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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 180,469 118,270 170,370 237,336 129,420 226,926 269,800 -6.48%
  YoY % 52.59% -30.58% -28.22% 83.38% -42.97% -15.89% -
  Horiz. % 66.89% 43.84% 63.15% 87.97% 47.97% 84.11% 100.00%
PBT 36,701 20,212 31,214 7,316 22,125 22,822 40,485 -1.62%
  YoY % 81.58% -35.25% 326.66% -66.93% -3.06% -43.63% -
  Horiz. % 90.65% 49.92% 77.10% 18.07% 54.65% 56.37% 100.00%
Tax -9,568 -5,234 -7,365 -5,760 -720 -12,370 -13,604 -5.69%
  YoY % -82.78% 28.93% -27.87% -700.00% 94.18% 9.07% -
  Horiz. % 70.33% 38.48% 54.14% 42.34% 5.29% 90.93% 100.00%
NP 27,133 14,977 23,849 1,556 21,405 10,452 26,881 0.16%
  YoY % 81.16% -37.20% 1,432.73% -92.73% 104.80% -61.12% -
  Horiz. % 100.94% 55.72% 88.72% 5.79% 79.63% 38.88% 100.00%
NP to SH 27,177 14,977 23,689 1,588 21,425 10,462 26,882 0.18%
  YoY % 81.46% -36.78% 1,391.77% -92.59% 104.78% -61.08% -
  Horiz. % 101.10% 55.71% 88.12% 5.91% 79.70% 38.92% 100.00%
Tax Rate 26.07 % 25.90 % 23.60 % 78.73 % 3.25 % 54.20 % 33.60 % -4.14%
  YoY % 0.66% 9.75% -70.02% 2,322.46% -94.00% 61.31% -
  Horiz. % 77.59% 77.08% 70.24% 234.32% 9.67% 161.31% 100.00%
Total Cost 153,336 103,293 146,521 235,780 108,014 216,474 242,918 -7.38%
  YoY % 48.45% -29.50% -37.86% 118.29% -50.10% -10.89% -
  Horiz. % 63.12% 42.52% 60.32% 97.06% 44.47% 89.11% 100.00%
Net Worth 1,532,023 1,443,072 951,382 863,531 804,441 388,426 361,357 27.21%
  YoY % 6.16% 51.68% 10.17% 7.35% 107.10% 7.49% -
  Horiz. % 423.96% 399.35% 263.28% 238.97% 222.62% 107.49% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 1,532,023 1,443,072 951,382 863,531 804,441 388,426 361,357 27.21%
  YoY % 6.16% 51.68% 10.17% 7.35% 107.10% 7.49% -
  Horiz. % 423.96% 399.35% 263.28% 238.97% 222.62% 107.49% 100.00%
NOSH 1,488,847 1,487,704 1,017,521 992,565 991,913 980,874 974,009 7.32%
  YoY % 0.08% 46.21% 2.51% 0.07% 1.13% 0.70% -
  Horiz. % 152.86% 152.74% 104.47% 101.91% 101.84% 100.70% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 15.03 % 12.66 % 14.00 % 0.66 % 16.54 % 4.61 % 9.96 % 7.10%
  YoY % 18.72% -9.57% 2,021.21% -96.01% 258.79% -53.71% -
  Horiz. % 150.90% 127.11% 140.56% 6.63% 166.06% 46.29% 100.00%
ROE 1.77 % 1.04 % 2.49 % 0.18 % 2.66 % 2.69 % 7.44 % -21.27%
  YoY % 70.19% -58.23% 1,283.33% -93.23% -1.12% -63.84% -
  Horiz. % 23.79% 13.98% 33.47% 2.42% 35.75% 36.16% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 12.12 7.95 16.74 23.91 13.05 23.14 27.70 -12.86%
  YoY % 52.45% -52.51% -29.99% 83.22% -43.60% -16.46% -
  Horiz. % 43.75% 28.70% 60.43% 86.32% 47.11% 83.54% 100.00%
EPS 2.63 1.44 2.40 0.16 2.16 1.07 2.76 -0.80%
  YoY % 82.64% -40.00% 1,400.00% -92.59% 101.87% -61.23% -
  Horiz. % 95.29% 52.17% 86.96% 5.80% 78.26% 38.77% 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 1.0290 0.9700 0.9350 0.8700 0.8110 0.3960 0.3710 18.52%
  YoY % 6.08% 3.74% 7.47% 7.27% 104.80% 6.74% -
  Horiz. % 277.36% 261.46% 252.02% 234.50% 218.60% 106.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,037,127
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 17.40 11.40 16.43 22.88 12.48 21.88 26.01 -6.48%
  YoY % 52.63% -30.61% -28.19% 83.33% -42.96% -15.88% -
  Horiz. % 66.90% 43.83% 63.17% 87.97% 47.98% 84.12% 100.00%
EPS 2.62 1.44 2.28 0.15 2.07 1.01 2.59 0.19%
  YoY % 81.94% -36.84% 1,420.00% -92.75% 104.95% -61.00% -
  Horiz. % 101.16% 55.60% 88.03% 5.79% 79.92% 39.00% 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 1.4772 1.3914 0.9173 0.8326 0.7756 0.3745 0.3484 27.21%
  YoY % 6.17% 51.68% 10.17% 7.35% 107.10% 7.49% -
  Horiz. % 424.00% 399.37% 263.29% 238.98% 222.62% 107.49% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.1300 0.1150 0.1600 0.1550 0.2000 0.2200 0.1800 -
P/RPS 1.07 1.45 0.96 0.65 1.53 0.95 0.65 8.66%
  YoY % -26.21% 51.04% 47.69% -57.52% 61.05% 46.15% -
  Horiz. % 164.62% 223.08% 147.69% 100.00% 235.38% 146.15% 100.00%
P/EPS 7.12 11.42 6.87 96.88 9.26 20.63 6.52 1.48%
  YoY % -37.65% 66.23% -92.91% 946.22% -55.11% 216.41% -
  Horiz. % 109.20% 175.15% 105.37% 1,485.89% 142.02% 316.41% 100.00%
EY 14.04 8.75 14.55 1.03 10.80 4.85 15.33 -1.45%
  YoY % 60.46% -39.86% 1,312.62% -90.46% 122.68% -68.36% -
  Horiz. % 91.59% 57.08% 94.91% 6.72% 70.45% 31.64% 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 0.13 0.12 0.17 0.18 0.25 0.56 0.49 -19.83%
  YoY % 8.33% -29.41% -5.56% -28.00% -55.36% 14.29% -
  Horiz. % 26.53% 24.49% 34.69% 36.73% 51.02% 114.29% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 25/02/19 26/02/18 22/02/17 24/02/16 25/02/15 27/02/14 -
Price 0.1300 0.1200 0.1600 0.1700 0.1900 0.2350 0.2050 -
P/RPS 1.07 1.51 0.96 0.71 1.46 1.02 0.74 6.34%
  YoY % -29.14% 57.29% 35.21% -51.37% 43.14% 37.84% -
  Horiz. % 144.59% 204.05% 129.73% 95.95% 197.30% 137.84% 100.00%
P/EPS 7.12 11.92 6.87 106.26 8.80 22.03 7.43 -0.71%
  YoY % -40.27% 73.51% -93.53% 1,107.50% -60.05% 196.50% -
  Horiz. % 95.83% 160.43% 92.46% 1,430.15% 118.44% 296.50% 100.00%
EY 14.04 8.39 14.55 0.94 11.37 4.54 13.46 0.71%
  YoY % 67.34% -42.34% 1,447.87% -91.73% 150.44% -66.27% -
  Horiz. % 104.31% 62.33% 108.10% 6.98% 84.47% 33.73% 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 0.13 0.12 0.17 0.20 0.23 0.59 0.55 -21.36%
  YoY % 8.33% -29.41% -15.00% -13.04% -61.02% 7.27% -
  Horiz. % 23.64% 21.82% 30.91% 36.36% 41.82% 107.27% 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
Partners & Brokers