Highlights

[ASIAPAC] YoY Annualized Quarter Result on 2018-03-31 [#4]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 28-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Mar-2018  [#4]
Profit Trend QoQ -     87.41%    YoY -     403.52%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 96,880 178,174 144,411 193,560 268,328 154,905 230,312 -13.43%
  YoY % -45.63% 23.38% -25.39% -27.86% 73.22% -32.74% -
  Horiz. % 42.06% 77.36% 62.70% 84.04% 116.51% 67.26% 100.00%
PBT -30,456 53,488 74,860 63,645 14,693 88,076 528,544 -
  YoY % -156.94% -28.55% 17.62% 333.17% -83.32% -83.34% -
  Horiz. % -5.76% 10.12% 14.16% 12.04% 2.78% 16.66% 100.00%
Tax -3,400 -4,244 -22,176 -19,130 -5,908 -14,465 -151,265 -46.85%
  YoY % 19.89% 80.86% -15.92% -223.80% 59.16% 90.44% -
  Horiz. % 2.25% 2.81% 14.66% 12.65% 3.91% 9.56% 100.00%
NP -33,856 49,244 52,684 44,515 8,785 73,611 377,279 -
  YoY % -168.75% -6.53% 18.35% 406.72% -88.07% -80.49% -
  Horiz. % -8.97% 13.05% 13.96% 11.80% 2.33% 19.51% 100.00%
NP to SH -33,567 49,327 52,686 44,395 8,817 73,634 377,291 -
  YoY % -168.05% -6.38% 18.68% 403.52% -88.03% -80.48% -
  Horiz. % -8.90% 13.07% 13.96% 11.77% 2.34% 19.52% 100.00%
Tax Rate - % 7.93 % 29.62 % 30.06 % 40.21 % 16.42 % 28.62 % -
  YoY % 0.00% -73.23% -1.46% -25.24% 144.88% -42.63% -
  Horiz. % 0.00% 27.71% 103.49% 105.03% 140.50% 57.37% 100.00%
Total Cost 130,736 128,930 91,727 149,045 259,543 81,294 -146,967 -
  YoY % 1.40% 40.56% -38.46% -42.57% 219.26% 155.31% -
  Horiz. % -88.96% -87.73% -62.41% -101.41% -176.60% -55.31% 100.00%
Net Worth 1,509,942 1,094,169 1,501,093 991,713 859,871 862,564 785,735 11.49%
  YoY % 38.00% -27.11% 51.36% 15.33% -0.31% 9.78% -
  Horiz. % 192.17% 139.25% 191.04% 126.21% 109.44% 109.78% 100.00%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - 2,957 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 0.78 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 1,509,942 1,094,169 1,501,093 991,713 859,871 862,564 785,735 11.49%
  YoY % 38.00% -27.11% 51.36% 15.33% -0.31% 9.78% -
  Horiz. % 192.17% 139.25% 191.04% 126.21% 109.44% 109.78% 100.00%
NOSH 1,483,244 1,037,127 1,487,704 1,031,960 991,777 992,594 985,866 7.04%
  YoY % 43.01% -30.29% 44.16% 4.05% -0.08% 0.68% -
  Horiz. % 150.45% 105.20% 150.90% 104.68% 100.60% 100.68% 100.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin -34.95 % 27.64 % 36.48 % 23.00 % 3.27 % 47.52 % 163.81 % -
  YoY % -226.45% -24.23% 58.61% 603.36% -93.12% -70.99% -
  Horiz. % -21.34% 16.87% 22.27% 14.04% 2.00% 29.01% 100.00%
ROE -2.22 % 4.51 % 3.51 % 4.48 % 1.03 % 8.54 % 48.02 % -
  YoY % -149.22% 28.49% -21.65% 334.95% -87.94% -82.22% -
  Horiz. % -4.62% 9.39% 7.31% 9.33% 2.14% 17.78% 100.00%
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 6.53 17.18 9.71 18.76 27.06 15.61 23.36 -19.12%
  YoY % -61.99% 76.93% -48.24% -30.67% 73.35% -33.18% -
  Horiz. % 27.95% 73.54% 41.57% 80.31% 115.84% 66.82% 100.00%
EPS -3.23 4.76 5.09 4.36 0.89 7.40 38.27 -
  YoY % -167.86% -6.48% 16.74% 389.89% -87.97% -80.66% -
  Horiz. % -8.44% 12.44% 13.30% 11.39% 2.33% 19.34% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.30 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.0180 1.0550 1.0090 0.9610 0.8670 0.8690 0.7970 4.16%
  YoY % -3.51% 4.56% 4.99% 10.84% -0.23% 9.03% -
  Horiz. % 127.73% 132.37% 126.60% 120.58% 108.78% 109.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,046,537
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 9.26 17.03 13.80 18.50 25.64 14.80 22.01 -13.43%
  YoY % -45.63% 23.41% -25.41% -27.85% 73.24% -32.76% -
  Horiz. % 42.07% 77.37% 62.70% 84.05% 116.49% 67.24% 100.00%
EPS -3.21 4.71 5.03 4.24 0.84 7.04 36.05 -
  YoY % -168.15% -6.36% 18.63% 404.76% -88.07% -80.47% -
  Horiz. % -8.90% 13.07% 13.95% 11.76% 2.33% 19.53% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.28 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.4428 1.0455 1.4343 0.9476 0.8216 0.8242 0.7508 11.49%
  YoY % 38.00% -27.11% 51.36% 15.34% -0.32% 9.78% -
  Horiz. % 192.17% 139.25% 191.04% 126.21% 109.43% 109.78% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.1800 0.0850 0.1250 0.1500 0.1900 0.1900 0.2300 -
P/RPS 2.76 0.49 1.29 0.80 0.70 1.22 0.98 18.82%
  YoY % 463.27% -62.02% 61.25% 14.29% -42.62% 24.49% -
  Horiz. % 281.63% 50.00% 131.63% 81.63% 71.43% 124.49% 100.00%
P/EPS -7.95 1.79 3.53 3.49 21.37 2.56 0.60 -
  YoY % -544.13% -49.29% 1.15% -83.67% 734.77% 326.67% -
  Horiz. % -1,325.00% 298.33% 588.33% 581.67% 3,561.67% 426.67% 100.00%
EY -12.57 55.95 28.33 28.68 4.68 39.04 166.39 -
  YoY % -122.47% 97.49% -1.22% 512.82% -88.01% -76.54% -
  Horiz. % -7.55% 33.63% 17.03% 17.24% 2.81% 23.46% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.30 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.18 0.08 0.12 0.16 0.22 0.22 0.29 -7.63%
  YoY % 125.00% -33.33% -25.00% -27.27% 0.00% -24.14% -
  Horiz. % 62.07% 27.59% 41.38% 55.17% 75.86% 75.86% 100.00%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date - 29/06/20 28/05/19 28/05/18 31/05/17 30/05/16 28/05/15 -
Price 0.1500 0.0950 0.1250 0.1500 0.1700 0.1800 0.2500 -
P/RPS 2.30 0.55 1.29 0.80 0.63 1.15 1.07 13.59%
  YoY % 318.18% -57.36% 61.25% 26.98% -45.22% 7.48% -
  Horiz. % 214.95% 51.40% 120.56% 74.77% 58.88% 107.48% 100.00%
P/EPS -6.63 2.00 3.53 3.49 19.12 2.43 0.65 -
  YoY % -431.50% -43.34% 1.15% -81.75% 686.83% 273.85% -
  Horiz. % -1,020.00% 307.69% 543.08% 536.92% 2,941.54% 373.85% 100.00%
EY -15.09 50.06 28.33 28.68 5.23 41.21 153.08 -
  YoY % -130.14% 76.70% -1.22% 448.37% -87.31% -73.08% -
  Horiz. % -9.86% 32.70% 18.51% 18.74% 3.42% 26.92% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.20 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.15 0.09 0.12 0.16 0.20 0.21 0.31 -11.39%
  YoY % 66.67% -25.00% -25.00% -20.00% -4.76% -32.26% -
  Horiz. % 48.39% 29.03% 38.71% 51.61% 64.52% 67.74% 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
 
 

432  434  611 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.625+0.025 
 MMAG 0.16-0.02 
 FINTEC 0.0350.00 
 VSOLAR 0.0150.00 
 SERBADK-WA 0.115+0.01 
 GLOTEC-WA 0.10+0.025 
 PRIVA 0.235+0.005 
 QES 0.89+0.03 
 KANGER 0.06-0.005 
 PICORP 0.21+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS