Highlights

[ASIAPAC] QoQ TTM Result on 2018-03-31 [#4]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 28-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Mar-2018  [#4]
Profit Trend QoQ -     74.08%    YoY -     403.52%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 154,485 157,030 166,451 193,560 218,105 249,713 258,634 -29.01%
  QoQ % -1.62% -5.66% -14.01% -11.25% -12.66% -3.45% -
  Horiz. % 59.73% 60.72% 64.36% 74.84% 84.33% 96.55% 100.00%
PBT 55,393 64,590 63,665 63,645 32,726 21,967 17,651 113.90%
  QoQ % -14.24% 1.45% 0.03% 94.48% 48.98% 24.45% -
  Horiz. % 313.82% 365.93% 360.69% 360.57% 185.41% 124.45% 100.00%
Tax -17,532 -18,851 -18,283 -19,130 -7,112 -6,431 -6,590 91.66%
  QoQ % 7.00% -3.11% 4.43% -168.98% -10.59% 2.41% -
  Horiz. % 266.04% 286.05% 277.44% 290.29% 107.92% 97.59% 100.00%
NP 37,861 45,739 45,382 44,515 25,614 15,536 11,061 126.62%
  QoQ % -17.22% 0.79% 1.95% 73.79% 64.87% 40.46% -
  Horiz. % 342.29% 413.52% 410.29% 402.45% 231.57% 140.46% 100.00%
NP to SH 37,861 45,619 45,262 44,395 25,502 15,554 11,086 126.28%
  QoQ % -17.01% 0.79% 1.95% 74.08% 63.96% 40.30% -
  Horiz. % 341.52% 411.50% 408.28% 400.46% 230.04% 140.30% 100.00%
Tax Rate 31.65 % 29.19 % 28.72 % 30.06 % 21.73 % 29.28 % 37.33 % -10.39%
  QoQ % 8.43% 1.64% -4.46% 38.33% -25.79% -21.56% -
  Horiz. % 84.78% 78.19% 76.94% 80.53% 58.21% 78.44% 100.00%
Total Cost 116,624 111,291 121,069 149,045 192,491 234,177 247,573 -39.37%
  QoQ % 4.79% -8.08% -18.77% -22.57% -17.80% -5.41% -
  Horiz. % 47.11% 44.95% 48.90% 60.20% 77.75% 94.59% 100.00%
Net Worth 1,443,072 1,441,585 1,440,952 991,713 951,382 945,361 914,137 35.46%
  QoQ % 0.10% 0.04% 45.30% 4.24% 0.64% 3.42% -
  Horiz. % 157.86% 157.70% 157.63% 108.49% 104.07% 103.42% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 1,443,072 1,441,585 1,440,952 991,713 951,382 945,361 914,137 35.46%
  QoQ % 0.10% 0.04% 45.30% 4.24% 0.64% 3.42% -
  Horiz. % 157.86% 157.70% 157.63% 108.49% 104.07% 103.42% 100.00%
NOSH 1,487,704 1,487,704 1,488,587 1,031,960 1,017,521 996,060 962,249 33.60%
  QoQ % 0.00% -0.06% 44.25% 1.42% 2.15% 3.51% -
  Horiz. % 154.61% 154.61% 154.70% 107.24% 105.74% 103.51% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 24.51 % 29.13 % 27.26 % 23.00 % 11.74 % 6.22 % 4.28 % 219.07%
  QoQ % -15.86% 6.86% 18.52% 95.91% 88.75% 45.33% -
  Horiz. % 572.66% 680.61% 636.92% 537.38% 274.30% 145.33% 100.00%
ROE 2.62 % 3.16 % 3.14 % 4.48 % 2.68 % 1.65 % 1.21 % 67.13%
  QoQ % -17.09% 0.64% -29.91% 67.16% 62.42% 36.36% -
  Horiz. % 216.53% 261.16% 259.50% 370.25% 221.49% 136.36% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 10.38 10.56 11.18 18.76 21.43 25.07 26.88 -46.88%
  QoQ % -1.70% -5.55% -40.41% -12.46% -14.52% -6.73% -
  Horiz. % 38.62% 39.29% 41.59% 69.79% 79.72% 93.27% 100.00%
EPS 2.54 3.07 3.04 4.30 2.51 1.56 1.15 69.35%
  QoQ % -17.26% 0.99% -29.30% 71.31% 60.90% 35.65% -
  Horiz. % 220.87% 266.96% 264.35% 373.91% 218.26% 135.65% 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 0.9700 0.9690 0.9680 0.9610 0.9350 0.9491 0.9500 1.39%
  QoQ % 0.10% 0.10% 0.73% 2.78% -1.49% -0.09% -
  Horiz. % 102.11% 102.00% 101.89% 101.16% 98.42% 99.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,037,127
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 14.90 15.14 16.05 18.66 21.03 24.08 24.94 -29.00%
  QoQ % -1.59% -5.67% -13.99% -11.27% -12.67% -3.45% -
  Horiz. % 59.74% 60.71% 64.35% 74.82% 84.32% 96.55% 100.00%
EPS 3.65 4.40 4.36 4.28 2.46 1.50 1.07 126.10%
  QoQ % -17.05% 0.92% 1.87% 73.98% 64.00% 40.19% -
  Horiz. % 341.12% 411.21% 407.48% 400.00% 229.91% 140.19% 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 1.3914 1.3900 1.3894 0.9562 0.9173 0.9115 0.8814 35.46%
  QoQ % 0.10% 0.04% 45.30% 4.24% 0.64% 3.42% -
  Horiz. % 157.86% 157.70% 157.64% 108.49% 104.07% 103.42% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.1150 0.1400 0.1450 0.1500 0.1600 0.1600 0.1700 -
P/RPS 1.11 1.33 1.30 0.80 0.75 0.64 0.63 45.73%
  QoQ % -16.54% 2.31% 62.50% 6.67% 17.19% 1.59% -
  Horiz. % 176.19% 211.11% 206.35% 126.98% 119.05% 101.59% 100.00%
P/EPS 4.52 4.57 4.77 3.49 6.38 10.25 14.76 -54.47%
  QoQ % -1.09% -4.19% 36.68% -45.30% -37.76% -30.56% -
  Horiz. % 30.62% 30.96% 32.32% 23.64% 43.22% 69.44% 100.00%
EY 22.13 21.90 20.97 28.68 15.66 9.76 6.78 119.57%
  QoQ % 1.05% 4.43% -26.88% 83.14% 60.45% 43.95% -
  Horiz. % 326.40% 323.01% 309.29% 423.01% 230.97% 143.95% 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 0.14 0.15 0.16 0.17 0.17 0.18 -23.63%
  QoQ % -14.29% -6.67% -6.25% -5.88% 0.00% -5.56% -
  Horiz. % 66.67% 77.78% 83.33% 88.89% 94.44% 94.44% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 29/11/18 28/08/18 28/05/18 26/02/18 24/11/17 28/08/17 -
Price 0.1200 0.1150 0.1500 0.1500 0.1600 0.1700 0.1600 -
P/RPS 1.16 1.09 1.34 0.80 0.75 0.68 0.60 55.01%
  QoQ % 6.42% -18.66% 67.50% 6.67% 10.29% 13.33% -
  Horiz. % 193.33% 181.67% 223.33% 133.33% 125.00% 113.33% 100.00%
P/EPS 4.72 3.75 4.93 3.49 6.38 10.89 13.89 -51.21%
  QoQ % 25.87% -23.94% 41.26% -45.30% -41.41% -21.60% -
  Horiz. % 33.98% 27.00% 35.49% 25.13% 45.93% 78.40% 100.00%
EY 21.21 26.66 20.27 28.68 15.66 9.19 7.20 105.09%
  QoQ % -20.44% 31.52% -29.32% 83.14% 70.40% 27.64% -
  Horiz. % 294.58% 370.28% 281.53% 398.33% 217.50% 127.64% 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 0.12 0.15 0.16 0.17 0.18 0.17 -20.67%
  QoQ % 0.00% -20.00% -6.25% -5.88% -5.56% 5.88% -
  Horiz. % 70.59% 70.59% 88.24% 94.12% 100.00% 105.88% 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.
 


 

338  386  529  765 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 ARMADA 0.515-0.03 
 NETX 0.020.00 
 EKOVEST 0.855+0.04 
 FINTEC 0.07-0.01 
 KNM 0.40-0.01 
 SEACERA 0.38-0.11 
 MYEG 1.21+0.04 
 ALAM-WA 0.07+0.005 
 IWCITY 0.95+0.045 
Partners & Brokers