Highlights

[ASIAPAC] YoY Annualized Quarter Result on 2018-06-30 [#1]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 28-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Jun-2018  [#1]
Profit Trend QoQ -     -57.51%    YoY -     22.53%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 95,944 204,380 243,160 84,268 247,104 144,320 61,660 7.64%
  YoY % -53.06% -15.95% 188.56% -65.90% 71.22% 134.06% -
  Horiz. % 155.60% 331.46% 394.36% 136.67% 400.75% 234.06% 100.00%
PBT 20,800 20,720 9,324 -27,500 30,768 20,520 2,380 43.50%
  YoY % 0.39% 122.22% 133.91% -189.38% 49.94% 762.18% -
  Horiz. % 873.95% 870.59% 391.76% -1,155.46% 1,292.77% 862.18% 100.00%
Tax -1,936 -5,324 -2,596 -224 -14,900 -8,516 -1,316 6.64%
  YoY % 63.64% -105.08% -1,058.93% 98.50% -74.96% -547.11% -
  Horiz. % 147.11% 404.56% 197.26% 17.02% 1,132.22% 647.11% 100.00%
NP 18,864 15,396 6,728 -27,724 15,868 12,004 1,064 61.44%
  YoY % 22.53% 128.83% 124.27% -274.72% 32.19% 1,028.20% -
  Horiz. % 1,772.93% 1,446.99% 632.33% -2,605.64% 1,491.35% 1,128.20% 100.00%
NP to SH 18,864 15,396 6,756 -27,716 15,876 12,004 1,064 61.44%
  YoY % 22.53% 127.89% 124.38% -274.58% 32.26% 1,028.20% -
  Horiz. % 1,772.93% 1,446.99% 634.96% -2,604.89% 1,492.11% 1,128.20% 100.00%
Tax Rate 9.31 % 25.69 % 27.84 % - % 48.43 % 41.50 % 55.29 % -25.68%
  YoY % -63.76% -7.72% 0.00% 0.00% 16.70% -24.94% -
  Horiz. % 16.84% 46.46% 50.35% 0.00% 87.59% 75.06% 100.00%
Total Cost 77,080 188,984 236,432 111,992 231,236 132,316 60,596 4.09%
  YoY % -59.21% -20.07% 111.12% -51.57% 74.76% 118.36% -
  Horiz. % 127.20% 311.88% 390.18% 184.82% 381.60% 218.36% 100.00%
Net Worth 1,440,952 914,137 864,370 782,977 383,347 342,694 292,600 30.42%
  YoY % 57.63% 5.76% 10.40% 104.25% 11.86% 17.12% -
  Horiz. % 492.46% 312.42% 295.41% 267.59% 131.01% 117.12% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 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
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 1,440,952 914,137 864,370 782,977 383,347 342,694 292,600 30.42%
  YoY % 57.63% 5.76% 10.40% 104.25% 11.86% 17.12% -
  Horiz. % 492.46% 312.42% 295.41% 267.59% 131.01% 117.12% 100.00%
NOSH 1,488,587 962,249 993,529 989,857 968,048 968,064 886,666 9.01%
  YoY % 54.70% -3.15% 0.37% 2.25% -0.00% 9.18% -
  Horiz. % 167.89% 108.52% 112.05% 111.64% 109.18% 109.18% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 19.66 % 7.53 % 2.77 % -32.90 % 6.42 % 8.32 % 1.73 % 49.91%
  YoY % 161.09% 171.84% 108.42% -612.46% -22.84% 380.92% -
  Horiz. % 1,136.42% 435.26% 160.12% -1,901.73% 371.10% 480.92% 100.00%
ROE 1.31 % 1.68 % 0.78 % -3.54 % 4.14 % 3.50 % 0.36 % 24.01%
  YoY % -22.02% 115.38% 122.03% -185.51% 18.29% 872.22% -
  Horiz. % 363.89% 466.67% 216.67% -983.33% 1,150.00% 972.22% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 6.45 21.24 24.47 8.51 25.53 14.91 6.95 -1.24%
  YoY % -69.63% -13.20% 187.54% -66.67% 71.23% 114.53% -
  Horiz. % 92.81% 305.61% 352.09% 122.45% 367.34% 214.53% 100.00%
EPS 1.84 1.60 0.68 -2.80 1.64 1.24 0.12 57.59%
  YoY % 15.00% 135.29% 124.29% -270.73% 32.26% 933.33% -
  Horiz. % 1,533.33% 1,333.33% 566.67% -2,333.33% 1,366.67% 1,033.33% 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 0.9680 0.9500 0.8700 0.7910 0.3960 0.3540 0.3300 19.63%
  YoY % 1.89% 9.20% 9.99% 99.75% 11.86% 7.27% -
  Horiz. % 293.33% 287.88% 263.64% 239.70% 120.00% 107.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,026,071
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 9.25 19.71 23.45 8.13 23.83 13.92 5.95 7.63%
  YoY % -53.07% -15.95% 188.44% -65.88% 71.19% 133.95% -
  Horiz. % 155.46% 331.26% 394.12% 136.64% 400.50% 233.95% 100.00%
EPS 1.82 1.48 0.65 -2.67 1.53 1.16 0.10 62.15%
  YoY % 22.97% 127.69% 124.34% -274.51% 31.90% 1,060.00% -
  Horiz. % 1,820.00% 1,480.00% 650.00% -2,670.00% 1,530.00% 1,160.00% 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 1.3894 0.8814 0.8334 0.7549 0.3696 0.3304 0.2821 30.42%
  YoY % 57.64% 5.76% 10.40% 104.25% 11.86% 17.12% -
  Horiz. % 492.52% 312.44% 295.43% 267.60% 131.02% 117.12% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.1450 0.1700 0.1750 0.2450 0.2900 0.1350 0.1100 -
P/RPS 2.25 0.80 0.72 2.88 1.14 0.91 1.58 6.07%
  YoY % 181.25% 11.11% -75.00% 152.63% 25.27% -42.41% -
  Horiz. % 142.41% 50.63% 45.57% 182.28% 72.15% 57.59% 100.00%
P/EPS 11.44 10.63 25.74 -8.75 17.68 10.89 91.67 -29.30%
  YoY % 7.62% -58.70% 394.17% -149.49% 62.35% -88.12% -
  Horiz. % 12.48% 11.60% 28.08% -9.55% 19.29% 11.88% 100.00%
EY 8.74 9.41 3.89 -11.43 5.66 9.19 1.09 41.45%
  YoY % -7.12% 141.90% 134.03% -301.94% -38.41% 743.12% -
  Horiz. % 801.83% 863.30% 356.88% -1,048.62% 519.27% 843.12% 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 0.15 0.18 0.20 0.31 0.73 0.38 0.33 -12.31%
  YoY % -16.67% -10.00% -35.48% -57.53% 92.11% 15.15% -
  Horiz. % 45.45% 54.55% 60.61% 93.94% 221.21% 115.15% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 28/08/17 29/08/16 27/08/15 21/08/14 28/08/13 27/08/12 -
Price 0.1500 0.1600 0.1650 0.1800 0.3350 0.1300 0.1100 -
P/RPS 2.33 0.75 0.67 2.11 1.31 0.87 1.58 6.69%
  YoY % 210.67% 11.94% -68.25% 61.07% 50.57% -44.94% -
  Horiz. % 147.47% 47.47% 42.41% 133.54% 82.91% 55.06% 100.00%
P/EPS 11.84 10.00 24.26 -6.43 20.43 10.48 91.67 -28.89%
  YoY % 18.40% -58.78% 477.29% -131.47% 94.94% -88.57% -
  Horiz. % 12.92% 10.91% 26.46% -7.01% 22.29% 11.43% 100.00%
EY 8.45 10.00 4.12 -15.56 4.90 9.54 1.09 40.66%
  YoY % -15.50% 142.72% 126.48% -417.55% -48.64% 775.23% -
  Horiz. % 775.23% 917.43% 377.98% -1,427.52% 449.54% 875.23% 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 0.15 0.17 0.19 0.23 0.85 0.37 0.33 -12.31%
  YoY % -11.76% -10.53% -17.39% -72.94% 129.73% 12.12% -
  Horiz. % 45.45% 51.52% 57.58% 69.70% 257.58% 112.12% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 

TOP ARTICLES

1. EXFLOUSIVE EARNINGS UNVEILED WITH MAGNANIMOUS GROWTH POTENTIAL !!! Bursa Master
2. PLEASE WAKE UP. MARKET IS CRASHING!! KLCI GOING DOWN TO 1300 - 1400 Undervalued Stocks
3. How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement with M
4. .....China cannot do well when it has to take anti US stand.....but what choice is left to Xi? *****
5. Dayang Enterprise Holdings - Unexpected 1Q19 Losses Kenanga Research & Investment
6. [转贴] 43岁被裁员,年薪200万:这5件事,你越早明白越好! Good Articles to Share
7. 现在进入投资还是暂时退出? 特殊信托基金投资法
8. MFLOUR - 爆发的收益利润与巨大的增长潜力! MFLOUR - 爆发的收益利润与巨大的增长潜力!
Partners & Brokers