Highlights

[ASIAPAC] YoY Annualized Quarter Result on 2017-09-30 [#2]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 24-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 30-Sep-2017  [#2]
Profit Trend QoQ -     -7.30%    YoY -     1,304.72%
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 - 1,037,127
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 16.48 10.82 17.87 21.46 9.51 21.77 23.53 -5.76%
  YoY % 52.31% -39.45% -16.73% 125.66% -56.32% -7.48% -
  Horiz. % 70.04% 45.98% 75.95% 91.20% 40.42% 92.52% 100.00%
EPS 2.87 1.61 1.38 0.10 -2.22 0.89 2.33 3.53%
  YoY % 78.26% 16.67% 1,280.00% 104.50% -349.44% -61.80% -
  Horiz. % 123.18% 69.10% 59.23% 4.29% -95.28% 38.20% 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 1.4686 1.3900 0.9198 0.8513 0.7516 0.3755 0.3413 27.52%
  YoY % 5.65% 51.12% 8.05% 13.27% 100.16% 10.02% -
  Horiz. % 430.30% 407.27% 269.50% 249.43% 220.22% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

308  664  417  518 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DSONIC-WA 0.585+0.09 
 VELESTO 0.16-0.005 
 KNM 0.205-0.015 
 ARMADA 0.215-0.015 
 GDEX 0.37+0.05 
 DSONIC 1.55+0.21 
 GPACKET-WB 0.35+0.04 
 AGES-PA 0.03+0.005 
 MEDIA 0.16+0.005 
 MSM 0.665+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. KLCI waves 8 KLCI waves
2. MTAG (0213) ( REPOSTING) ANOTHER GLOVES, FACE MASKS & RESPIRATORS DISTRIBUTORS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. This Company Stock Surged 245% As It's Coronavirus Vaccine Approved For Phase II Human Trial Market update
4. [转贴] 轻松谈:庄家炒股的方法 Good Articles to Share
5. [转贴] [GD EXPRESS CARRIER BHD:QoQ税前利润与上一季度相比增长14.8%,主要是由于应占联营公司的利润] - James的股票投资James Share Investing James的股票投资James Share Investing
6. [转贴] HARTA FY2020 Q4 - E.E. CAMERON Good Articles to Share
7. Genting Malaysia Bhd to undertake MSS, VSS for employees in Covid-19 restructuring exercise save malaysia!
8. [转贴] [Facebook live video:浅谈Serba Dinamik holdings bhd (Serbadk)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers