Highlights

[ASIAPAC] YoY Annual (Unaudited) 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 YoY -     403.52%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 144,411 193,560 268,328 154,905 230,312 284,191 103,238 5.75%
  YoY % -25.39% -27.86% 73.22% -32.74% -18.96% 175.28% -
  Horiz. % 139.88% 187.49% 259.91% 150.05% 223.09% 275.28% 100.00%
PBT 74,860 63,645 14,693 88,076 528,544 43,367 6,291 51.07%
  YoY % 17.62% 333.17% -83.32% -83.34% 1,118.77% 589.35% -
  Horiz. % 1,189.95% 1,011.68% 233.56% 1,400.03% 8,401.59% 689.35% 100.00%
Tax -22,176 -19,130 -5,908 -14,465 -151,265 -2,538 11,269 -
  YoY % -15.92% -223.80% 59.16% 90.44% -5,860.01% -122.52% -
  Horiz. % -196.79% -169.76% -52.43% -128.36% -1,342.31% -22.52% 100.00%
NP 52,684 44,515 8,785 73,611 377,279 40,829 17,560 20.09%
  YoY % 18.35% 406.72% -88.07% -80.49% 824.05% 132.51% -
  Horiz. % 300.02% 253.50% 50.03% 419.20% 2,148.51% 232.51% 100.00%
NP to SH 52,686 44,395 8,817 73,634 377,291 40,832 17,628 20.01%
  YoY % 18.68% 403.52% -88.03% -80.48% 824.01% 131.63% -
  Horiz. % 298.88% 251.84% 50.02% 417.71% 2,140.29% 231.63% 100.00%
Tax Rate 29.62 % 30.06 % 40.21 % 16.42 % 28.62 % 5.85 % -179.13 % -
  YoY % -1.46% -25.24% 144.88% -42.63% 389.23% 103.27% -
  Horiz. % -16.54% -16.78% -22.45% -9.17% -15.98% -3.27% 100.00%
Total Cost 91,727 149,045 259,543 81,294 -146,967 243,362 85,678 1.14%
  YoY % -38.46% -42.57% 219.26% 155.31% -160.39% 184.04% -
  Horiz. % 107.06% 173.96% 302.93% 94.88% -171.53% 284.04% 100.00%
Net Worth 1,501,093 991,713 859,871 862,564 785,735 409,447 343,180 27.87%
  YoY % 51.36% 15.33% -0.31% 9.78% 91.90% 19.31% -
  Horiz. % 437.41% 288.98% 250.56% 251.34% 228.96% 119.31% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - 2,957 - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 0.78 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 1,501,093 991,713 859,871 862,564 785,735 409,447 343,180 27.87%
  YoY % 51.36% 15.33% -0.31% 9.78% 91.90% 19.31% -
  Horiz. % 437.41% 288.98% 250.56% 251.34% 228.96% 119.31% 100.00%
NOSH 1,487,704 1,031,960 991,777 992,594 985,866 974,874 977,722 7.24%
  YoY % 44.16% 4.05% -0.08% 0.68% 1.13% -0.29% -
  Horiz. % 152.16% 105.55% 101.44% 101.52% 100.83% 99.71% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 36.48 % 23.00 % 3.27 % 47.52 % 163.81 % 14.37 % 17.01 % 13.55%
  YoY % 58.61% 603.36% -93.12% -70.99% 1,039.94% -15.52% -
  Horiz. % 214.46% 135.21% 19.22% 279.37% 963.02% 84.48% 100.00%
ROE 3.51 % 4.48 % 1.03 % 8.54 % 48.02 % 9.97 % 5.14 % -6.16%
  YoY % -21.65% 334.95% -87.94% -82.22% 381.64% 93.97% -
  Horiz. % 68.29% 87.16% 20.04% 166.15% 934.24% 193.97% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 9.71 18.76 27.06 15.61 23.36 29.15 10.56 -1.39%
  YoY % -48.24% -30.67% 73.35% -33.18% -19.86% 176.04% -
  Horiz. % 91.95% 177.65% 256.25% 147.82% 221.21% 276.04% 100.00%
EPS 5.09 4.36 0.89 7.40 38.27 4.00 1.81 18.80%
  YoY % 16.74% 389.89% -87.97% -80.66% 856.75% 120.99% -
  Horiz. % 281.22% 240.88% 49.17% 408.84% 2,114.36% 220.99% 100.00%
DPS 0.00 0.00 0.00 0.00 0.30 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.0090 0.9610 0.8670 0.8690 0.7970 0.4200 0.3510 19.23%
  YoY % 4.99% 10.84% -0.23% 9.03% 89.76% 19.66% -
  Horiz. % 287.46% 273.79% 247.01% 247.58% 227.07% 119.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,037,127
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 13.92 18.66 25.87 14.94 22.21 27.40 9.95 5.75%
  YoY % -25.40% -27.87% 73.16% -32.73% -18.94% 175.38% -
  Horiz. % 139.90% 187.54% 260.00% 150.15% 223.22% 275.38% 100.00%
EPS 5.08 4.28 0.85 7.10 36.38 3.94 1.70 20.01%
  YoY % 18.69% 403.53% -88.03% -80.48% 823.35% 131.76% -
  Horiz. % 298.82% 251.76% 50.00% 417.65% 2,140.00% 231.76% 100.00%
DPS 0.00 0.00 0.00 0.00 0.29 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.4474 0.9562 0.8291 0.8317 0.7576 0.3948 0.3309 27.87%
  YoY % 51.37% 15.33% -0.31% 9.78% 91.89% 19.31% -
  Horiz. % 437.41% 288.97% 250.56% 251.34% 228.95% 119.31% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.1250 0.1500 0.1900 0.1900 0.2300 0.2000 0.1100 -
P/RPS 1.29 0.80 0.70 1.22 0.98 0.69 1.04 3.65%
  YoY % 61.25% 14.29% -42.62% 24.49% 42.03% -33.65% -
  Horiz. % 124.04% 76.92% 67.31% 117.31% 94.23% 66.35% 100.00%
P/EPS 3.53 3.49 21.37 2.56 0.60 4.78 6.10 -8.71%
  YoY % 1.15% -83.67% 734.77% 326.67% -87.45% -21.64% -
  Horiz. % 57.87% 57.21% 350.33% 41.97% 9.84% 78.36% 100.00%
EY 28.33 28.68 4.68 39.04 166.39 20.94 16.39 9.55%
  YoY % -1.22% 512.82% -88.01% -76.54% 694.60% 27.76% -
  Horiz. % 172.85% 174.98% 28.55% 238.19% 1,015.19% 127.76% 100.00%
DY 0.00 0.00 0.00 0.00 1.30 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.12 0.16 0.22 0.22 0.29 0.48 0.31 -14.62%
  YoY % -25.00% -27.27% 0.00% -24.14% -39.58% 54.84% -
  Horiz. % 38.71% 51.61% 70.97% 70.97% 93.55% 154.84% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 28/05/19 28/05/18 31/05/17 30/05/16 28/05/15 22/05/14 28/05/13 -
Price 0.1250 0.1500 0.1700 0.1800 0.2500 0.2700 0.1250 -
P/RPS 1.29 0.80 0.63 1.15 1.07 0.93 1.18 1.50%
  YoY % 61.25% 26.98% -45.22% 7.48% 15.05% -21.19% -
  Horiz. % 109.32% 67.80% 53.39% 97.46% 90.68% 78.81% 100.00%
P/EPS 3.53 3.49 19.12 2.43 0.65 6.45 6.93 -10.63%
  YoY % 1.15% -81.75% 686.83% 273.85% -89.92% -6.93% -
  Horiz. % 50.94% 50.36% 275.90% 35.06% 9.38% 93.07% 100.00%
EY 28.33 28.68 5.23 41.21 153.08 15.51 14.42 11.91%
  YoY % -1.22% 448.37% -87.31% -73.08% 886.98% 7.56% -
  Horiz. % 196.46% 198.89% 36.27% 285.78% 1,061.58% 107.56% 100.00%
DY 0.00 0.00 0.00 0.00 1.20 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.12 0.16 0.20 0.21 0.31 0.64 0.36 -16.72%
  YoY % -25.00% -20.00% -4.76% -32.26% -51.56% 77.78% -
  Horiz. % 33.33% 44.44% 55.56% 58.33% 86.11% 177.78% 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.
 


 

413  296  522  772 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.455+0.01 
 PUC 0.0550.00 
 MTAG 0.51+0.025 
 SAPNRG 0.27-0.005 
 ARMADA 0.445+0.005 
 MYEG 1.26+0.01 
 GPACKET-WB 0.325+0.005 
 KNM-WB 0.185+0.005 
 HSI-C7F 0.335-0.035 
 HSI-H8B 0.205+0.02 
Partners & Brokers