Highlights

[ASIAPAC] QoQ TTM Result on 2018-06-30 [#1]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 28-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Jun-2018  [#1]
Profit Trend QoQ -     1.95%    YoY -     308.28%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 144,411 154,485 157,030 166,451 193,560 218,105 249,713 -30.61%
  QoQ % -6.52% -1.62% -5.66% -14.01% -11.25% -12.66% -
  Horiz. % 57.83% 61.87% 62.88% 66.66% 77.51% 87.34% 100.00%
PBT 74,860 55,393 64,590 63,665 63,645 32,726 21,967 126.63%
  QoQ % 35.14% -14.24% 1.45% 0.03% 94.48% 48.98% -
  Horiz. % 340.78% 252.16% 294.03% 289.82% 289.73% 148.98% 100.00%
Tax -22,176 -17,532 -18,851 -18,283 -19,130 -7,112 -6,431 128.42%
  QoQ % -26.49% 7.00% -3.11% 4.43% -168.98% -10.59% -
  Horiz. % 344.83% 272.62% 293.13% 284.29% 297.47% 110.59% 100.00%
NP 52,684 37,861 45,739 45,382 44,515 25,614 15,536 125.88%
  QoQ % 39.15% -17.22% 0.79% 1.95% 73.79% 64.87% -
  Horiz. % 339.11% 243.70% 294.41% 292.11% 286.53% 164.87% 100.00%
NP to SH 52,686 37,861 45,619 45,262 44,395 25,502 15,554 125.71%
  QoQ % 39.16% -17.01% 0.79% 1.95% 74.08% 63.96% -
  Horiz. % 338.73% 243.42% 293.29% 291.00% 285.42% 163.96% 100.00%
Tax Rate 29.62 % 31.65 % 29.19 % 28.72 % 30.06 % 21.73 % 29.28 % 0.77%
  QoQ % -6.41% 8.43% 1.64% -4.46% 38.33% -25.79% -
  Horiz. % 101.16% 108.09% 99.69% 98.09% 102.66% 74.21% 100.00%
Total Cost 91,727 116,624 111,291 121,069 149,045 192,491 234,177 -46.50%
  QoQ % -21.35% 4.79% -8.08% -18.77% -22.57% -17.80% -
  Horiz. % 39.17% 49.80% 47.52% 51.70% 63.65% 82.20% 100.00%
Net Worth 1,501,093 1,443,072 1,441,585 1,440,952 991,713 951,382 945,361 36.14%
  QoQ % 4.02% 0.10% 0.04% 45.30% 4.24% 0.64% -
  Horiz. % 158.79% 152.65% 152.49% 152.42% 104.90% 100.64% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 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
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 1,501,093 1,443,072 1,441,585 1,440,952 991,713 951,382 945,361 36.14%
  QoQ % 4.02% 0.10% 0.04% 45.30% 4.24% 0.64% -
  Horiz. % 158.79% 152.65% 152.49% 152.42% 104.90% 100.64% 100.00%
NOSH 1,487,704 1,487,704 1,487,704 1,488,587 1,031,960 1,017,521 996,060 30.70%
  QoQ % 0.00% 0.00% -0.06% 44.25% 1.42% 2.15% -
  Horiz. % 149.36% 149.36% 149.36% 149.45% 103.60% 102.15% 100.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 36.48 % 24.51 % 29.13 % 27.26 % 23.00 % 11.74 % 6.22 % 225.57%
  QoQ % 48.84% -15.86% 6.86% 18.52% 95.91% 88.75% -
  Horiz. % 586.50% 394.05% 468.33% 438.26% 369.77% 188.75% 100.00%
ROE 3.51 % 2.62 % 3.16 % 3.14 % 4.48 % 2.68 % 1.65 % 65.48%
  QoQ % 33.97% -17.09% 0.64% -29.91% 67.16% 62.42% -
  Horiz. % 212.73% 158.79% 191.52% 190.30% 271.52% 162.42% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 9.71 10.38 10.56 11.18 18.76 21.43 25.07 -46.90%
  QoQ % -6.45% -1.70% -5.55% -40.41% -12.46% -14.52% -
  Horiz. % 38.73% 41.40% 42.12% 44.60% 74.83% 85.48% 100.00%
EPS 3.54 2.54 3.07 3.04 4.30 2.51 1.56 72.77%
  QoQ % 39.37% -17.26% 0.99% -29.30% 71.31% 60.90% -
  Horiz. % 226.92% 162.82% 196.79% 194.87% 275.64% 160.90% 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 1.0090 0.9700 0.9690 0.9680 0.9610 0.9350 0.9491 4.17%
  QoQ % 4.02% 0.10% 0.10% 0.73% 2.78% -1.49% -
  Horiz. % 106.31% 102.20% 102.10% 101.99% 101.25% 98.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,037,127
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 13.92 14.90 15.14 16.05 18.66 21.03 24.08 -30.63%
  QoQ % -6.58% -1.59% -5.67% -13.99% -11.27% -12.67% -
  Horiz. % 57.81% 61.88% 62.87% 66.65% 77.49% 87.33% 100.00%
EPS 5.08 3.65 4.40 4.36 4.28 2.46 1.50 125.69%
  QoQ % 39.18% -17.05% 0.92% 1.87% 73.98% 64.00% -
  Horiz. % 338.67% 243.33% 293.33% 290.67% 285.33% 164.00% 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 1.4474 1.3914 1.3900 1.3894 0.9562 0.9173 0.9115 36.15%
  QoQ % 4.02% 0.10% 0.04% 45.30% 4.24% 0.64% -
  Horiz. % 158.79% 152.65% 152.50% 152.43% 104.90% 100.64% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.1250 0.1150 0.1400 0.1450 0.1500 0.1600 0.1600 -
P/RPS 1.29 1.11 1.33 1.30 0.80 0.75 0.64 59.63%
  QoQ % 16.22% -16.54% 2.31% 62.50% 6.67% 17.19% -
  Horiz. % 201.56% 173.44% 207.81% 203.12% 125.00% 117.19% 100.00%
P/EPS 3.53 4.52 4.57 4.77 3.49 6.38 10.25 -50.90%
  QoQ % -21.90% -1.09% -4.19% 36.68% -45.30% -37.76% -
  Horiz. % 34.44% 44.10% 44.59% 46.54% 34.05% 62.24% 100.00%
EY 28.33 22.13 21.90 20.97 28.68 15.66 9.76 103.62%
  QoQ % 28.02% 1.05% 4.43% -26.88% 83.14% 60.45% -
  Horiz. % 290.27% 226.74% 224.39% 214.86% 293.85% 160.45% 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 0.14 0.15 0.16 0.17 0.17 -20.74%
  QoQ % 0.00% -14.29% -6.67% -6.25% -5.88% 0.00% -
  Horiz. % 70.59% 70.59% 82.35% 88.24% 94.12% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 28/05/19 25/02/19 29/11/18 28/08/18 28/05/18 26/02/18 24/11/17 -
Price 0.1250 0.1200 0.1150 0.1500 0.1500 0.1600 0.1700 -
P/RPS 1.29 1.16 1.09 1.34 0.80 0.75 0.68 53.31%
  QoQ % 11.21% 6.42% -18.66% 67.50% 6.67% 10.29% -
  Horiz. % 189.71% 170.59% 160.29% 197.06% 117.65% 110.29% 100.00%
P/EPS 3.53 4.72 3.75 4.93 3.49 6.38 10.89 -52.84%
  QoQ % -25.21% 25.87% -23.94% 41.26% -45.30% -41.41% -
  Horiz. % 32.42% 43.34% 34.44% 45.27% 32.05% 58.59% 100.00%
EY 28.33 21.21 26.66 20.27 28.68 15.66 9.19 111.96%
  QoQ % 33.57% -20.44% 31.52% -29.32% 83.14% 70.40% -
  Horiz. % 308.27% 230.79% 290.10% 220.57% 312.08% 170.40% 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 0.12 0.15 0.16 0.17 0.18 -23.70%
  QoQ % 0.00% 0.00% -20.00% -6.25% -5.88% -5.56% -
  Horiz. % 66.67% 66.67% 66.67% 83.33% 88.89% 94.44% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

308  664  417  518 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DSONIC-WA 0.585+0.09 
 VELESTO 0.16-0.005 
 KNM 0.205-0.015 
 ARMADA 0.215-0.015 
 GDEX 0.37+0.05 
 DSONIC 1.55+0.21 
 GPACKET-WB 0.35+0.04 
 AGES-PA 0.03+0.005 
 MEDIA 0.16+0.005 
 MSM 0.665+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers