Highlights

[ASIAPAC] YoY Annualized Quarter Result on 2017-06-30 [#1]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 28-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 30-Jun-2017  [#1]
Profit Trend QoQ -     74.62%    YoY -     127.89%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 105,240 95,944 204,380 243,160 84,268 247,104 144,320 -5.12%
  YoY % 9.69% -53.06% -15.95% 188.56% -65.90% 71.22% -
  Horiz. % 72.92% 66.48% 141.62% 168.49% 58.39% 171.22% 100.00%
PBT 14,256 20,800 20,720 9,324 -27,500 30,768 20,520 -5.89%
  YoY % -31.46% 0.39% 122.22% 133.91% -189.38% 49.94% -
  Horiz. % 69.47% 101.36% 100.97% 45.44% -134.02% 149.94% 100.00%
Tax -5,636 -1,936 -5,324 -2,596 -224 -14,900 -8,516 -6.65%
  YoY % -191.12% 63.64% -105.08% -1,058.93% 98.50% -74.96% -
  Horiz. % 66.18% 22.73% 62.52% 30.48% 2.63% 174.96% 100.00%
NP 8,620 18,864 15,396 6,728 -27,724 15,868 12,004 -5.37%
  YoY % -54.30% 22.53% 128.83% 124.27% -274.72% 32.19% -
  Horiz. % 71.81% 157.15% 128.26% 56.05% -230.96% 132.19% 100.00%
NP to SH 8,656 18,864 15,396 6,756 -27,716 15,876 12,004 -5.30%
  YoY % -54.11% 22.53% 127.89% 124.38% -274.58% 32.26% -
  Horiz. % 72.11% 157.15% 128.26% 56.28% -230.89% 132.26% 100.00%
Tax Rate 39.53 % 9.31 % 25.69 % 27.84 % - % 48.43 % 41.50 % -0.81%
  YoY % 324.60% -63.76% -7.72% 0.00% 0.00% 16.70% -
  Horiz. % 95.25% 22.43% 61.90% 67.08% 0.00% 116.70% 100.00%
Total Cost 96,620 77,080 188,984 236,432 111,992 231,236 132,316 -5.10%
  YoY % 25.35% -59.21% -20.07% 111.12% -51.57% 74.76% -
  Horiz. % 73.02% 58.25% 142.83% 178.69% 84.64% 174.76% 100.00%
Net Worth 1,505,224 1,440,952 914,137 864,370 782,977 383,347 342,694 27.96%
  YoY % 4.46% 57.63% 5.76% 10.40% 104.25% 11.86% -
  Horiz. % 439.23% 420.48% 266.75% 252.23% 228.48% 111.86% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 1,505,224 1,440,952 914,137 864,370 782,977 383,347 342,694 27.96%
  YoY % 4.46% 57.63% 5.76% 10.40% 104.25% 11.86% -
  Horiz. % 439.23% 420.48% 266.75% 252.23% 228.48% 111.86% 100.00%
NOSH 1,488,847 1,488,587 962,249 993,529 989,857 968,048 968,064 7.43%
  YoY % 0.02% 54.70% -3.15% 0.37% 2.25% -0.00% -
  Horiz. % 153.80% 153.77% 99.40% 102.63% 102.25% 100.00% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 8.19 % 19.66 % 7.53 % 2.77 % -32.90 % 6.42 % 8.32 % -0.26%
  YoY % -58.34% 161.09% 171.84% 108.42% -612.46% -22.84% -
  Horiz. % 98.44% 236.30% 90.50% 33.29% -395.43% 77.16% 100.00%
ROE 0.58 % 1.31 % 1.68 % 0.78 % -3.54 % 4.14 % 3.50 % -25.88%
  YoY % -55.73% -22.02% 115.38% 122.03% -185.51% 18.29% -
  Horiz. % 16.57% 37.43% 48.00% 22.29% -101.14% 118.29% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 7.07 6.45 21.24 24.47 8.51 25.53 14.91 -11.69%
  YoY % 9.61% -69.63% -13.20% 187.54% -66.67% 71.23% -
  Horiz. % 47.42% 43.26% 142.45% 164.12% 57.08% 171.23% 100.00%
EPS 0.84 1.84 1.60 0.68 -2.80 1.64 1.24 -6.28%
  YoY % -54.35% 15.00% 135.29% 124.29% -270.73% 32.26% -
  Horiz. % 67.74% 148.39% 129.03% 54.84% -225.81% 132.26% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.0110 0.9680 0.9500 0.8700 0.7910 0.3960 0.3540 19.10%
  YoY % 4.44% 1.89% 9.20% 9.99% 99.75% 11.86% -
  Horiz. % 285.59% 273.45% 268.36% 245.76% 223.45% 111.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,037,127
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 10.15 9.25 19.71 23.45 8.13 23.83 13.92 -5.13%
  YoY % 9.73% -53.07% -15.95% 188.44% -65.88% 71.19% -
  Horiz. % 72.92% 66.45% 141.59% 168.46% 58.41% 171.19% 100.00%
EPS 0.83 1.82 1.48 0.65 -2.67 1.53 1.16 -5.42%
  YoY % -54.40% 22.97% 127.69% 124.34% -274.51% 31.90% -
  Horiz. % 71.55% 156.90% 127.59% 56.03% -230.17% 131.90% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.4513 1.3894 0.8814 0.8334 0.7549 0.3696 0.3304 27.96%
  YoY % 4.46% 57.64% 5.76% 10.40% 104.25% 11.86% -
  Horiz. % 439.26% 420.52% 266.77% 252.24% 228.48% 111.86% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.1250 0.1450 0.1700 0.1750 0.2450 0.2900 0.1350 -
P/RPS 1.77 2.25 0.80 0.72 2.88 1.14 0.91 11.72%
  YoY % -21.33% 181.25% 11.11% -75.00% 152.63% 25.27% -
  Horiz. % 194.51% 247.25% 87.91% 79.12% 316.48% 125.27% 100.00%
P/EPS 21.50 11.44 10.63 25.74 -8.75 17.68 10.89 12.00%
  YoY % 87.94% 7.62% -58.70% 394.17% -149.49% 62.35% -
  Horiz. % 197.43% 105.05% 97.61% 236.36% -80.35% 162.35% 100.00%
EY 4.65 8.74 9.41 3.89 -11.43 5.66 9.19 -10.73%
  YoY % -46.80% -7.12% 141.90% 134.03% -301.94% -38.41% -
  Horiz. % 50.60% 95.10% 102.39% 42.33% -124.37% 61.59% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.12 0.15 0.18 0.20 0.31 0.73 0.38 -17.47%
  YoY % -20.00% -16.67% -10.00% -35.48% -57.53% 92.11% -
  Horiz. % 31.58% 39.47% 47.37% 52.63% 81.58% 192.11% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 23/08/19 28/08/18 28/08/17 29/08/16 27/08/15 21/08/14 28/08/13 -
Price 0.1300 0.1500 0.1600 0.1650 0.1800 0.3350 0.1300 -
P/RPS 1.84 2.33 0.75 0.67 2.11 1.31 0.87 13.29%
  YoY % -21.03% 210.67% 11.94% -68.25% 61.07% 50.57% -
  Horiz. % 211.49% 267.82% 86.21% 77.01% 242.53% 150.57% 100.00%
P/EPS 22.36 11.84 10.00 24.26 -6.43 20.43 10.48 13.46%
  YoY % 88.85% 18.40% -58.78% 477.29% -131.47% 94.94% -
  Horiz. % 213.36% 112.98% 95.42% 231.49% -61.35% 194.94% 100.00%
EY 4.47 8.45 10.00 4.12 -15.56 4.90 9.54 -11.86%
  YoY % -47.10% -15.50% 142.72% 126.48% -417.55% -48.64% -
  Horiz. % 46.86% 88.57% 104.82% 43.19% -163.10% 51.36% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.13 0.15 0.17 0.19 0.23 0.85 0.37 -15.99%
  YoY % -13.33% -11.76% -10.53% -17.39% -72.94% 129.73% -
  Horiz. % 35.14% 40.54% 45.95% 51.35% 62.16% 229.73% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers