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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 170,960 112,268 185,328 222,560 98,678 225,824 244,036 -5.76%
  YoY % 52.28% -39.42% -16.73% 125.54% -56.30% -7.46% -
  Horiz. % 70.06% 46.00% 75.94% 91.20% 40.44% 92.54% 100.00%
PBT 40,430 21,686 19,796 5,466 -22,684 21,376 35,218 2.33%
  YoY % 86.43% 9.55% 262.17% 124.10% -206.12% -39.30% -
  Horiz. % 114.80% 61.58% 56.21% 15.52% -64.41% 60.70% 100.00%
Tax -10,712 -4,966 -5,524 -4,478 -318 -12,168 -11,100 -0.59%
  YoY % -115.71% 10.10% -23.36% -1,308.18% 97.39% -9.62% -
  Horiz. % 96.50% 44.74% 49.77% 40.34% 2.86% 109.62% 100.00%
NP 29,718 16,720 14,272 988 -23,002 9,208 24,118 3.54%
  YoY % 77.74% 17.15% 1,344.53% 104.30% -349.80% -61.82% -
  Horiz. % 123.22% 69.33% 59.18% 4.10% -95.37% 38.18% 100.00%
NP to SH 29,754 16,720 14,272 1,016 -22,980 9,220 24,120 3.56%
  YoY % 77.95% 17.15% 1,304.72% 104.42% -349.24% -61.77% -
  Horiz. % 123.36% 69.32% 59.17% 4.21% -95.27% 38.23% 100.00%
Tax Rate 26.50 % 22.90 % 27.90 % 81.92 % - % 56.92 % 31.52 % -2.85%
  YoY % 15.72% -17.92% -65.94% 0.00% 0.00% 80.58% -
  Horiz. % 84.07% 72.65% 88.52% 259.90% 0.00% 180.58% 100.00%
Total Cost 141,242 95,548 171,056 221,572 121,680 216,616 219,918 -7.11%
  YoY % 47.82% -44.14% -22.80% 82.09% -43.83% -1.50% -
  Horiz. % 64.22% 43.45% 77.78% 100.75% 55.33% 98.50% 100.00%
Net Worth 1,523,090 1,441,585 953,912 882,904 779,537 389,482 354,019 27.52%
  YoY % 5.65% 51.12% 8.04% 13.26% 100.15% 10.02% -
  Horiz. % 430.23% 407.21% 269.45% 249.39% 220.20% 110.02% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 1,523,090 1,441,585 953,912 882,904 779,537 389,482 354,019 27.52%
  YoY % 5.65% 51.12% 8.04% 13.26% 100.15% 10.02% -
  Horiz. % 430.23% 407.21% 269.45% 249.39% 220.20% 110.02% 100.00%
NOSH 1,488,847 1,487,704 1,005,070 1,015,999 990,517 981,063 972,580 7.35%
  YoY % 0.08% 48.02% -1.08% 2.57% 0.96% 0.87% -
  Horiz. % 153.08% 152.96% 103.34% 104.46% 101.84% 100.87% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 17.38 % 14.89 % 7.70 % 0.44 % -23.31 % 4.08 % 9.88 % 9.87%
  YoY % 16.72% 93.38% 1,650.00% 101.89% -671.32% -58.70% -
  Horiz. % 175.91% 150.71% 77.94% 4.45% -235.93% 41.30% 100.00%
ROE 1.95 % 1.16 % 1.50 % 0.12 % -2.95 % 2.37 % 6.81 % -18.81%
  YoY % 68.10% -22.67% 1,150.00% 104.07% -224.47% -65.20% -
  Horiz. % 28.63% 17.03% 22.03% 1.76% -43.32% 34.80% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 11.48 7.55 18.44 21.91 9.96 23.02 25.09 -12.21%
  YoY % 52.05% -59.06% -15.84% 119.98% -56.73% -8.25% -
  Horiz. % 45.76% 30.09% 73.50% 87.33% 39.70% 91.75% 100.00%
EPS 2.86 1.62 1.42 0.10 -2.32 0.94 2.48 2.40%
  YoY % 76.54% 14.08% 1,320.00% 104.31% -346.81% -62.10% -
  Horiz. % 115.32% 65.32% 57.26% 4.03% -93.55% 37.90% 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 1.0230 0.9690 0.9491 0.8690 0.7870 0.3970 0.3640 18.78%
  YoY % 5.57% 2.10% 9.22% 10.42% 98.24% 9.07% -
  Horiz. % 281.04% 266.21% 260.74% 238.74% 216.21% 109.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,046,537
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 16.34 10.73 17.71 21.27 9.43 21.58 23.32 -5.75%
  YoY % 52.28% -39.41% -16.74% 125.56% -56.30% -7.46% -
  Horiz. % 70.07% 46.01% 75.94% 91.21% 40.44% 92.54% 100.00%
EPS 2.84 1.60 1.36 0.10 -2.20 0.88 2.30 3.58%
  YoY % 77.50% 17.65% 1,260.00% 104.55% -350.00% -61.74% -
  Horiz. % 123.48% 69.57% 59.13% 4.35% -95.65% 38.26% 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 1.4554 1.3775 0.9115 0.8436 0.7449 0.3722 0.3383 27.52%
  YoY % 5.66% 51.12% 8.05% 13.25% 100.13% 10.02% -
  Horiz. % 430.21% 407.18% 269.44% 249.36% 220.19% 110.02% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.1200 0.1400 0.1600 0.1650 0.2000 0.3050 0.1500 -
P/RPS 1.05 1.86 0.87 0.75 2.01 1.33 0.60 9.77%
  YoY % -43.55% 113.79% 16.00% -62.69% 51.13% 121.67% -
  Horiz. % 175.00% 310.00% 145.00% 125.00% 335.00% 221.67% 100.00%
P/EPS 6.00 12.46 11.27 165.00 -8.62 32.45 6.05 -0.14%
  YoY % -51.85% 10.56% -93.17% 2,014.15% -126.56% 436.36% -
  Horiz. % 99.17% 205.95% 186.28% 2,727.27% -142.48% 536.36% 100.00%
EY 16.65 8.03 8.88 0.61 -11.60 3.08 16.53 0.12%
  YoY % 107.35% -9.57% 1,355.74% 105.26% -476.62% -81.37% -
  Horiz. % 100.73% 48.58% 53.72% 3.69% -70.18% 18.63% 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 0.14 0.17 0.19 0.25 0.77 0.41 -18.51%
  YoY % -14.29% -17.65% -10.53% -24.00% -67.53% 87.80% -
  Horiz. % 29.27% 34.15% 41.46% 46.34% 60.98% 187.80% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 21/11/19 29/11/18 24/11/17 28/11/16 26/11/15 25/11/14 27/11/13 -
Price 0.1250 0.1150 0.1700 0.1500 0.2100 0.2800 0.1550 -
P/RPS 1.09 1.52 0.92 0.68 2.11 1.22 0.62 9.86%
  YoY % -28.29% 65.22% 35.29% -67.77% 72.95% 96.77% -
  Horiz. % 175.81% 245.16% 148.39% 109.68% 340.32% 196.77% 100.00%
P/EPS 6.25 10.23 11.97 150.00 -9.05 29.79 6.25 -
  YoY % -38.91% -14.54% -92.02% 1,757.46% -130.38% 376.64% -
  Horiz. % 100.00% 163.68% 191.52% 2,400.00% -144.80% 476.64% 100.00%
EY 15.99 9.77 8.35 0.67 -11.05 3.36 16.00 -0.01%
  YoY % 63.66% 17.01% 1,146.27% 106.06% -428.87% -79.00% -
  Horiz. % 99.94% 61.06% 52.19% 4.19% -69.06% 21.00% 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 0.12 0.18 0.17 0.27 0.71 0.43 -19.15%
  YoY % 0.00% -33.33% 5.88% -37.04% -61.97% 65.12% -
  Horiz. % 27.91% 27.91% 41.86% 39.53% 62.79% 165.12% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

432  434  611 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.625+0.025 
 MMAG 0.16-0.02 
 FINTEC 0.0350.00 
 VSOLAR 0.0150.00 
 SERBADK-WA 0.115+0.01 
 GLOTEC-WA 0.10+0.025 
 PRIVA 0.235+0.005 
 QES 0.89+0.03 
 KANGER 0.06-0.005 
 PICORP 0.21+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS