Highlights

[ASIAPAC] QoQ TTM Result on 2015-09-30 [#2]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 26-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Sep-2015  [#2]
Profit Trend QoQ -     -1.42%    YoY -     979.89%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 194,628 154,905 157,139 166,696 189,560 230,269 252,036 -15.84%
  QoQ % 25.64% -1.42% -5.73% -12.06% -17.68% -8.64% -
  Horiz. % 77.22% 61.46% 62.35% 66.14% 75.21% 91.36% 100.00%
PBT 97,282 88,076 528,321 506,813 514,276 528,843 30,119 118.66%
  QoQ % 10.45% -83.33% 4.24% -1.45% -2.75% 1,655.85% -
  Horiz. % 322.99% 292.43% 1,754.11% 1,682.70% 1,707.48% 1,755.85% 100.00%
Tax -15,058 -14,465 -143,527 -146,340 -148,596 -152,265 -1,613 343.96%
  QoQ % -4.10% 89.92% 1.92% 1.52% 2.41% -9,339.86% -
  Horiz. % 933.54% 896.78% 8,898.14% 9,072.54% 9,212.40% 9,439.86% 100.00%
NP 82,224 73,611 384,794 360,473 365,680 376,578 28,506 102.76%
  QoQ % 11.70% -80.87% 6.75% -1.42% -2.89% 1,221.05% -
  Horiz. % 288.44% 258.23% 1,349.87% 1,264.55% 1,282.82% 1,321.05% 100.00%
NP to SH 82,252 73,634 384,813 360,490 365,692 376,590 28,516 102.76%
  QoQ % 11.70% -80.86% 6.75% -1.42% -2.89% 1,220.63% -
  Horiz. % 288.44% 258.22% 1,349.46% 1,264.17% 1,282.41% 1,320.63% 100.00%
Tax Rate 15.48 % 16.42 % 27.17 % 28.87 % 28.89 % 28.79 % 5.36 % 102.93%
  QoQ % -5.72% -39.57% -5.89% -0.07% 0.35% 437.13% -
  Horiz. % 288.81% 306.34% 506.90% 538.62% 538.99% 537.13% 100.00%
Total Cost 112,404 81,294 -227,655 -193,777 -176,120 -146,309 223,530 -36.79%
  QoQ % 38.27% 135.71% -17.48% -10.03% -20.38% -165.45% -
  Horiz. % 50.29% 36.37% -101.85% -86.69% -78.79% -65.45% 100.00%
Net Worth 864,370 862,728 803,969 780,327 782,977 785,610 388,319 70.56%
  QoQ % 0.19% 7.31% 3.03% -0.34% -0.34% 102.31% -
  Horiz. % 222.59% 222.17% 207.04% 200.95% 201.63% 202.31% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 0 0 2,957 2,957 2,957 2,957 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 100.00% 100.00% 100.00% -
Div Payout % - % - % 0.77 % 0.82 % 0.81 % 0.79 % - % -
  QoQ % 0.00% 0.00% -6.10% 1.23% 2.53% 0.00% -
  Horiz. % 0.00% 0.00% 97.47% 103.80% 102.53% 100.00% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 864,370 862,728 803,969 780,327 782,977 785,610 388,319 70.56%
  QoQ % 0.19% 7.31% 3.03% -0.34% -0.34% 102.31% -
  Horiz. % 222.59% 222.17% 207.04% 200.95% 201.63% 202.31% 100.00%
NOSH 993,529 992,783 991,330 991,521 989,857 985,709 980,606 0.88%
  QoQ % 0.08% 0.15% -0.02% 0.17% 0.42% 0.52% -
  Horiz. % 101.32% 101.24% 101.09% 101.11% 100.94% 100.52% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 42.25 % 47.52 % 244.87 % 216.25 % 192.91 % 163.54 % 11.31 % 140.95%
  QoQ % -11.09% -80.59% 13.23% 12.10% 17.96% 1,345.98% -
  Horiz. % 373.56% 420.16% 2,165.08% 1,912.02% 1,705.66% 1,445.98% 100.00%
ROE 9.52 % 8.54 % 47.86 % 46.20 % 46.71 % 47.94 % 7.34 % 18.95%
  QoQ % 11.48% -82.16% 3.59% -1.09% -2.57% 553.13% -
  Horiz. % 129.70% 116.35% 652.04% 629.43% 636.38% 653.13% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 19.59 15.60 15.85 16.81 19.15 23.36 25.70 -16.57%
  QoQ % 25.58% -1.58% -5.71% -12.22% -18.02% -9.11% -
  Horiz. % 76.23% 60.70% 61.67% 65.41% 74.51% 90.89% 100.00%
EPS 8.28 7.42 38.82 36.36 36.94 38.20 2.91 100.93%
  QoQ % 11.59% -80.89% 6.77% -1.57% -3.30% 1,212.71% -
  Horiz. % 284.54% 254.98% 1,334.02% 1,249.48% 1,269.42% 1,312.71% 100.00%
DPS 0.00 0.00 0.30 0.30 0.30 0.30 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 100.00% 100.00% 100.00% -
NAPS 0.8700 0.8690 0.8110 0.7870 0.7910 0.7970 0.3960 69.08%
  QoQ % 0.12% 7.15% 3.05% -0.51% -0.75% 101.26% -
  Horiz. % 219.70% 219.44% 204.80% 198.74% 199.75% 201.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,046,537
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 18.60 14.80 15.02 15.93 18.11 22.00 24.08 -15.83%
  QoQ % 25.68% -1.46% -5.71% -12.04% -17.68% -8.64% -
  Horiz. % 77.24% 61.46% 62.38% 66.15% 75.21% 91.36% 100.00%
EPS 7.86 7.04 36.77 34.45 34.94 35.98 2.72 103.01%
  QoQ % 11.65% -80.85% 6.73% -1.40% -2.89% 1,222.79% -
  Horiz. % 288.97% 258.82% 1,351.84% 1,266.54% 1,284.56% 1,322.79% 100.00%
DPS 0.00 0.00 0.28 0.28 0.28 0.28 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 100.00% 100.00% 100.00% -
NAPS 0.8259 0.8244 0.7682 0.7456 0.7482 0.7507 0.3711 70.54%
  QoQ % 0.18% 7.32% 3.03% -0.35% -0.33% 102.29% -
  Horiz. % 222.55% 222.15% 207.01% 200.92% 201.62% 202.29% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.1750 0.1900 0.2000 0.2000 0.2450 0.2300 0.2200 -
P/RPS 0.89 1.22 1.26 1.19 1.28 0.98 0.86 2.31%
  QoQ % -27.05% -3.17% 5.88% -7.03% 30.61% 13.95% -
  Horiz. % 103.49% 141.86% 146.51% 138.37% 148.84% 113.95% 100.00%
P/EPS 2.11 2.56 0.52 0.55 0.66 0.60 7.57 -57.36%
  QoQ % -17.58% 392.31% -5.45% -16.67% 10.00% -92.07% -
  Horiz. % 27.87% 33.82% 6.87% 7.27% 8.72% 7.93% 100.00%
EY 47.31 39.04 194.09 181.79 150.79 166.11 13.22 134.15%
  QoQ % 21.18% -79.89% 6.77% 20.56% -9.22% 1,156.51% -
  Horiz. % 357.87% 295.31% 1,468.15% 1,375.11% 1,140.62% 1,256.51% 100.00%
DY 0.00 0.00 1.50 1.50 1.22 1.30 0.00 -
  QoQ % 0.00% 0.00% 0.00% 22.95% -6.15% 0.00% -
  Horiz. % 0.00% 0.00% 115.38% 115.38% 93.85% 100.00% -
P/NAPS 0.20 0.22 0.25 0.25 0.31 0.29 0.56 -49.69%
  QoQ % -9.09% -12.00% 0.00% -19.35% 6.90% -48.21% -
  Horiz. % 35.71% 39.29% 44.64% 44.64% 55.36% 51.79% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 30/05/16 24/02/16 26/11/15 27/08/15 28/05/15 25/02/15 -
Price 0.1650 0.1800 0.1900 0.2100 0.1800 0.2500 0.2350 -
P/RPS 0.84 1.15 1.20 1.25 0.94 1.07 0.91 -5.20%
  QoQ % -26.96% -4.17% -4.00% 32.98% -12.15% 17.58% -
  Horiz. % 92.31% 126.37% 131.87% 137.36% 103.30% 117.58% 100.00%
P/EPS 1.99 2.43 0.49 0.58 0.49 0.65 8.08 -60.74%
  QoQ % -18.11% 395.92% -15.52% 18.37% -24.62% -91.96% -
  Horiz. % 24.63% 30.07% 6.06% 7.18% 6.06% 8.04% 100.00%
EY 50.17 41.21 204.30 173.13 205.24 152.82 12.37 154.54%
  QoQ % 21.74% -79.83% 18.00% -15.65% 34.30% 1,135.41% -
  Horiz. % 405.58% 333.14% 1,651.58% 1,399.60% 1,659.18% 1,235.41% 100.00%
DY 0.00 0.00 1.58 1.43 1.66 1.20 0.00 -
  QoQ % 0.00% 0.00% 10.49% -13.86% 38.33% 0.00% -
  Horiz. % 0.00% 0.00% 131.67% 119.17% 138.33% 100.00% -
P/NAPS 0.19 0.21 0.23 0.27 0.23 0.31 0.59 -53.05%
  QoQ % -9.52% -8.70% -14.81% 17.39% -25.81% -47.46% -
  Horiz. % 32.20% 35.59% 38.98% 45.76% 38.98% 52.54% 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
 
 

572  344  555 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FINTEC 0.035+0.005 
 MMAG 0.185-0.005 
 VSOLAR 0.02+0.005 
 EURO 1.10-0.11 
 MTOUCHE 0.090.00 
 SERBADK 0.625-0.005 
 HHHCORP 0.190.00 
 MRDIY 3.900.00 
 FOCUS 0.04+0.005 
 EDARAN 1.17+0.265 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. What Professor Dennis Etler said about China - Koon Yew Yin Koon Yew Yin's Blog
2. Serba Dinamik rombak struktur Lembaga Pengarah, lantik IIlyas Pakeer sebagai pengerusi Oil and Gas Malaysia News
3. [MUST READ] Important message for all investors who are planning to invest in AT or existing AT shareholders Important message for all investors who are planning to invest in AT or existing AT shareholders
4. UNCOMMON ACTIVITIES SPOTTED ON RECENT CORPORATE EXERCISE OF THIS COMPANY!! Swim With Sharks
5. Singapore sees first day rush for Sinovac vaccine; as 16 Covid-19 cases announced on Friday (June 18) Good Articles to Share
6. Media - Attractive valuations as recovery prospects brighten AmInvest Research Reports
7. ECO WORLD DEVELOPMENT - Proven Track Record PublicInvest Research
8. TENAGA and TENAGA-C85 i3gambler
PARTNERS & BROKERS