Highlights

[ASIAPAC] YoY Annualized Quarter Result on 2018-12-31 [#3]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 25-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 31-Dec-2018  [#3]
Profit Trend QoQ -     -10.42%    YoY -     -36.78%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 118,270 170,370 237,336 129,420 226,926 269,800 79,090 6.93%
  YoY % -30.58% -28.22% 83.38% -42.97% -15.89% 241.13% -
  Horiz. % 149.54% 215.41% 300.08% 163.63% 286.92% 341.13% 100.00%
PBT 20,212 31,214 7,316 22,125 22,822 40,485 5,993 22.45%
  YoY % -35.25% 326.66% -66.93% -3.06% -43.63% 575.51% -
  Horiz. % 337.24% 520.82% 122.07% 369.17% 380.80% 675.51% 100.00%
Tax -5,234 -7,365 -5,760 -720 -12,370 -13,604 -5,034 0.65%
  YoY % 28.93% -27.87% -700.00% 94.18% 9.07% -170.21% -
  Horiz. % 103.97% 146.29% 114.41% 14.30% 245.71% 270.21% 100.00%
NP 14,977 23,849 1,556 21,405 10,452 26,881 958 58.08%
  YoY % -37.20% 1,432.73% -92.73% 104.80% -61.12% 2,704.04% -
  Horiz. % 1,562.31% 2,487.76% 162.31% 2,232.82% 1,090.27% 2,804.04% 100.00%
NP to SH 14,977 23,689 1,588 21,425 10,462 26,882 958 58.08%
  YoY % -36.78% 1,391.77% -92.59% 104.78% -61.08% 2,704.17% -
  Horiz. % 1,562.31% 2,471.07% 165.65% 2,234.91% 1,091.38% 2,804.17% 100.00%
Tax Rate 25.90 % 23.60 % 78.73 % 3.25 % 54.20 % 33.60 % 84.00 % -17.80%
  YoY % 9.75% -70.02% 2,322.46% -94.00% 61.31% -60.00% -
  Horiz. % 30.83% 28.10% 93.73% 3.87% 64.52% 40.00% 100.00%
Total Cost 103,293 146,521 235,780 108,014 216,474 242,918 78,132 4.76%
  YoY % -29.50% -37.86% 118.29% -50.10% -10.89% 210.91% -
  Horiz. % 132.20% 187.53% 301.77% 138.25% 277.06% 310.91% 100.00%
Net Worth 1,443,072 951,382 863,531 804,441 388,426 361,357 338,956 27.29%
  YoY % 51.68% 10.17% 7.35% 107.10% 7.49% 6.61% -
  Horiz. % 425.74% 280.68% 254.76% 237.33% 114.59% 106.61% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 1,443,072 951,382 863,531 804,441 388,426 361,357 338,956 27.29%
  YoY % 51.68% 10.17% 7.35% 107.10% 7.49% 6.61% -
  Horiz. % 425.74% 280.68% 254.76% 237.33% 114.59% 106.61% 100.00%
NOSH 1,487,704 1,017,521 992,565 991,913 980,874 974,009 1,027,142 6.37%
  YoY % 46.21% 2.51% 0.07% 1.13% 0.70% -5.17% -
  Horiz. % 144.84% 99.06% 96.63% 96.57% 95.50% 94.83% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 12.66 % 14.00 % 0.66 % 16.54 % 4.61 % 9.96 % 1.21 % 47.86%
  YoY % -9.57% 2,021.21% -96.01% 258.79% -53.71% 723.14% -
  Horiz. % 1,046.28% 1,157.02% 54.55% 1,366.94% 380.99% 823.14% 100.00%
ROE 1.04 % 2.49 % 0.18 % 2.66 % 2.69 % 7.44 % 0.28 % 24.43%
  YoY % -58.23% 1,283.33% -93.23% -1.12% -63.84% 2,557.14% -
  Horiz. % 371.43% 889.29% 64.29% 950.00% 960.71% 2,657.14% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 7.95 16.74 23.91 13.05 23.14 27.70 7.70 0.53%
  YoY % -52.51% -29.99% 83.22% -43.60% -16.46% 259.74% -
  Horiz. % 103.25% 217.40% 310.52% 169.48% 300.52% 359.74% 100.00%
EPS 1.44 2.40 0.16 2.16 1.07 2.76 0.09 58.71%
  YoY % -40.00% 1,400.00% -92.59% 101.87% -61.23% 2,966.67% -
  Horiz. % 1,600.00% 2,666.67% 177.78% 2,400.00% 1,188.89% 3,066.67% 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 0.9700 0.9350 0.8700 0.8110 0.3960 0.3710 0.3300 19.68%
  YoY % 3.74% 7.47% 7.27% 104.80% 6.74% 12.42% -
  Horiz. % 293.94% 283.33% 263.64% 245.76% 120.00% 112.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,026,071
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 11.40 16.43 22.88 12.48 21.88 26.01 7.63 6.92%
  YoY % -30.61% -28.19% 83.33% -42.96% -15.88% 240.89% -
  Horiz. % 149.41% 215.33% 299.87% 163.56% 286.76% 340.89% 100.00%
EPS 1.44 2.28 0.15 2.07 1.01 2.59 0.09 58.71%
  YoY % -36.84% 1,420.00% -92.75% 104.95% -61.00% 2,777.78% -
  Horiz. % 1,600.00% 2,533.33% 166.67% 2,300.00% 1,122.22% 2,877.78% 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 1.3914 0.9173 0.8326 0.7756 0.3745 0.3484 0.3268 27.30%
  YoY % 51.68% 10.17% 7.35% 107.10% 7.49% 6.61% -
  Horiz. % 425.76% 280.69% 254.77% 237.33% 114.60% 106.61% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.1150 0.1600 0.1550 0.2000 0.2200 0.1800 0.1000 -
P/RPS 1.45 0.96 0.65 1.53 0.95 0.65 1.30 1.84%
  YoY % 51.04% 47.69% -57.52% 61.05% 46.15% -50.00% -
  Horiz. % 111.54% 73.85% 50.00% 117.69% 73.08% 50.00% 100.00%
P/EPS 11.42 6.87 96.88 9.26 20.63 6.52 107.14 -31.13%
  YoY % 66.23% -92.91% 946.22% -55.11% 216.41% -93.91% -
  Horiz. % 10.66% 6.41% 90.42% 8.64% 19.26% 6.09% 100.00%
EY 8.75 14.55 1.03 10.80 4.85 15.33 0.93 45.27%
  YoY % -39.86% 1,312.62% -90.46% 122.68% -68.36% 1,548.39% -
  Horiz. % 940.86% 1,564.52% 110.75% 1,161.29% 521.51% 1,648.39% 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 0.17 0.18 0.25 0.56 0.49 0.30 -14.16%
  YoY % -29.41% -5.56% -28.00% -55.36% 14.29% 63.33% -
  Horiz. % 40.00% 56.67% 60.00% 83.33% 186.67% 163.33% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 25/02/19 26/02/18 22/02/17 24/02/16 25/02/15 27/02/14 28/02/13 -
Price 0.1200 0.1600 0.1700 0.1900 0.2350 0.2050 0.1050 -
P/RPS 1.51 0.96 0.71 1.46 1.02 0.74 1.36 1.76%
  YoY % 57.29% 35.21% -51.37% 43.14% 37.84% -45.59% -
  Horiz. % 111.03% 70.59% 52.21% 107.35% 75.00% 54.41% 100.00%
P/EPS 11.92 6.87 106.26 8.80 22.03 7.43 112.50 -31.20%
  YoY % 73.51% -93.53% 1,107.50% -60.05% 196.50% -93.40% -
  Horiz. % 10.60% 6.11% 94.45% 7.82% 19.58% 6.60% 100.00%
EY 8.39 14.55 0.94 11.37 4.54 13.46 0.89 45.32%
  YoY % -42.34% 1,447.87% -91.73% 150.44% -66.27% 1,412.36% -
  Horiz. % 942.70% 1,634.83% 105.62% 1,277.53% 510.11% 1,512.36% 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 0.17 0.20 0.23 0.59 0.55 0.32 -15.07%
  YoY % -29.41% -15.00% -13.04% -61.02% 7.27% 71.88% -
  Horiz. % 37.50% 53.12% 62.50% 71.88% 184.38% 171.88% 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.
 


 

239  441  452  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BARAKAH 0.07-0.015 
 LAMBO 0.065-0.005 
 ARMADA 0.19-0.005 
 PHB 0.0250.00 
 VC-PA 0.07-0.005 
 IMPIANA 0.035-0.01 
 LAMBO-WB 0.010.00 
 NIHSIN-WB 0.06-0.02 
 TIGER 0.045+0.005 
 IOIPG 1.190.00 
Partners & Brokers