Highlights

[ASIAPAC] YoY Annualized Quarter Result on 2020-12-31 [#3]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 03-Mar-2021
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2021
Quarter 31-Dec-2020  [#3]
Profit Trend QoQ -     741.33%    YoY -     -2.63%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 100,744 180,469 118,270 170,370 237,336 129,420 226,926 -12.65%
  YoY % -44.18% 52.59% -30.58% -28.22% 83.38% -42.97% -
  Horiz. % 44.39% 79.53% 52.12% 75.08% 104.59% 57.03% 100.00%
PBT 31,062 36,701 20,212 31,214 7,316 22,125 22,822 5.27%
  YoY % -15.36% 81.58% -35.25% 326.66% -66.93% -3.06% -
  Horiz. % 136.10% 160.81% 88.56% 136.77% 32.06% 96.94% 100.00%
Tax -4,865 -9,568 -5,234 -7,365 -5,760 -720 -12,370 -14.39%
  YoY % 49.15% -82.78% 28.93% -27.87% -700.00% 94.18% -
  Horiz. % 39.33% 77.34% 42.32% 59.54% 46.56% 5.82% 100.00%
NP 26,197 27,133 14,977 23,849 1,556 21,405 10,452 16.53%
  YoY % -3.45% 81.16% -37.20% 1,432.73% -92.73% 104.80% -
  Horiz. % 250.64% 259.60% 143.30% 228.18% 14.89% 204.80% 100.00%
NP to SH 26,461 27,177 14,977 23,689 1,588 21,425 10,462 16.71%
  YoY % -2.63% 81.46% -36.78% 1,391.77% -92.59% 104.78% -
  Horiz. % 252.91% 259.76% 143.15% 226.42% 15.18% 204.78% 100.00%
Tax Rate 15.66 % 26.07 % 25.90 % 23.60 % 78.73 % 3.25 % 54.20 % -18.68%
  YoY % -39.93% 0.66% 9.75% -70.02% 2,322.46% -94.00% -
  Horiz. % 28.89% 48.10% 47.79% 43.54% 145.26% 6.00% 100.00%
Total Cost 74,546 153,336 103,293 146,521 235,780 108,014 216,474 -16.26%
  YoY % -51.38% 48.45% -29.50% -37.86% 118.29% -50.10% -
  Horiz. % 34.44% 70.83% 47.72% 67.69% 108.92% 49.90% 100.00%
Net Worth 1,114,636 1,532,023 1,443,072 951,382 863,531 804,441 388,426 19.19%
  YoY % -27.24% 6.16% 51.68% 10.17% 7.35% 107.10% -
  Horiz. % 286.96% 394.42% 371.52% 244.93% 222.32% 207.10% 100.00%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 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
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 1,114,636 1,532,023 1,443,072 951,382 863,531 804,441 388,426 19.19%
  YoY % -27.24% 6.16% 51.68% 10.17% 7.35% 107.10% -
  Horiz. % 286.96% 394.42% 371.52% 244.93% 222.32% 207.10% 100.00%
NOSH 1,037,837 1,488,847 1,487,704 1,017,521 992,565 991,913 980,874 0.94%
  YoY % -30.29% 0.08% 46.21% 2.51% 0.07% 1.13% -
  Horiz. % 105.81% 151.79% 151.67% 103.74% 101.19% 101.13% 100.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 26.00 % 15.03 % 12.66 % 14.00 % 0.66 % 16.54 % 4.61 % 33.38%
  YoY % 72.99% 18.72% -9.57% 2,021.21% -96.01% 258.79% -
  Horiz. % 563.99% 326.03% 274.62% 303.69% 14.32% 358.79% 100.00%
ROE 2.37 % 1.77 % 1.04 % 2.49 % 0.18 % 2.66 % 2.69 % -2.09%
  YoY % 33.90% 70.19% -58.23% 1,283.33% -93.23% -1.12% -
  Horiz. % 88.10% 65.80% 38.66% 92.57% 6.69% 98.88% 100.00%
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 9.71 12.12 7.95 16.74 23.91 13.05 23.14 -13.46%
  YoY % -19.88% 52.45% -52.51% -29.99% 83.22% -43.60% -
  Horiz. % 41.96% 52.38% 34.36% 72.34% 103.33% 56.40% 100.00%
EPS 2.55 2.63 1.44 2.40 0.16 2.16 1.07 15.56%
  YoY % -3.04% 82.64% -40.00% 1,400.00% -92.59% 101.87% -
  Horiz. % 238.32% 245.79% 134.58% 224.30% 14.95% 201.87% 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 1.0740 1.0290 0.9700 0.9350 0.8700 0.8110 0.3960 18.07%
  YoY % 4.37% 6.08% 3.74% 7.47% 7.27% 104.80% -
  Horiz. % 271.21% 259.85% 244.95% 236.11% 219.70% 204.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,046,537
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 9.63 17.24 11.30 16.28 22.68 12.37 21.68 -12.64%
  YoY % -44.14% 52.57% -30.59% -28.22% 83.35% -42.94% -
  Horiz. % 44.42% 79.52% 52.12% 75.09% 104.61% 57.06% 100.00%
EPS 2.53 2.60 1.43 2.26 0.15 2.05 1.00 16.71%
  YoY % -2.69% 81.82% -36.73% 1,406.67% -92.68% 105.00% -
  Horiz. % 253.00% 260.00% 143.00% 226.00% 15.00% 205.00% 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 1.0651 1.4639 1.3789 0.9091 0.8251 0.7687 0.3712 19.19%
  YoY % -27.24% 6.16% 51.68% 10.18% 7.34% 107.09% -
  Horiz. % 286.93% 394.37% 371.47% 244.91% 222.28% 207.09% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.1400 0.1300 0.1150 0.1600 0.1550 0.2000 0.2200 -
P/RPS 1.44 1.07 1.45 0.96 0.65 1.53 0.95 7.17%
  YoY % 34.58% -26.21% 51.04% 47.69% -57.52% 61.05% -
  Horiz. % 151.58% 112.63% 152.63% 101.05% 68.42% 161.05% 100.00%
P/EPS 5.49 7.12 11.42 6.87 96.88 9.26 20.63 -19.78%
  YoY % -22.89% -37.65% 66.23% -92.91% 946.22% -55.11% -
  Horiz. % 26.61% 34.51% 55.36% 33.30% 469.61% 44.89% 100.00%
EY 18.21 14.04 8.75 14.55 1.03 10.80 4.85 24.64%
  YoY % 29.70% 60.46% -39.86% 1,312.62% -90.46% 122.68% -
  Horiz. % 375.46% 289.48% 180.41% 300.00% 21.24% 222.68% 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 0.13 0.12 0.17 0.18 0.25 0.56 -21.59%
  YoY % 0.00% 8.33% -29.41% -5.56% -28.00% -55.36% -
  Horiz. % 23.21% 23.21% 21.43% 30.36% 32.14% 44.64% 100.00%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date - 26/02/20 25/02/19 26/02/18 22/02/17 24/02/16 25/02/15 -
Price 0.1450 0.1300 0.1200 0.1600 0.1700 0.1900 0.2350 -
P/RPS 1.49 1.07 1.51 0.96 0.71 1.46 1.02 6.51%
  YoY % 39.25% -29.14% 57.29% 35.21% -51.37% 43.14% -
  Horiz. % 146.08% 104.90% 148.04% 94.12% 69.61% 143.14% 100.00%
P/EPS 5.69 7.12 11.92 6.87 106.26 8.80 22.03 -20.18%
  YoY % -20.08% -40.27% 73.51% -93.53% 1,107.50% -60.05% -
  Horiz. % 25.83% 32.32% 54.11% 31.18% 482.34% 39.95% 100.00%
EY 17.58 14.04 8.39 14.55 0.94 11.37 4.54 25.29%
  YoY % 25.21% 67.34% -42.34% 1,447.87% -91.73% 150.44% -
  Horiz. % 387.22% 309.25% 184.80% 320.48% 20.70% 250.44% 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 0.14 0.13 0.12 0.17 0.20 0.23 0.59 -21.30%
  YoY % 7.69% 8.33% -29.41% -15.00% -13.04% -61.02% -
  Horiz. % 23.73% 22.03% 20.34% 28.81% 33.90% 38.98% 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. Why China is excluded in G7 summit? Koon Yew Yin Koon Yew Yin's Blog
3. AT Current Share Price: RM0.07. 1st Target Price: RM0.134, 2nd Target Price: RM0.28, 3rd Target Price: RM0.80 Fundamental Analysis of AT(0072) as at June 17 2021
4. UNCOMMON ACTIVITIES SPOTTED ON RECENT CORPORATE EXERCISE OF THIS COMPANY!! Swim With Sharks
5. Singapore sees first day rush for Sinovac vaccine; as 16 Covid-19 cases announced on Friday (June 18) Good Articles to Share
6. Serba Dinamik rombak struktur Lembaga Pengarah, lantik IIlyas Pakeer sebagai pengerusi Oil and Gas Malaysia News
7. [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
8. SMetric (0203): A secured technical buy? - 17 June 2021 - Sujibaby Sujibaby Stock-Talk
PARTNERS & BROKERS