Highlights

[ASIAPAC] YoY Annualized Quarter Result on 2016-09-30 [#2]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 28-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 30-Sep-2016  [#2]
Profit Trend QoQ -     -84.96%    YoY -     104.42%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 112,268 185,328 222,560 98,678 225,824 244,036 55,108 12.59%
  YoY % -39.42% -16.73% 125.54% -56.30% -7.46% 342.83% -
  Horiz. % 203.72% 336.30% 403.86% 179.06% 409.78% 442.83% 100.00%
PBT 21,686 19,796 5,466 -22,684 21,376 35,218 1,382 58.19%
  YoY % 9.55% 262.17% 124.10% -206.12% -39.30% 2,448.34% -
  Horiz. % 1,569.18% 1,432.42% 395.51% -1,641.39% 1,546.74% 2,548.34% 100.00%
Tax -4,966 -5,524 -4,478 -318 -12,168 -11,100 -1,532 21.64%
  YoY % 10.10% -23.36% -1,308.18% 97.39% -9.62% -624.54% -
  Horiz. % 324.15% 360.57% 292.30% 20.76% 794.26% 724.54% 100.00%
NP 16,720 14,272 988 -23,002 9,208 24,118 -150 -
  YoY % 17.15% 1,344.53% 104.30% -349.80% -61.82% 16,178.67% -
  Horiz. % -11,146.67% -9,514.67% -658.67% 15,334.67% -6,138.67% -16,078.67% 100.00%
NP to SH 16,720 14,272 1,016 -22,980 9,220 24,120 -150 -
  YoY % 17.15% 1,304.72% 104.42% -349.24% -61.77% 16,180.00% -
  Horiz. % -11,146.67% -9,514.67% -677.33% 15,320.00% -6,146.67% -16,080.00% 100.00%
Tax Rate 22.90 % 27.90 % 81.92 % - % 56.92 % 31.52 % 110.85 % -23.10%
  YoY % -17.92% -65.94% 0.00% 0.00% 80.58% -71.57% -
  Horiz. % 20.66% 25.17% 73.90% 0.00% 51.35% 28.43% 100.00%
Total Cost 95,548 171,056 221,572 121,680 216,616 219,918 55,258 9.55%
  YoY % -44.14% -22.80% 82.09% -43.83% -1.50% 297.98% -
  Horiz. % 172.91% 309.56% 400.98% 220.20% 392.01% 397.98% 100.00%
Net Worth 1,441,585 953,912 882,904 779,537 389,482 354,019 247,500 34.12%
  YoY % 51.12% 8.04% 13.26% 100.15% 10.02% 43.04% -
  Horiz. % 582.46% 385.42% 356.73% 314.96% 157.37% 143.04% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 1,441,585 953,912 882,904 779,537 389,482 354,019 247,500 34.12%
  YoY % 51.12% 8.04% 13.26% 100.15% 10.02% 43.04% -
  Horiz. % 582.46% 385.42% 356.73% 314.96% 157.37% 143.04% 100.00%
NOSH 1,487,704 1,005,070 1,015,999 990,517 981,063 972,580 750,000 12.09%
  YoY % 48.02% -1.08% 2.57% 0.96% 0.87% 29.68% -
  Horiz. % 198.36% 134.01% 135.47% 132.07% 130.81% 129.68% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 14.89 % 7.70 % 0.44 % -23.31 % 4.08 % 9.88 % -0.27 % -
  YoY % 93.38% 1,650.00% 101.89% -671.32% -58.70% 3,759.26% -
  Horiz. % -5,514.81% -2,851.85% -162.96% 8,633.33% -1,511.11% -3,659.26% 100.00%
ROE 1.16 % 1.50 % 0.12 % -2.95 % 2.37 % 6.81 % -0.06 % -
  YoY % -22.67% 1,150.00% 104.07% -224.47% -65.20% 11,450.00% -
  Horiz. % -1,933.33% -2,500.00% -200.00% 4,916.67% -3,950.00% -11,350.00% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 7.55 18.44 21.91 9.96 23.02 25.09 7.35 0.45%
  YoY % -59.06% -15.84% 119.98% -56.73% -8.25% 241.36% -
  Horiz. % 102.72% 250.88% 298.10% 135.51% 313.20% 341.36% 100.00%
EPS 1.62 1.42 0.10 -2.32 0.94 2.48 -0.02 -
  YoY % 14.08% 1,320.00% 104.31% -346.81% -62.10% 12,500.00% -
  Horiz. % -8,100.00% -7,100.00% -500.00% 11,600.00% -4,700.00% -12,400.00% 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 0.9690 0.9491 0.8690 0.7870 0.3970 0.3640 0.3300 19.66%
  YoY % 2.10% 9.22% 10.42% 98.24% 9.07% 10.30% -
  Horiz. % 293.64% 287.61% 263.33% 238.48% 120.30% 110.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,026,071
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 10.82 17.87 21.46 9.51 21.77 23.53 5.31 12.59%
  YoY % -39.45% -16.73% 125.66% -56.32% -7.48% 343.13% -
  Horiz. % 203.77% 336.53% 404.14% 179.10% 409.98% 443.13% 100.00%
EPS 1.61 1.38 0.10 -2.22 0.89 2.33 -0.01 -
  YoY % 16.67% 1,280.00% 104.50% -349.44% -61.80% 23,400.00% -
  Horiz. % -16,100.00% -13,800.00% -1,000.00% 22,200.00% -8,900.00% -23,300.00% 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 1.3900 0.9198 0.8513 0.7516 0.3755 0.3413 0.2386 34.12%
  YoY % 51.12% 8.05% 13.27% 100.16% 10.02% 43.04% -
  Horiz. % 582.57% 385.50% 356.79% 315.00% 157.38% 143.04% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.1400 0.1600 0.1650 0.2000 0.3050 0.1500 0.1100 -
P/RPS 1.86 0.87 0.75 2.01 1.33 0.60 1.50 3.65%
  YoY % 113.79% 16.00% -62.69% 51.13% 121.67% -60.00% -
  Horiz. % 124.00% 58.00% 50.00% 134.00% 88.67% 40.00% 100.00%
P/EPS 12.46 11.27 165.00 -8.62 32.45 6.05 -550.00 -
  YoY % 10.56% -93.17% 2,014.15% -126.56% 436.36% 101.10% -
  Horiz. % -2.27% -2.05% -30.00% 1.57% -5.90% -1.10% 100.00%
EY 8.03 8.88 0.61 -11.60 3.08 16.53 -0.18 -
  YoY % -9.57% 1,355.74% 105.26% -476.62% -81.37% 9,283.33% -
  Horiz. % -4,461.11% -4,933.33% -338.89% 6,444.44% -1,711.11% -9,183.33% 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 0.14 0.17 0.19 0.25 0.77 0.41 0.33 -13.31%
  YoY % -17.65% -10.53% -24.00% -67.53% 87.80% 24.24% -
  Horiz. % 42.42% 51.52% 57.58% 75.76% 233.33% 124.24% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 24/11/17 28/11/16 26/11/15 25/11/14 27/11/13 26/11/12 -
Price 0.1150 0.1700 0.1500 0.2100 0.2800 0.1550 0.1000 -
P/RPS 1.52 0.92 0.68 2.11 1.22 0.62 1.36 1.87%
  YoY % 65.22% 35.29% -67.77% 72.95% 96.77% -54.41% -
  Horiz. % 111.76% 67.65% 50.00% 155.15% 89.71% 45.59% 100.00%
P/EPS 10.23 11.97 150.00 -9.05 29.79 6.25 -500.00 -
  YoY % -14.54% -92.02% 1,757.46% -130.38% 376.64% 101.25% -
  Horiz. % -2.05% -2.39% -30.00% 1.81% -5.96% -1.25% 100.00%
EY 9.77 8.35 0.67 -11.05 3.36 16.00 -0.20 -
  YoY % 17.01% 1,146.27% 106.06% -428.87% -79.00% 8,100.00% -
  Horiz. % -4,885.00% -4,175.00% -335.00% 5,525.00% -1,680.00% -8,000.00% 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 0.18 0.17 0.27 0.71 0.43 0.30 -14.16%
  YoY % -33.33% 5.88% -37.04% -61.97% 65.12% 43.33% -
  Horiz. % 40.00% 60.00% 56.67% 90.00% 236.67% 143.33% 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.
 


 

243  491  486  677 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.27-0.035 
 SAPNRG 0.30-0.01 
 DAYANG 0.89-0.24 
 BARAKAH 0.05-0.02 
 LAMBO 0.055-0.01 
 HSI-H6Q 0.575+0.05 
 EKOVEST 0.775-0.02 
 HSI-C5P 0.285-0.055 
 ARMADA 0.18-0.01 
 HSI-C5J 0.245-0.05 
Partners & Brokers