Highlights

[ASIAPAC] QoQ TTM Result on 2016-09-30 [#2]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 28-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 30-Sep-2016  [#2]
Profit Trend QoQ -     4.11%    YoY -     -76.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 258,634 268,328 235,842 216,846 194,628 154,905 157,139 39.44%
  QoQ % -3.61% 13.77% 8.76% 11.42% 25.64% -1.42% -
  Horiz. % 164.59% 170.76% 150.08% 138.00% 123.86% 98.58% 100.00%
PBT 17,651 14,693 76,969 102,151 97,282 88,076 528,321 -89.65%
  QoQ % 20.13% -80.91% -24.65% 5.01% 10.45% -83.33% -
  Horiz. % 3.34% 2.78% 14.57% 19.34% 18.41% 16.67% 100.00%
Tax -6,590 -5,908 -18,245 -16,545 -15,058 -14,465 -143,527 -87.20%
  QoQ % -11.54% 67.62% -10.28% -9.88% -4.10% 89.92% -
  Horiz. % 4.59% 4.12% 12.71% 11.53% 10.49% 10.08% 100.00%
NP 11,061 8,785 58,724 85,606 82,224 73,611 384,794 -90.64%
  QoQ % 25.91% -85.04% -31.40% 4.11% 11.70% -80.87% -
  Horiz. % 2.87% 2.28% 15.26% 22.25% 21.37% 19.13% 100.00%
NP to SH 11,086 8,817 58,756 85,632 82,252 73,634 384,813 -90.62%
  QoQ % 25.73% -84.99% -31.39% 4.11% 11.70% -80.86% -
  Horiz. % 2.88% 2.29% 15.27% 22.25% 21.37% 19.14% 100.00%
Tax Rate 37.33 % 40.21 % 23.70 % 16.20 % 15.48 % 16.42 % 27.17 % 23.61%
  QoQ % -7.16% 69.66% 46.30% 4.65% -5.72% -39.57% -
  Horiz. % 137.39% 147.99% 87.23% 59.62% 56.97% 60.43% 100.00%
Total Cost 247,573 259,543 177,118 131,240 112,404 81,294 -227,655 -
  QoQ % -4.61% 46.54% 34.96% 16.76% 38.27% 135.71% -
  Horiz. % -108.75% -114.01% -77.80% -57.65% -49.37% -35.71% 100.00%
Net Worth 914,137 838,280 863,531 855,240 864,370 862,728 803,969 8.95%
  QoQ % 9.05% -2.92% 0.97% -1.06% 0.19% 7.31% -
  Horiz. % 113.70% 104.27% 107.41% 106.38% 107.51% 107.31% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 0 0 0 0 0 0 2,957 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 0.77 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 914,137 838,280 863,531 855,240 864,370 862,728 803,969 8.95%
  QoQ % 9.05% -2.92% 0.97% -1.06% 0.19% 7.31% -
  Horiz. % 113.70% 104.27% 107.41% 106.38% 107.51% 107.31% 100.00%
NOSH 962,249 966,874 992,565 984,166 993,529 992,783 991,330 -1.97%
  QoQ % -0.48% -2.59% 0.85% -0.94% 0.08% 0.15% -
  Horiz. % 97.07% 97.53% 100.12% 99.28% 100.22% 100.15% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 4.28 % 3.27 % 24.90 % 39.48 % 42.25 % 47.52 % 244.87 % -93.28%
  QoQ % 30.89% -86.87% -36.93% -6.56% -11.09% -80.59% -
  Horiz. % 1.75% 1.34% 10.17% 16.12% 17.25% 19.41% 100.00%
ROE 1.21 % 1.05 % 6.80 % 10.01 % 9.52 % 8.54 % 47.86 % -91.41%
  QoQ % 15.24% -84.56% -32.07% 5.15% 11.48% -82.16% -
  Horiz. % 2.53% 2.19% 14.21% 20.92% 19.89% 17.84% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 26.88 27.75 23.76 22.03 19.59 15.60 15.85 42.26%
  QoQ % -3.14% 16.79% 7.85% 12.46% 25.58% -1.58% -
  Horiz. % 169.59% 175.08% 149.91% 138.99% 123.60% 98.42% 100.00%
EPS 1.15 0.91 5.92 8.70 8.28 7.42 38.82 -90.45%
  QoQ % 26.37% -84.63% -31.95% 5.07% 11.59% -80.89% -
  Horiz. % 2.96% 2.34% 15.25% 22.41% 21.33% 19.11% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.30 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.9500 0.8670 0.8700 0.8690 0.8700 0.8690 0.8110 11.13%
  QoQ % 9.57% -0.34% 0.12% -0.11% 0.12% 7.15% -
  Horiz. % 117.14% 106.91% 107.27% 107.15% 107.27% 107.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,046,537
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 24.71 25.64 22.54 20.72 18.60 14.80 15.02 39.40%
  QoQ % -3.63% 13.75% 8.78% 11.40% 25.68% -1.46% -
  Horiz. % 164.51% 170.71% 150.07% 137.95% 123.83% 98.54% 100.00%
EPS 1.06 0.84 5.61 8.18 7.86 7.04 36.77 -90.62%
  QoQ % 26.19% -85.03% -31.42% 4.07% 11.65% -80.85% -
  Horiz. % 2.88% 2.28% 15.26% 22.25% 21.38% 19.15% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.28 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.8735 0.8010 0.8251 0.8172 0.8259 0.8244 0.7682 8.95%
  QoQ % 9.05% -2.92% 0.97% -1.05% 0.18% 7.32% -
  Horiz. % 113.71% 104.27% 107.41% 106.38% 107.51% 107.32% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.1700 0.1900 0.1550 0.1650 0.1750 0.1900 0.2000 -
P/RPS 0.63 0.68 0.65 0.75 0.89 1.22 1.26 -37.03%
  QoQ % -7.35% 4.62% -13.33% -15.73% -27.05% -3.17% -
  Horiz. % 50.00% 53.97% 51.59% 59.52% 70.63% 96.83% 100.00%
P/EPS 14.76 20.84 2.62 1.90 2.11 2.56 0.52 832.41%
  QoQ % -29.17% 695.42% 37.89% -9.95% -17.58% 392.31% -
  Horiz. % 2,838.46% 4,007.69% 503.85% 365.38% 405.77% 492.31% 100.00%
EY 6.78 4.80 38.19 52.73 47.31 39.04 194.09 -89.34%
  QoQ % 41.25% -87.43% -27.57% 11.46% 21.18% -79.89% -
  Horiz. % 3.49% 2.47% 19.68% 27.17% 24.38% 20.11% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.18 0.22 0.18 0.19 0.20 0.22 0.25 -19.68%
  QoQ % -18.18% 22.22% -5.26% -5.00% -9.09% -12.00% -
  Horiz. % 72.00% 88.00% 72.00% 76.00% 80.00% 88.00% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 28/08/17 31/05/17 22/02/17 28/11/16 29/08/16 30/05/16 24/02/16 -
Price 0.1600 0.1700 0.1700 0.1500 0.1650 0.1800 0.1900 -
P/RPS 0.60 0.61 0.72 0.68 0.84 1.15 1.20 -37.03%
  QoQ % -1.64% -15.28% 5.88% -19.05% -26.96% -4.17% -
  Horiz. % 50.00% 50.83% 60.00% 56.67% 70.00% 95.83% 100.00%
P/EPS 13.89 18.64 2.87 1.72 1.99 2.43 0.49 831.59%
  QoQ % -25.48% 549.48% 66.86% -13.57% -18.11% 395.92% -
  Horiz. % 2,834.69% 3,804.08% 585.71% 351.02% 406.12% 495.92% 100.00%
EY 7.20 5.36 34.82 58.01 50.17 41.21 204.30 -89.27%
  QoQ % 34.33% -84.61% -39.98% 15.63% 21.74% -79.83% -
  Horiz. % 3.52% 2.62% 17.04% 28.39% 24.56% 20.17% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.58 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.17 0.20 0.20 0.17 0.19 0.21 0.23 -18.27%
  QoQ % -15.00% 0.00% 17.65% -10.53% -9.52% -8.70% -
  Horiz. % 73.91% 86.96% 86.96% 73.91% 82.61% 91.30% 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
 
 

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. BREAKING: The Las Vegas Strip Is Back and May Be Better Than Ever [SEE INSIDE FOR TRIPLE DIGIT GAINS] A blog to publish and share information
6. 上升股:国家能源 阻力RM10.94 南洋行家论股
7. Singapore sees first day rush for Sinovac vaccine; as 16 Covid-19 cases announced on Friday (June 18) Good Articles to Share
8. Media - Attractive valuations as recovery prospects brighten AmInvest Research Reports
PARTNERS & BROKERS