Highlights

[ASIAPAC] QoQ TTM Result on 2017-03-31 [#4]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 31-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 31-Mar-2017  [#4]
Profit Trend QoQ -     -84.99%    YoY -     -88.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 218,105 249,713 258,634 268,328 235,842 216,846 194,628 7.87%
  QoQ % -12.66% -3.45% -3.61% 13.77% 8.76% 11.42% -
  Horiz. % 112.06% 128.30% 132.89% 137.87% 121.18% 111.42% 100.00%
PBT 32,726 21,967 17,651 14,693 76,969 102,151 97,282 -51.53%
  QoQ % 48.98% 24.45% 20.13% -80.91% -24.65% 5.01% -
  Horiz. % 33.64% 22.58% 18.14% 15.10% 79.12% 105.01% 100.00%
Tax -7,112 -6,431 -6,590 -5,908 -18,245 -16,545 -15,058 -39.27%
  QoQ % -10.59% 2.41% -11.54% 67.62% -10.28% -9.88% -
  Horiz. % 47.23% 42.71% 43.76% 39.23% 121.16% 109.88% 100.00%
NP 25,614 15,536 11,061 8,785 58,724 85,606 82,224 -53.95%
  QoQ % 64.87% 40.46% 25.91% -85.04% -31.40% 4.11% -
  Horiz. % 31.15% 18.89% 13.45% 10.68% 71.42% 104.11% 100.00%
NP to SH 25,502 15,554 11,086 8,817 58,756 85,632 82,252 -54.09%
  QoQ % 63.96% 40.30% 25.73% -84.99% -31.39% 4.11% -
  Horiz. % 31.00% 18.91% 13.48% 10.72% 71.43% 104.11% 100.00%
Tax Rate 21.73 % 29.28 % 37.33 % 40.21 % 23.70 % 16.20 % 15.48 % 25.29%
  QoQ % -25.79% -21.56% -7.16% 69.66% 46.30% 4.65% -
  Horiz. % 140.37% 189.15% 241.15% 259.75% 153.10% 104.65% 100.00%
Total Cost 192,491 234,177 247,573 259,543 177,118 131,240 112,404 43.00%
  QoQ % -17.80% -5.41% -4.61% 46.54% 34.96% 16.76% -
  Horiz. % 171.25% 208.34% 220.25% 230.90% 157.57% 116.76% 100.00%
Net Worth 951,382 945,361 914,137 838,280 863,531 855,240 864,370 6.58%
  QoQ % 0.64% 3.42% 9.05% -2.92% 0.97% -1.06% -
  Horiz. % 110.07% 109.37% 105.76% 96.98% 99.90% 98.94% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 951,382 945,361 914,137 838,280 863,531 855,240 864,370 6.58%
  QoQ % 0.64% 3.42% 9.05% -2.92% 0.97% -1.06% -
  Horiz. % 110.07% 109.37% 105.76% 96.98% 99.90% 98.94% 100.00%
NOSH 1,017,521 996,060 962,249 966,874 992,565 984,166 993,529 1.60%
  QoQ % 2.15% 3.51% -0.48% -2.59% 0.85% -0.94% -
  Horiz. % 102.41% 100.25% 96.85% 97.32% 99.90% 99.06% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 11.74 % 6.22 % 4.28 % 3.27 % 24.90 % 39.48 % 42.25 % -57.32%
  QoQ % 88.75% 45.33% 30.89% -86.87% -36.93% -6.56% -
  Horiz. % 27.79% 14.72% 10.13% 7.74% 58.93% 93.44% 100.00%
ROE 2.68 % 1.65 % 1.21 % 1.05 % 6.80 % 10.01 % 9.52 % -56.95%
  QoQ % 62.42% 36.36% 15.24% -84.56% -32.07% 5.15% -
  Horiz. % 28.15% 17.33% 12.71% 11.03% 71.43% 105.15% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 21.43 25.07 26.88 27.75 23.76 22.03 19.59 6.15%
  QoQ % -14.52% -6.73% -3.14% 16.79% 7.85% 12.46% -
  Horiz. % 109.39% 127.97% 137.21% 141.65% 121.29% 112.46% 100.00%
EPS 2.51 1.56 1.15 0.91 5.92 8.70 8.28 -54.78%
  QoQ % 60.90% 35.65% 26.37% -84.63% -31.95% 5.07% -
  Horiz. % 30.31% 18.84% 13.89% 10.99% 71.50% 105.07% 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 0.9350 0.9491 0.9500 0.8670 0.8700 0.8690 0.8700 4.91%
  QoQ % -1.49% -0.09% 9.57% -0.34% 0.12% -0.11% -
  Horiz. % 107.47% 109.09% 109.20% 99.66% 100.00% 99.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,037,127
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 21.03 24.08 24.94 25.87 22.74 20.91 18.77 7.85%
  QoQ % -12.67% -3.45% -3.59% 13.76% 8.75% 11.40% -
  Horiz. % 112.04% 128.29% 132.87% 137.83% 121.15% 111.40% 100.00%
EPS 2.46 1.50 1.07 0.85 5.67 8.26 7.93 -54.08%
  QoQ % 64.00% 40.19% 25.88% -85.01% -31.36% 4.16% -
  Horiz. % 31.02% 18.92% 13.49% 10.72% 71.50% 104.16% 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 0.9173 0.9115 0.8814 0.8083 0.8326 0.8246 0.8334 6.58%
  QoQ % 0.64% 3.42% 9.04% -2.92% 0.97% -1.06% -
  Horiz. % 110.07% 109.37% 105.76% 96.99% 99.90% 98.94% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.1600 0.1600 0.1700 0.1900 0.1550 0.1650 0.1750 -
P/RPS 0.75 0.64 0.63 0.68 0.65 0.75 0.89 -10.76%
  QoQ % 17.19% 1.59% -7.35% 4.62% -13.33% -15.73% -
  Horiz. % 84.27% 71.91% 70.79% 76.40% 73.03% 84.27% 100.00%
P/EPS 6.38 10.25 14.76 20.84 2.62 1.90 2.11 108.68%
  QoQ % -37.76% -30.56% -29.17% 695.42% 37.89% -9.95% -
  Horiz. % 302.37% 485.78% 699.53% 987.68% 124.17% 90.05% 100.00%
EY 15.66 9.76 6.78 4.80 38.19 52.73 47.31 -52.05%
  QoQ % 60.45% 43.95% 41.25% -87.43% -27.57% 11.46% -
  Horiz. % 33.10% 20.63% 14.33% 10.15% 80.72% 111.46% 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 0.17 0.18 0.22 0.18 0.19 0.20 -10.24%
  QoQ % 0.00% -5.56% -18.18% 22.22% -5.26% -5.00% -
  Horiz. % 85.00% 85.00% 90.00% 110.00% 90.00% 95.00% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 24/11/17 28/08/17 31/05/17 22/02/17 28/11/16 29/08/16 -
Price 0.1600 0.1700 0.1600 0.1700 0.1700 0.1500 0.1650 -
P/RPS 0.75 0.68 0.60 0.61 0.72 0.68 0.84 -7.26%
  QoQ % 10.29% 13.33% -1.64% -15.28% 5.88% -19.05% -
  Horiz. % 89.29% 80.95% 71.43% 72.62% 85.71% 80.95% 100.00%
P/EPS 6.38 10.89 13.89 18.64 2.87 1.72 1.99 116.97%
  QoQ % -41.41% -21.60% -25.48% 549.48% 66.86% -13.57% -
  Horiz. % 320.60% 547.24% 697.99% 936.68% 144.22% 86.43% 100.00%
EY 15.66 9.19 7.20 5.36 34.82 58.01 50.17 -53.89%
  QoQ % 70.40% 27.64% 34.33% -84.61% -39.98% 15.63% -
  Horiz. % 31.21% 18.32% 14.35% 10.68% 69.40% 115.63% 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 0.17 0.20 0.20 0.17 0.19 -7.13%
  QoQ % -5.56% 5.88% -15.00% 0.00% 17.65% -10.53% -
  Horiz. % 89.47% 94.74% 89.47% 105.26% 105.26% 89.47% 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.
 


 

360  308  555  778 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 HSI-H8F 0.42+0.025 
 XOX 0.0450.00 
 HSI-C7K 0.335-0.025 
 NETX 0.020.00 
 TRIVE 0.0150.00 
 IFCAMSC 0.53+0.04 
 PERDANA 0.435-0.025 
 VELESTO 0.38-0.01 
 JAKS 1.36+0.20 
Partners & Brokers