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 - 1,037,127
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 24.94 25.87 22.74 20.91 18.77 14.94 15.15 39.46%
  QoQ % -3.59% 13.76% 8.75% 11.40% 25.64% -1.39% -
  Horiz. % 164.62% 170.76% 150.10% 138.02% 123.89% 98.61% 100.00%
EPS 1.07 0.85 5.67 8.26 7.93 7.10 37.10 -90.62%
  QoQ % 25.88% -85.01% -31.36% 4.16% 11.69% -80.86% -
  Horiz. % 2.88% 2.29% 15.28% 22.26% 21.37% 19.14% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.29 -
  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 0.8814 0.8083 0.8326 0.8246 0.8334 0.8318 0.7752 8.94%
  QoQ % 9.04% -2.92% 0.97% -1.06% 0.19% 7.30% -
  Horiz. % 113.70% 104.27% 107.40% 106.37% 107.51% 107.30% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers