Highlights

[ASIAPAC] QoQ TTM Result on 2020-09-30 [#2]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 23-Nov-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2021
Quarter 30-Sep-2020  [#2]
Profit Trend QoQ -     -22.39%    YoY -     -45.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 96,880 118,380 136,975 163,306 178,174 191,060 173,757 -32.23%
  QoQ % -18.16% -13.58% -16.12% -8.34% -6.74% 9.96% -
  Horiz. % 55.76% 68.13% 78.83% 93.99% 102.54% 109.96% 100.00%
PBT -30,456 49,259 33,222 44,752 53,488 87,227 84,232 -
  QoQ % -161.83% 48.27% -25.76% -16.33% -38.68% 3.56% -
  Horiz. % -36.16% 58.48% 39.44% 53.13% 63.50% 103.56% 100.00%
Tax -3,400 -717 -1,028 -3,141 -4,244 -25,426 -25,049 -73.56%
  QoQ % -374.20% 30.25% 67.27% 25.99% 83.31% -1.51% -
  Horiz. % 13.57% 2.86% 4.10% 12.54% 16.94% 101.51% 100.00%
NP -33,856 48,542 32,194 41,611 49,244 61,801 59,183 -
  QoQ % -169.75% 50.78% -22.63% -15.50% -20.32% 4.42% -
  Horiz. % -57.21% 82.02% 54.40% 70.31% 83.21% 104.42% 100.00%
NP to SH -33,567 48,790 32,387 41,733 49,327 61,836 59,203 -
  QoQ % -168.80% 50.65% -22.39% -15.40% -20.23% 4.45% -
  Horiz. % -56.70% 82.41% 54.71% 70.49% 83.32% 104.45% 100.00%
Tax Rate - % 1.46 % 3.09 % 7.02 % 7.93 % 29.15 % 29.74 % -
  QoQ % 0.00% -52.75% -55.98% -11.48% -72.80% -1.98% -
  Horiz. % 0.00% 4.91% 10.39% 23.60% 26.66% 98.02% 100.00%
Total Cost 130,736 69,838 104,781 121,695 128,930 129,259 114,574 9.19%
  QoQ % 87.20% -33.35% -13.90% -5.61% -0.25% 12.82% -
  Horiz. % 114.11% 60.95% 91.45% 106.22% 112.53% 112.82% 100.00%
Net Worth 1,509,942 1,114,636 1,567,534 1,088,983 1,094,169 1,532,023 1,523,090 -0.58%
  QoQ % 35.46% -28.89% 43.94% -0.47% -28.58% 0.59% -
  Horiz. % 99.14% 73.18% 102.92% 71.50% 71.84% 100.59% 100.00%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 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
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 1,509,942 1,114,636 1,567,534 1,088,983 1,094,169 1,532,023 1,523,090 -0.58%
  QoQ % 35.46% -28.89% 43.94% -0.47% -28.58% 0.59% -
  Horiz. % 99.14% 73.18% 102.92% 71.50% 71.84% 100.59% 100.00%
NOSH 1,483,244 1,037,837 1,488,637 1,037,127 1,037,127 1,488,847 1,488,847 -0.25%
  QoQ % 42.92% -30.28% 43.53% 0.00% -30.34% 0.00% -
  Horiz. % 99.62% 69.71% 99.99% 69.66% 69.66% 100.00% 100.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin -34.95 % 41.01 % 23.50 % 25.48 % 27.64 % 32.35 % 34.06 % -
  QoQ % -185.22% 74.51% -7.77% -7.81% -14.56% -5.02% -
  Horiz. % -102.61% 120.41% 69.00% 74.81% 81.15% 94.98% 100.00%
ROE -2.22 % 4.38 % 2.07 % 3.83 % 4.51 % 4.04 % 3.89 % -
  QoQ % -150.68% 111.59% -45.95% -15.08% 11.63% 3.86% -
  Horiz. % -57.07% 112.60% 53.21% 98.46% 115.94% 103.86% 100.00%
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 6.53 11.41 9.20 15.75 17.18 12.83 11.67 -32.07%
  QoQ % -42.77% 24.02% -41.59% -8.32% 33.90% 9.94% -
  Horiz. % 55.96% 97.77% 78.83% 134.96% 147.22% 109.94% 100.00%
EPS -2.26 4.70 2.18 4.02 4.76 4.15 3.98 -
  QoQ % -148.09% 115.60% -45.77% -15.55% 14.70% 4.27% -
  Horiz. % -56.78% 118.09% 54.77% 101.01% 119.60% 104.27% 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 1.0180 1.0740 1.0530 1.0500 1.0550 1.0290 1.0230 -0.33%
  QoQ % -5.21% 1.99% 0.29% -0.47% 2.53% 0.59% -
  Horiz. % 99.51% 104.99% 102.93% 102.64% 103.13% 100.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,046,537
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 9.26 11.31 13.09 15.60 17.03 18.26 16.60 -32.21%
  QoQ % -18.13% -13.60% -16.09% -8.40% -6.74% 10.00% -
  Horiz. % 55.78% 68.13% 78.86% 93.98% 102.59% 110.00% 100.00%
EPS -3.21 4.66 3.09 3.99 4.71 5.91 5.66 -
  QoQ % -168.88% 50.81% -22.56% -15.29% -20.30% 4.42% -
  Horiz. % -56.71% 82.33% 54.59% 70.49% 83.22% 104.42% 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 1.4428 1.0651 1.4978 1.0406 1.0455 1.4639 1.4554 -0.58%
  QoQ % 35.46% -28.89% 43.94% -0.47% -28.58% 0.58% -
  Horiz. % 99.13% 73.18% 102.91% 71.50% 71.84% 100.58% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.1800 0.1400 0.1200 0.1050 0.0850 0.1300 0.1200 -
P/RPS 2.76 1.23 1.30 0.67 0.49 1.01 1.03 92.81%
  QoQ % 124.39% -5.38% 94.03% 36.73% -51.49% -1.94% -
  Horiz. % 267.96% 119.42% 126.21% 65.05% 47.57% 98.06% 100.00%
P/EPS -7.95 2.98 5.52 2.61 1.79 3.13 3.02 -
  QoQ % -366.78% -46.01% 111.49% 45.81% -42.81% 3.64% -
  Horiz. % -263.25% 98.68% 182.78% 86.42% 59.27% 103.64% 100.00%
EY -12.57 33.58 18.13 38.32 55.95 31.95 33.14 -
  QoQ % -137.43% 85.22% -52.69% -31.51% 75.12% -3.59% -
  Horiz. % -37.93% 101.33% 54.71% 115.63% 168.83% 96.41% 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 0.18 0.13 0.11 0.10 0.08 0.13 0.12 31.00%
  QoQ % 38.46% 18.18% 10.00% 25.00% -38.46% 8.33% -
  Horiz. % 150.00% 108.33% 91.67% 83.33% 66.67% 108.33% 100.00%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date - 03/03/21 23/11/20 28/08/20 29/06/20 26/02/20 21/11/19 -
Price 0.1500 0.1450 0.1150 0.1100 0.0950 0.1300 0.1250 -
P/RPS 2.30 1.27 1.25 0.70 0.55 1.01 1.07 66.48%
  QoQ % 81.10% 1.60% 78.57% 27.27% -45.54% -5.61% -
  Horiz. % 214.95% 118.69% 116.82% 65.42% 51.40% 94.39% 100.00%
P/EPS -6.63 3.08 5.29 2.73 2.00 3.13 3.14 -
  QoQ % -315.26% -41.78% 93.77% 36.50% -36.10% -0.32% -
  Horiz. % -211.15% 98.09% 168.47% 86.94% 63.69% 99.68% 100.00%
EY -15.09 32.42 18.92 36.58 50.06 31.95 31.81 -
  QoQ % -146.55% 71.35% -48.28% -26.93% 56.68% 0.44% -
  Horiz. % -47.44% 101.92% 59.48% 115.00% 157.37% 100.44% 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 0.14 0.11 0.10 0.09 0.13 0.12 16.02%
  QoQ % 7.14% 27.27% 10.00% 11.11% -30.77% 8.33% -
  Horiz. % 125.00% 116.67% 91.67% 83.33% 75.00% 108.33% 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
 
 

287  575  565 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BCMALL-OR 0.005-0.115 
 KANGER 0.070.00 
 SERBADK 0.420.00 
 BCMALL 0.145-0.01 
 SERSOL-WA 0.30+0.105 
 AT 0.0650.00 
 SERSOL 0.49-0.015 
 PUC 0.18+0.005 
 DNEX 0.755+0.025 
 CTOS 1.54+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS