Highlights

[ASIAPAC] QoQ TTM Result on 2016-12-31 [#3]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 22-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 31-Dec-2016  [#3]
Profit Trend QoQ -     -31.39%    YoY -     -84.73%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 249,713 258,634 268,328 235,842 216,846 194,628 154,905 37.44%
  QoQ % -3.45% -3.61% 13.77% 8.76% 11.42% 25.64% -
  Horiz. % 161.20% 166.96% 173.22% 152.25% 139.99% 125.64% 100.00%
PBT 21,967 17,651 14,693 76,969 102,151 97,282 88,076 -60.34%
  QoQ % 24.45% 20.13% -80.91% -24.65% 5.01% 10.45% -
  Horiz. % 24.94% 20.04% 16.68% 87.39% 115.98% 110.45% 100.00%
Tax -6,431 -6,590 -5,908 -18,245 -16,545 -15,058 -14,465 -41.72%
  QoQ % 2.41% -11.54% 67.62% -10.28% -9.88% -4.10% -
  Horiz. % 44.46% 45.56% 40.84% 126.13% 114.38% 104.10% 100.00%
NP 15,536 11,061 8,785 58,724 85,606 82,224 73,611 -64.52%
  QoQ % 40.46% 25.91% -85.04% -31.40% 4.11% 11.70% -
  Horiz. % 21.11% 15.03% 11.93% 79.78% 116.30% 111.70% 100.00%
NP to SH 15,554 11,086 8,817 58,756 85,632 82,252 73,634 -64.50%
  QoQ % 40.30% 25.73% -84.99% -31.39% 4.11% 11.70% -
  Horiz. % 21.12% 15.06% 11.97% 79.79% 116.29% 111.70% 100.00%
Tax Rate 29.28 % 37.33 % 40.21 % 23.70 % 16.20 % 15.48 % 16.42 % 47.00%
  QoQ % -21.56% -7.16% 69.66% 46.30% 4.65% -5.72% -
  Horiz. % 178.32% 227.34% 244.88% 144.34% 98.66% 94.28% 100.00%
Total Cost 234,177 247,573 259,543 177,118 131,240 112,404 81,294 102.32%
  QoQ % -5.41% -4.61% 46.54% 34.96% 16.76% 38.27% -
  Horiz. % 288.06% 304.54% 319.26% 217.87% 161.44% 138.27% 100.00%
Net Worth 945,361 914,137 838,280 863,531 855,240 864,370 862,728 6.28%
  QoQ % 3.42% 9.05% -2.92% 0.97% -1.06% 0.19% -
  Horiz. % 109.58% 105.96% 97.17% 100.09% 99.13% 100.19% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 945,361 914,137 838,280 863,531 855,240 864,370 862,728 6.28%
  QoQ % 3.42% 9.05% -2.92% 0.97% -1.06% 0.19% -
  Horiz. % 109.58% 105.96% 97.17% 100.09% 99.13% 100.19% 100.00%
NOSH 996,060 962,249 966,874 992,565 984,166 993,529 992,783 0.22%
  QoQ % 3.51% -0.48% -2.59% 0.85% -0.94% 0.08% -
  Horiz. % 100.33% 96.92% 97.39% 99.98% 99.13% 100.08% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 6.22 % 4.28 % 3.27 % 24.90 % 39.48 % 42.25 % 47.52 % -74.19%
  QoQ % 45.33% 30.89% -86.87% -36.93% -6.56% -11.09% -
  Horiz. % 13.09% 9.01% 6.88% 52.40% 83.08% 88.91% 100.00%
ROE 1.65 % 1.21 % 1.05 % 6.80 % 10.01 % 9.52 % 8.54 % -66.55%
  QoQ % 36.36% 15.24% -84.56% -32.07% 5.15% 11.48% -
  Horiz. % 19.32% 14.17% 12.30% 79.63% 117.21% 111.48% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 25.07 26.88 27.75 23.76 22.03 19.59 15.60 37.16%
  QoQ % -6.73% -3.14% 16.79% 7.85% 12.46% 25.58% -
  Horiz. % 160.71% 172.31% 177.88% 152.31% 141.22% 125.58% 100.00%
EPS 1.56 1.15 0.91 5.92 8.70 8.28 7.42 -64.61%
  QoQ % 35.65% 26.37% -84.63% -31.95% 5.07% 11.59% -
  Horiz. % 21.02% 15.50% 12.26% 79.78% 117.25% 111.59% 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 0.9491 0.9500 0.8670 0.8700 0.8690 0.8700 0.8690 6.05%
  QoQ % -0.09% 9.57% -0.34% 0.12% -0.11% 0.12% -
  Horiz. % 109.22% 109.32% 99.77% 100.12% 100.00% 100.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,037,127
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 24.08 24.94 25.87 22.74 20.91 18.77 14.94 37.43%
  QoQ % -3.45% -3.59% 13.76% 8.75% 11.40% 25.64% -
  Horiz. % 161.18% 166.93% 173.16% 152.21% 139.96% 125.64% 100.00%
EPS 1.50 1.07 0.85 5.67 8.26 7.93 7.10 -64.49%
  QoQ % 40.19% 25.88% -85.01% -31.36% 4.16% 11.69% -
  Horiz. % 21.13% 15.07% 11.97% 79.86% 116.34% 111.69% 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 0.9115 0.8814 0.8083 0.8326 0.8246 0.8334 0.8318 6.28%
  QoQ % 3.42% 9.04% -2.92% 0.97% -1.06% 0.19% -
  Horiz. % 109.58% 105.96% 97.17% 100.10% 99.13% 100.19% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.1600 0.1700 0.1900 0.1550 0.1650 0.1750 0.1900 -
P/RPS 0.64 0.63 0.68 0.65 0.75 0.89 1.22 -34.93%
  QoQ % 1.59% -7.35% 4.62% -13.33% -15.73% -27.05% -
  Horiz. % 52.46% 51.64% 55.74% 53.28% 61.48% 72.95% 100.00%
P/EPS 10.25 14.76 20.84 2.62 1.90 2.11 2.56 151.94%
  QoQ % -30.56% -29.17% 695.42% 37.89% -9.95% -17.58% -
  Horiz. % 400.39% 576.56% 814.06% 102.34% 74.22% 82.42% 100.00%
EY 9.76 6.78 4.80 38.19 52.73 47.31 39.04 -60.28%
  QoQ % 43.95% 41.25% -87.43% -27.57% 11.46% 21.18% -
  Horiz. % 25.00% 17.37% 12.30% 97.82% 135.07% 121.18% 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 0.17 0.18 0.22 0.18 0.19 0.20 0.22 -15.78%
  QoQ % -5.56% -18.18% 22.22% -5.26% -5.00% -9.09% -
  Horiz. % 77.27% 81.82% 100.00% 81.82% 86.36% 90.91% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 24/11/17 28/08/17 31/05/17 22/02/17 28/11/16 29/08/16 30/05/16 -
Price 0.1700 0.1600 0.1700 0.1700 0.1500 0.1650 0.1800 -
P/RPS 0.68 0.60 0.61 0.72 0.68 0.84 1.15 -29.53%
  QoQ % 13.33% -1.64% -15.28% 5.88% -19.05% -26.96% -
  Horiz. % 59.13% 52.17% 53.04% 62.61% 59.13% 73.04% 100.00%
P/EPS 10.89 13.89 18.64 2.87 1.72 1.99 2.43 171.57%
  QoQ % -21.60% -25.48% 549.48% 66.86% -13.57% -18.11% -
  Horiz. % 448.15% 571.60% 767.08% 118.11% 70.78% 81.89% 100.00%
EY 9.19 7.20 5.36 34.82 58.01 50.17 41.21 -63.19%
  QoQ % 27.64% 34.33% -84.61% -39.98% 15.63% 21.74% -
  Horiz. % 22.30% 17.47% 13.01% 84.49% 140.77% 121.74% 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 0.17 0.20 0.20 0.17 0.19 0.21 -9.76%
  QoQ % 5.88% -15.00% 0.00% 17.65% -10.53% -9.52% -
  Horiz. % 85.71% 80.95% 95.24% 95.24% 80.95% 90.48% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers