Highlights

[ASIAPAC] QoQ TTM Result on 2017-09-30 [#2]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 24-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 30-Sep-2017  [#2]
Profit Trend QoQ -     40.30%    YoY -     -81.84%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 166,451 193,560 218,105 249,713 258,634 268,328 235,842 -20.78%
  QoQ % -14.01% -11.25% -12.66% -3.45% -3.61% 13.77% -
  Horiz. % 70.58% 82.07% 92.48% 105.88% 109.66% 113.77% 100.00%
PBT 63,665 63,645 32,726 21,967 17,651 14,693 76,969 -11.91%
  QoQ % 0.03% 94.48% 48.98% 24.45% 20.13% -80.91% -
  Horiz. % 82.72% 82.69% 42.52% 28.54% 22.93% 19.09% 100.00%
Tax -18,283 -19,130 -7,112 -6,431 -6,590 -5,908 -18,245 0.14%
  QoQ % 4.43% -168.98% -10.59% 2.41% -11.54% 67.62% -
  Horiz. % 100.21% 104.85% 38.98% 35.25% 36.12% 32.38% 100.00%
NP 45,382 44,515 25,614 15,536 11,061 8,785 58,724 -15.83%
  QoQ % 1.95% 73.79% 64.87% 40.46% 25.91% -85.04% -
  Horiz. % 77.28% 75.80% 43.62% 26.46% 18.84% 14.96% 100.00%
NP to SH 45,262 44,395 25,502 15,554 11,086 8,817 58,756 -16.01%
  QoQ % 1.95% 74.08% 63.96% 40.30% 25.73% -84.99% -
  Horiz. % 77.03% 75.56% 43.40% 26.47% 18.87% 15.01% 100.00%
Tax Rate 28.72 % 30.06 % 21.73 % 29.28 % 37.33 % 40.21 % 23.70 % 13.70%
  QoQ % -4.46% 38.33% -25.79% -21.56% -7.16% 69.66% -
  Horiz. % 121.18% 126.84% 91.69% 123.54% 157.51% 169.66% 100.00%
Total Cost 121,069 149,045 192,491 234,177 247,573 259,543 177,118 -22.46%
  QoQ % -18.77% -22.57% -17.80% -5.41% -4.61% 46.54% -
  Horiz. % 68.35% 84.15% 108.68% 132.22% 139.78% 146.54% 100.00%
Net Worth 1,440,952 991,713 951,382 945,361 914,137 838,280 863,531 40.82%
  QoQ % 45.30% 4.24% 0.64% 3.42% 9.05% -2.92% -
  Horiz. % 166.87% 114.84% 110.17% 109.48% 105.86% 97.08% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 1,440,952 991,713 951,382 945,361 914,137 838,280 863,531 40.82%
  QoQ % 45.30% 4.24% 0.64% 3.42% 9.05% -2.92% -
  Horiz. % 166.87% 114.84% 110.17% 109.48% 105.86% 97.08% 100.00%
NOSH 1,488,587 1,031,960 1,017,521 996,060 962,249 966,874 992,565 31.12%
  QoQ % 44.25% 1.42% 2.15% 3.51% -0.48% -2.59% -
  Horiz. % 149.97% 103.97% 102.51% 100.35% 96.95% 97.41% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 27.26 % 23.00 % 11.74 % 6.22 % 4.28 % 3.27 % 24.90 % 6.24%
  QoQ % 18.52% 95.91% 88.75% 45.33% 30.89% -86.87% -
  Horiz. % 109.48% 92.37% 47.15% 24.98% 17.19% 13.13% 100.00%
ROE 3.14 % 4.48 % 2.68 % 1.65 % 1.21 % 1.05 % 6.80 % -40.34%
  QoQ % -29.91% 67.16% 62.42% 36.36% 15.24% -84.56% -
  Horiz. % 46.18% 65.88% 39.41% 24.26% 17.79% 15.44% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 11.18 18.76 21.43 25.07 26.88 27.75 23.76 -39.59%
  QoQ % -40.41% -12.46% -14.52% -6.73% -3.14% 16.79% -
  Horiz. % 47.05% 78.96% 90.19% 105.51% 113.13% 116.79% 100.00%
EPS 3.04 4.30 2.51 1.56 1.15 0.91 5.92 -35.95%
  QoQ % -29.30% 71.31% 60.90% 35.65% 26.37% -84.63% -
  Horiz. % 51.35% 72.64% 42.40% 26.35% 19.43% 15.37% 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 0.9680 0.9610 0.9350 0.9491 0.9500 0.8670 0.8700 7.40%
  QoQ % 0.73% 2.78% -1.49% -0.09% 9.57% -0.34% -
  Horiz. % 111.26% 110.46% 107.47% 109.09% 109.20% 99.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,026,071
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 16.05 18.66 21.03 24.08 24.94 25.87 22.74 -20.78%
  QoQ % -13.99% -11.27% -12.67% -3.45% -3.59% 13.76% -
  Horiz. % 70.58% 82.06% 92.48% 105.89% 109.67% 113.76% 100.00%
EPS 4.36 4.28 2.46 1.50 1.07 0.85 5.67 -16.11%
  QoQ % 1.87% 73.98% 64.00% 40.19% 25.88% -85.01% -
  Horiz. % 76.90% 75.49% 43.39% 26.46% 18.87% 14.99% 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 1.3894 0.9562 0.9173 0.9115 0.8814 0.8083 0.8326 40.82%
  QoQ % 45.30% 4.24% 0.64% 3.42% 9.04% -2.92% -
  Horiz. % 166.87% 114.85% 110.17% 109.48% 105.86% 97.08% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.1450 0.1500 0.1600 0.1600 0.1700 0.1900 0.1550 -
P/RPS 1.30 0.80 0.75 0.64 0.63 0.68 0.65 58.94%
  QoQ % 62.50% 6.67% 17.19% 1.59% -7.35% 4.62% -
  Horiz. % 200.00% 123.08% 115.38% 98.46% 96.92% 104.62% 100.00%
P/EPS 4.77 3.49 6.38 10.25 14.76 20.84 2.62 49.26%
  QoQ % 36.68% -45.30% -37.76% -30.56% -29.17% 695.42% -
  Horiz. % 182.06% 133.21% 243.51% 391.22% 563.36% 795.42% 100.00%
EY 20.97 28.68 15.66 9.76 6.78 4.80 38.19 -33.02%
  QoQ % -26.88% 83.14% 60.45% 43.95% 41.25% -87.43% -
  Horiz. % 54.91% 75.10% 41.01% 25.56% 17.75% 12.57% 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 0.15 0.16 0.17 0.17 0.18 0.22 0.18 -11.47%
  QoQ % -6.25% -5.88% 0.00% -5.56% -18.18% 22.22% -
  Horiz. % 83.33% 88.89% 94.44% 94.44% 100.00% 122.22% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 28/05/18 26/02/18 24/11/17 28/08/17 31/05/17 22/02/17 -
Price 0.1500 0.1500 0.1600 0.1700 0.1600 0.1700 0.1700 -
P/RPS 1.34 0.80 0.75 0.68 0.60 0.61 0.72 51.48%
  QoQ % 67.50% 6.67% 10.29% 13.33% -1.64% -15.28% -
  Horiz. % 186.11% 111.11% 104.17% 94.44% 83.33% 84.72% 100.00%
P/EPS 4.93 3.49 6.38 10.89 13.89 18.64 2.87 43.57%
  QoQ % 41.26% -45.30% -41.41% -21.60% -25.48% 549.48% -
  Horiz. % 171.78% 121.60% 222.30% 379.44% 483.97% 649.48% 100.00%
EY 20.27 28.68 15.66 9.19 7.20 5.36 34.82 -30.35%
  QoQ % -29.32% 83.14% 70.40% 27.64% 34.33% -84.61% -
  Horiz. % 58.21% 82.37% 44.97% 26.39% 20.68% 15.39% 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 0.15 0.16 0.17 0.18 0.17 0.20 0.20 -17.50%
  QoQ % -6.25% -5.88% -5.56% 5.88% -15.00% 0.00% -
  Horiz. % 75.00% 80.00% 85.00% 90.00% 85.00% 100.00% 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.
 


 

1912 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.880.00 
 KOTRA 1.710.00 
 UCREST 0.2150.00 
 PINEAPP 0.310.00 
 PUC 0.0850.00 
 WILLOW 0.450.00 
 IRIS 0.1450.00 
 BTECH 0.230.00 
 3A 0.870.00 
 TENAGA-C57 0.040.00 
Partners & Brokers