Highlights

[ASIAPAC] QoQ TTM Result on 2017-12-31 [#3]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 26-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Dec-2017  [#3]
Profit Trend QoQ -     63.96%    YoY -     -56.60%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 157,030 166,451 193,560 218,105 249,713 258,634 268,328 -30.01%
  QoQ % -5.66% -14.01% -11.25% -12.66% -3.45% -3.61% -
  Horiz. % 58.52% 62.03% 72.14% 81.28% 93.06% 96.39% 100.00%
PBT 64,590 63,665 63,645 32,726 21,967 17,651 14,693 168.11%
  QoQ % 1.45% 0.03% 94.48% 48.98% 24.45% 20.13% -
  Horiz. % 439.60% 433.30% 433.17% 222.73% 149.51% 120.13% 100.00%
Tax -18,851 -18,283 -19,130 -7,112 -6,431 -6,590 -5,908 116.58%
  QoQ % -3.11% 4.43% -168.98% -10.59% 2.41% -11.54% -
  Horiz. % 319.08% 309.46% 323.80% 120.38% 108.85% 111.54% 100.00%
NP 45,739 45,382 44,515 25,614 15,536 11,061 8,785 200.10%
  QoQ % 0.79% 1.95% 73.79% 64.87% 40.46% 25.91% -
  Horiz. % 520.65% 516.59% 506.72% 291.57% 176.85% 125.91% 100.00%
NP to SH 45,619 45,262 44,395 25,502 15,554 11,086 8,817 198.85%
  QoQ % 0.79% 1.95% 74.08% 63.96% 40.30% 25.73% -
  Horiz. % 517.40% 513.35% 503.52% 289.24% 176.41% 125.73% 100.00%
Tax Rate 29.19 % 28.72 % 30.06 % 21.73 % 29.28 % 37.33 % 40.21 % -19.21%
  QoQ % 1.64% -4.46% 38.33% -25.79% -21.56% -7.16% -
  Horiz. % 72.59% 71.43% 74.76% 54.04% 72.82% 92.84% 100.00%
Total Cost 111,291 121,069 149,045 192,491 234,177 247,573 259,543 -43.11%
  QoQ % -8.08% -18.77% -22.57% -17.80% -5.41% -4.61% -
  Horiz. % 42.88% 46.65% 57.43% 74.17% 90.23% 95.39% 100.00%
Net Worth 1,441,585 1,440,952 991,713 951,382 945,361 914,137 838,280 43.49%
  QoQ % 0.04% 45.30% 4.24% 0.64% 3.42% 9.05% -
  Horiz. % 171.97% 171.89% 118.30% 113.49% 112.77% 109.05% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,441,585 1,440,952 991,713 951,382 945,361 914,137 838,280 43.49%
  QoQ % 0.04% 45.30% 4.24% 0.64% 3.42% 9.05% -
  Horiz. % 171.97% 171.89% 118.30% 113.49% 112.77% 109.05% 100.00%
NOSH 1,487,704 1,488,587 1,031,960 1,017,521 996,060 962,249 966,874 33.24%
  QoQ % -0.06% 44.25% 1.42% 2.15% 3.51% -0.48% -
  Horiz. % 153.87% 153.96% 106.73% 105.24% 103.02% 99.52% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 29.13 % 27.26 % 23.00 % 11.74 % 6.22 % 4.28 % 3.27 % 329.16%
  QoQ % 6.86% 18.52% 95.91% 88.75% 45.33% 30.89% -
  Horiz. % 890.83% 833.64% 703.36% 359.02% 190.21% 130.89% 100.00%
ROE 3.16 % 3.14 % 4.48 % 2.68 % 1.65 % 1.21 % 1.05 % 108.31%
  QoQ % 0.64% -29.91% 67.16% 62.42% 36.36% 15.24% -
  Horiz. % 300.95% 299.05% 426.67% 255.24% 157.14% 115.24% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 10.56 11.18 18.76 21.43 25.07 26.88 27.75 -47.46%
  QoQ % -5.55% -40.41% -12.46% -14.52% -6.73% -3.14% -
  Horiz. % 38.05% 40.29% 67.60% 77.23% 90.34% 96.86% 100.00%
EPS 3.07 3.04 4.30 2.51 1.56 1.15 0.91 124.77%
  QoQ % 0.99% -29.30% 71.31% 60.90% 35.65% 26.37% -
  Horiz. % 337.36% 334.07% 472.53% 275.82% 171.43% 126.37% 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 0.9690 0.9680 0.9610 0.9350 0.9491 0.9500 0.8670 7.69%
  QoQ % 0.10% 0.73% 2.78% -1.49% -0.09% 9.57% -
  Horiz. % 111.76% 111.65% 110.84% 107.84% 109.47% 109.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,026,071
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 15.14 16.05 18.66 21.03 24.08 24.94 25.87 -30.01%
  QoQ % -5.67% -13.99% -11.27% -12.67% -3.45% -3.59% -
  Horiz. % 58.52% 62.04% 72.13% 81.29% 93.08% 96.41% 100.00%
EPS 4.40 4.36 4.28 2.46 1.50 1.07 0.85 198.94%
  QoQ % 0.92% 1.87% 73.98% 64.00% 40.19% 25.88% -
  Horiz. % 517.65% 512.94% 503.53% 289.41% 176.47% 125.88% 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 1.3900 1.3894 0.9562 0.9173 0.9115 0.8814 0.8083 43.49%
  QoQ % 0.04% 45.30% 4.24% 0.64% 3.42% 9.04% -
  Horiz. % 171.97% 171.89% 118.30% 113.49% 112.77% 109.04% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.1400 0.1450 0.1500 0.1600 0.1600 0.1700 0.1900 -
P/RPS 1.33 1.30 0.80 0.75 0.64 0.63 0.68 56.33%
  QoQ % 2.31% 62.50% 6.67% 17.19% 1.59% -7.35% -
  Horiz. % 195.59% 191.18% 117.65% 110.29% 94.12% 92.65% 100.00%
P/EPS 4.57 4.77 3.49 6.38 10.25 14.76 20.84 -63.60%
  QoQ % -4.19% 36.68% -45.30% -37.76% -30.56% -29.17% -
  Horiz. % 21.93% 22.89% 16.75% 30.61% 49.18% 70.83% 100.00%
EY 21.90 20.97 28.68 15.66 9.76 6.78 4.80 174.83%
  QoQ % 4.43% -26.88% 83.14% 60.45% 43.95% 41.25% -
  Horiz. % 456.25% 436.87% 597.50% 326.25% 203.33% 141.25% 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 0.14 0.15 0.16 0.17 0.17 0.18 0.22 -26.00%
  QoQ % -6.67% -6.25% -5.88% 0.00% -5.56% -18.18% -
  Horiz. % 63.64% 68.18% 72.73% 77.27% 77.27% 81.82% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 28/08/18 28/05/18 26/02/18 24/11/17 28/08/17 31/05/17 -
Price 0.1150 0.1500 0.1500 0.1600 0.1700 0.1600 0.1700 -
P/RPS 1.09 1.34 0.80 0.75 0.68 0.60 0.61 47.20%
  QoQ % -18.66% 67.50% 6.67% 10.29% 13.33% -1.64% -
  Horiz. % 178.69% 219.67% 131.15% 122.95% 111.48% 98.36% 100.00%
P/EPS 3.75 4.93 3.49 6.38 10.89 13.89 18.64 -65.63%
  QoQ % -23.94% 41.26% -45.30% -41.41% -21.60% -25.48% -
  Horiz. % 20.12% 26.45% 18.72% 34.23% 58.42% 74.52% 100.00%
EY 26.66 20.27 28.68 15.66 9.19 7.20 5.36 191.10%
  QoQ % 31.52% -29.32% 83.14% 70.40% 27.64% 34.33% -
  Horiz. % 497.39% 378.17% 535.07% 292.16% 171.46% 134.33% 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 0.12 0.15 0.16 0.17 0.18 0.17 0.20 -28.84%
  QoQ % -20.00% -6.25% -5.88% -5.56% 5.88% -15.00% -
  Horiz. % 60.00% 75.00% 80.00% 85.00% 90.00% 85.00% 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.
 


 

239  441  452  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BARAKAH 0.07-0.015 
 LAMBO 0.065-0.005 
 ARMADA 0.19-0.005 
 PHB 0.0250.00 
 VC-PA 0.07-0.005 
 IMPIANA 0.035-0.01 
 LAMBO-WB 0.010.00 
 NIHSIN-WB 0.06-0.02 
 TIGER 0.045+0.005 
 IOIPG 1.190.00 
Partners & Brokers