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.
 


 

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