Highlights

[ASIAPAC] QoQ TTM Result on 2019-09-30 [#2]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 21-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2020
Quarter 30-Sep-2019  [#2]
Profit Trend QoQ -     18.09%    YoY -     29.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 163,306 178,174 191,060 173,757 146,735 144,411 154,485 3.77%
  QoQ % -8.34% -6.74% 9.96% 18.42% 1.61% -6.52% -
  Horiz. % 105.71% 115.33% 123.68% 112.47% 94.98% 93.48% 100.00%
PBT 44,752 53,488 87,227 84,232 73,224 74,860 55,393 -13.27%
  QoQ % -16.33% -38.68% 3.56% 15.03% -2.19% 35.14% -
  Horiz. % 80.79% 96.56% 157.47% 152.06% 132.19% 135.14% 100.00%
Tax -3,141 -4,244 -25,426 -25,049 -23,101 -22,176 -17,532 -68.25%
  QoQ % 25.99% 83.31% -1.51% -8.43% -4.17% -26.49% -
  Horiz. % 17.92% 24.21% 145.03% 142.88% 131.76% 126.49% 100.00%
NP 41,611 49,244 61,801 59,183 50,123 52,684 37,861 6.50%
  QoQ % -15.50% -20.32% 4.42% 18.08% -4.86% 39.15% -
  Horiz. % 109.90% 130.07% 163.23% 156.32% 132.39% 139.15% 100.00%
NP to SH 41,733 49,327 61,836 59,203 50,134 52,686 37,861 6.71%
  QoQ % -15.40% -20.23% 4.45% 18.09% -4.84% 39.16% -
  Horiz. % 110.23% 130.28% 163.32% 156.37% 132.42% 139.16% 100.00%
Tax Rate 7.02 % 7.93 % 29.15 % 29.74 % 31.55 % 29.62 % 31.65 % -63.39%
  QoQ % -11.48% -72.80% -1.98% -5.74% 6.52% -6.41% -
  Horiz. % 22.18% 25.06% 92.10% 93.97% 99.68% 93.59% 100.00%
Total Cost 121,695 128,930 129,259 114,574 96,612 91,727 116,624 2.88%
  QoQ % -5.61% -0.25% 12.82% 18.59% 5.33% -21.35% -
  Horiz. % 104.35% 110.55% 110.83% 98.24% 82.84% 78.65% 100.00%
Net Worth 1,088,983 1,094,169 1,532,023 1,523,090 1,505,224 1,501,093 1,443,072 -17.13%
  QoQ % -0.47% -28.58% 0.59% 1.19% 0.28% 4.02% -
  Horiz. % 75.46% 75.82% 106.16% 105.54% 104.31% 104.02% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 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
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 1,088,983 1,094,169 1,532,023 1,523,090 1,505,224 1,501,093 1,443,072 -17.13%
  QoQ % -0.47% -28.58% 0.59% 1.19% 0.28% 4.02% -
  Horiz. % 75.46% 75.82% 106.16% 105.54% 104.31% 104.02% 100.00%
NOSH 1,037,127 1,037,127 1,488,847 1,488,847 1,488,847 1,487,704 1,487,704 -21.40%
  QoQ % 0.00% -30.34% 0.00% 0.00% 0.08% 0.00% -
  Horiz. % 69.71% 69.71% 100.08% 100.08% 100.08% 100.00% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 25.48 % 27.64 % 32.35 % 34.06 % 34.16 % 36.48 % 24.51 % 2.62%
  QoQ % -7.81% -14.56% -5.02% -0.29% -6.36% 48.84% -
  Horiz. % 103.96% 112.77% 131.99% 138.96% 139.37% 148.84% 100.00%
ROE 3.83 % 4.51 % 4.04 % 3.89 % 3.33 % 3.51 % 2.62 % 28.83%
  QoQ % -15.08% 11.63% 3.86% 16.82% -5.13% 33.97% -
  Horiz. % 146.18% 172.14% 154.20% 148.47% 127.10% 133.97% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 15.75 17.18 12.83 11.67 9.86 9.71 10.38 32.08%
  QoQ % -8.32% 33.90% 9.94% 18.36% 1.54% -6.45% -
  Horiz. % 151.73% 165.51% 123.60% 112.43% 94.99% 93.55% 100.00%
EPS 4.02 4.76 4.15 3.98 3.37 3.54 2.54 35.85%
  QoQ % -15.55% 14.70% 4.27% 18.10% -4.80% 39.37% -
  Horiz. % 158.27% 187.40% 163.39% 156.69% 132.68% 139.37% 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 1.0500 1.0550 1.0290 1.0230 1.0110 1.0090 0.9700 5.43%
  QoQ % -0.47% 2.53% 0.59% 1.19% 0.20% 4.02% -
  Horiz. % 108.25% 108.76% 106.08% 105.46% 104.23% 104.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,050,207
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 15.55 16.97 18.19 16.55 13.97 13.75 14.71 3.78%
  QoQ % -8.37% -6.71% 9.91% 18.47% 1.60% -6.53% -
  Horiz. % 105.71% 115.36% 123.66% 112.51% 94.97% 93.47% 100.00%
EPS 3.97 4.70 5.89 5.64 4.77 5.02 3.61 6.55%
  QoQ % -15.53% -20.20% 4.43% 18.24% -4.98% 39.06% -
  Horiz. % 109.97% 130.19% 163.16% 156.23% 132.13% 139.06% 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 1.0369 1.0419 1.4588 1.4503 1.4333 1.4293 1.3741 -17.13%
  QoQ % -0.48% -28.58% 0.59% 1.19% 0.28% 4.02% -
  Horiz. % 75.46% 75.82% 106.16% 105.55% 104.31% 104.02% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.1050 0.0850 0.1300 0.1200 0.1250 0.1250 0.1150 -
P/RPS 0.67 0.49 1.01 1.03 1.27 1.29 1.11 -28.60%
  QoQ % 36.73% -51.49% -1.94% -18.90% -1.55% 16.22% -
  Horiz. % 60.36% 44.14% 90.99% 92.79% 114.41% 116.22% 100.00%
P/EPS 2.61 1.79 3.13 3.02 3.71 3.53 4.52 -30.68%
  QoQ % 45.81% -42.81% 3.64% -18.60% 5.10% -21.90% -
  Horiz. % 57.74% 39.60% 69.25% 66.81% 82.08% 78.10% 100.00%
EY 38.32 55.95 31.95 33.14 26.94 28.33 22.13 44.25%
  QoQ % -31.51% 75.12% -3.59% 23.01% -4.91% 28.02% -
  Horiz. % 173.16% 252.82% 144.37% 149.75% 121.74% 128.02% 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 0.10 0.08 0.13 0.12 0.12 0.12 0.12 -11.45%
  QoQ % 25.00% -38.46% 8.33% 0.00% 0.00% 0.00% -
  Horiz. % 83.33% 66.67% 108.33% 100.00% 100.00% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 29/06/20 26/02/20 21/11/19 23/08/19 28/05/19 25/02/19 -
Price 0.1100 0.0950 0.1300 0.1250 0.1300 0.1250 0.1200 -
P/RPS 0.70 0.55 1.01 1.07 1.32 1.29 1.16 -28.61%
  QoQ % 27.27% -45.54% -5.61% -18.94% 2.33% 11.21% -
  Horiz. % 60.34% 47.41% 87.07% 92.24% 113.79% 111.21% 100.00%
P/EPS 2.73 2.00 3.13 3.14 3.86 3.53 4.72 -30.60%
  QoQ % 36.50% -36.10% -0.32% -18.65% 9.35% -25.21% -
  Horiz. % 57.84% 42.37% 66.31% 66.53% 81.78% 74.79% 100.00%
EY 36.58 50.06 31.95 31.81 25.90 28.33 21.21 43.86%
  QoQ % -26.93% 56.68% 0.44% 22.82% -8.58% 33.57% -
  Horiz. % 172.47% 236.02% 150.64% 149.98% 122.11% 133.57% 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 0.10 0.09 0.13 0.12 0.13 0.12 0.12 -11.45%
  QoQ % 11.11% -30.77% 8.33% -7.69% 8.33% 0.00% -
  Horiz. % 83.33% 75.00% 108.33% 100.00% 108.33% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

297  305  556  1354 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.06-0.005 
 ATTA-WB 0.205+0.155 
 GIIB-OR 0.0050.00 
 PANTECH-WB 0.10+0.03 
 GFM-WC 0.065+0.015 
 ENCORP 0.32-0.005 
 HEXIND-WA 0.095-0.015 
 FOCUS 0.040.00 
 PASDEC-WA 0.085+0.02 
 GADANG-WB 0.025+0.01 
PARTNERS & BROKERS