 15.66 9.19 7.20 5.36 34.82 58.01 -37.50%
  QoQ % 83.14% 70.40% 27.64% 34.33% -84.61% -39.98% -
  Horiz. % 49.44% 27.00% 15.84% 12.41% 9.24% 60.02% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Top Glove Investment: Is the EPF trading or investing?- A Misconception Van Gogh of Financial
2. TOPGLOV (7113) - Top Glove spent RM 564,639,998.73 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
3. EPF stake buoys Top Glove's rise as Covid-19 cases climb gloveharicut
4. 'THE GREATER FOOL THEORY By Dr Neoh Soon Kean (Excerpts from STOCK MARKET INVESTMENT), Calvin Tan comments THE INVESTMENT APPROACH OF CALVIN TAN
5. LCTITAN - ALL-TIME HIGH SALES VOLUME AT ELEVATED ASPS, AND... Jom & Terry
6. 热门股:速柏玛 上挑RM8.99 南洋行家论股
7. TOPGLOVE: Europe is facing a double-dip recession as coronavirus second wave arrives Van Gogh of Financial
8. (CHOIVO CAPITAL) LCTITAN (5284) - Rising ASP's, Falling Costs, Butadiene (Glove Proxy), Hurricane, Selling For Cash (A Summary) Choivo Capital
PARTNERS & BROKERS