Highlights

[ASIAPAC] YoY Annualized Quarter Result on 2020-09-30 [#2]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 23-Nov-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2021
Quarter 30-Sep-2020  [#2]
Profit Trend QoQ -     81.00%    YoY -     -113.87%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 88,562 170,960 112,268 185,328 222,560 98,678 225,824 -14.43%
  YoY % -48.20% 52.28% -39.42% -16.73% 125.54% -56.30% -
  Horiz. % 39.22% 75.70% 49.71% 82.07% 98.55% 43.70% 100.00%
PBT -102 40,430 21,686 19,796 5,466 -22,684 21,376 -
  YoY % -100.25% 86.43% 9.55% 262.17% 124.10% -206.12% -
  Horiz. % -0.48% 189.14% 101.45% 92.61% 25.57% -106.12% 100.00%
Tax -4,280 -10,712 -4,966 -5,524 -4,478 -318 -12,168 -15.97%
  YoY % 60.04% -115.71% 10.10% -23.36% -1,308.18% 97.39% -
  Horiz. % 35.17% 88.03% 40.81% 45.40% 36.80% 2.61% 100.00%
NP -4,382 29,718 16,720 14,272 988 -23,002 9,208 -
  YoY % -114.75% 77.74% 17.15% 1,344.53% 104.30% -349.80% -
  Horiz. % -47.59% 322.74% 181.58% 155.00% 10.73% -249.80% 100.00%
NP to SH -4,126 29,754 16,720 14,272 1,016 -22,980 9,220 -
  YoY % -113.87% 77.95% 17.15% 1,304.72% 104.42% -349.24% -
  Horiz. % -44.75% 322.71% 181.34% 154.79% 11.02% -249.24% 100.00%
Tax Rate - % 26.50 % 22.90 % 27.90 % 81.92 % - % 56.92 % -
  YoY % 0.00% 15.72% -17.92% -65.94% 0.00% 0.00% -
  Horiz. % 0.00% 46.56% 40.23% 49.02% 143.92% 0.00% 100.00%
Total Cost 92,944 141,242 95,548 171,056 221,572 121,680 216,616 -13.14%
  YoY % -34.20% 47.82% -44.14% -22.80% 82.09% -43.83% -
  Horiz. % 42.91% 65.20% 44.11% 78.97% 102.29% 56.17% 100.00%
Net Worth 1,567,534 1,523,090 1,441,585 953,912 882,904 779,537 389,482 26.09%
  YoY % 2.92% 5.65% 51.12% 8.04% 13.26% 100.15% -
  Horiz. % 402.47% 391.06% 370.13% 244.92% 226.69% 200.15% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 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
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 1,567,534 1,523,090 1,441,585 953,912 882,904 779,537 389,482 26.09%
  YoY % 2.92% 5.65% 51.12% 8.04% 13.26% 100.15% -
  Horiz. % 402.47% 391.06% 370.13% 244.92% 226.69% 200.15% 100.00%
NOSH 1,488,637 1,488,847 1,487,704 1,005,070 1,015,999 990,517 981,063 7.19%
  YoY % -0.01% 0.08% 48.02% -1.08% 2.57% 0.96% -
  Horiz. % 151.74% 151.76% 151.64% 102.45% 103.56% 100.96% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -4.95 % 17.38 % 14.89 % 7.70 % 0.44 % -23.31 % 4.08 % -
  YoY % -128.48% 16.72% 93.38% 1,650.00% 101.89% -671.32% -
  Horiz. % -121.32% 425.98% 364.95% 188.73% 10.78% -571.32% 100.00%
ROE -0.26 % 1.95 % 1.16 % 1.50 % 0.12 % -2.95 % 2.37 % -
  YoY % -113.33% 68.10% -22.67% 1,150.00% 104.07% -224.47% -
  Horiz. % -10.97% 82.28% 48.95% 63.29% 5.06% -124.47% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 5.95 11.48 7.55 18.44 21.91 9.96 23.02 -20.17%
  YoY % -48.17% 52.05% -59.06% -15.84% 119.98% -56.73% -
  Horiz. % 25.85% 49.87% 32.80% 80.10% 95.18% 43.27% 100.00%
EPS -0.40 2.86 1.62 1.42 0.10 -2.32 0.94 -
  YoY % -113.99% 76.54% 14.08% 1,320.00% 104.31% -346.81% -
  Horiz. % -42.55% 304.26% 172.34% 151.06% 10.64% -246.81% 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 1.0530 1.0230 0.9690 0.9491 0.8690 0.7870 0.3970 17.64%
  YoY % 2.93% 5.57% 2.10% 9.22% 10.42% 98.24% -
  Horiz. % 265.24% 257.68% 244.08% 239.07% 218.89% 198.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,046,537
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 8.46 16.34 10.73 17.71 21.27 9.43 21.58 -14.44%
  YoY % -48.23% 52.28% -39.41% -16.74% 125.56% -56.30% -
  Horiz. % 39.20% 75.72% 49.72% 82.07% 98.56% 43.70% 100.00%
EPS -0.39 2.84 1.60 1.36 0.10 -2.20 0.88 -
  YoY % -113.73% 77.50% 17.65% 1,260.00% 104.55% -350.00% -
  Horiz. % -44.32% 322.73% 181.82% 154.55% 11.36% -250.00% 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 1.4978 1.4554 1.3775 0.9115 0.8436 0.7449 0.3722 26.09%
  YoY % 2.91% 5.66% 51.12% 8.05% 13.25% 100.13% -
  Horiz. % 402.42% 391.03% 370.10% 244.90% 226.65% 200.13% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.1200 0.1200 0.1400 0.1600 0.1650 0.2000 0.3050 -
P/RPS 2.02 1.05 1.86 0.87 0.75 2.01 1.33 7.21%
  YoY % 92.38% -43.55% 113.79% 16.00% -62.69% 51.13% -
  Horiz. % 151.88% 78.95% 139.85% 65.41% 56.39% 151.13% 100.00%
P/EPS -43.30 6.00 12.46 11.27 165.00 -8.62 32.45 -
  YoY % -821.67% -51.85% 10.56% -93.17% 2,014.15% -126.56% -
  Horiz. % -133.44% 18.49% 38.40% 34.73% 508.47% -26.56% 100.00%
EY -2.31 16.65 8.03 8.88 0.61 -11.60 3.08 -
  YoY % -113.87% 107.35% -9.57% 1,355.74% 105.26% -476.62% -
  Horiz. % -75.00% 540.58% 260.71% 288.31% 19.81% -376.62% 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 0.11 0.12 0.14 0.17 0.19 0.25 0.77 -27.68%
  YoY % -8.33% -14.29% -17.65% -10.53% -24.00% -67.53% -
  Horiz. % 14.29% 15.58% 18.18% 22.08% 24.68% 32.47% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 23/11/20 21/11/19 29/11/18 24/11/17 28/11/16 26/11/15 25/11/14 -
Price 0.1150 0.1250 0.1150 0.1700 0.1500 0.2100 0.2800 -
P/RPS 1.93 1.09 1.52 0.92 0.68 2.11 1.22 7.94%
  YoY % 77.06% -28.29% 65.22% 35.29% -67.77% 72.95% -
  Horiz. % 158.20% 89.34% 124.59% 75.41% 55.74% 172.95% 100.00%
P/EPS -41.49 6.25 10.23 11.97 150.00 -9.05 29.79 -
  YoY % -763.84% -38.91% -14.54% -92.02% 1,757.46% -130.38% -
  Horiz. % -139.27% 20.98% 34.34% 40.18% 503.52% -30.38% 100.00%
EY -2.41 15.99 9.77 8.35 0.67 -11.05 3.36 -
  YoY % -115.07% 63.66% 17.01% 1,146.27% 106.06% -428.87% -
  Horiz. % -71.73% 475.89% 290.77% 248.51% 19.94% -328.87% 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 0.11 0.12 0.12 0.18 0.17 0.27 0.71 -26.69%
  YoY % -8.33% 0.00% -33.33% 5.88% -37.04% -61.97% -
  Horiz. % 15.49% 16.90% 16.90% 25.35% 23.94% 38.03% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

572  344  555 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FINTEC 0.035+0.005 
 MMAG 0.185-0.005 
 VSOLAR 0.02+0.005 
 EURO 1.10-0.11 
 MTOUCHE 0.090.00 
 SERBADK 0.625-0.005 
 HHHCORP 0.190.00 
 MRDIY 3.900.00 
 FOCUS 0.04+0.005 
 EDARAN 1.17+0.265 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. What Professor Dennis Etler said about China - Koon Yew Yin Koon Yew Yin's Blog
2. Serba Dinamik rombak struktur Lembaga Pengarah, lantik IIlyas Pakeer sebagai pengerusi Oil and Gas Malaysia News
3. [MUST READ] Important message for all investors who are planning to invest in AT or existing AT shareholders Important message for all investors who are planning to invest in AT or existing AT shareholders
4. UNCOMMON ACTIVITIES SPOTTED ON RECENT CORPORATE EXERCISE OF THIS COMPANY!! Swim With Sharks
5. BREAKING: The Las Vegas Strip Is Back and May Be Better Than Ever [SEE INSIDE FOR TRIPLE DIGIT GAINS] A blog to publish and share information
6. Singapore sees first day rush for Sinovac vaccine; as 16 Covid-19 cases announced on Friday (June 18) Good Articles to Share
7. Media - Attractive valuations as recovery prospects brighten AmInvest Research Reports
8. ECO WORLD DEVELOPMENT - Proven Track Record PublicInvest Research
PARTNERS & BROKERS