Highlights

[ASIAPAC] YoY Cumulative Quarter Result on 2018-09-30 [#2]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 29-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Sep-2018  [#2]
Profit Trend QoQ -     77.27%    YoY -     17.15%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 56,134 92,664 111,280 49,339 112,912 122,018 27,554 12.59%
  YoY % -39.42% -16.73% 125.54% -56.30% -7.46% 342.83% -
  Horiz. % 203.72% 336.30% 403.86% 179.06% 409.78% 442.83% 100.00%
PBT 10,843 9,898 2,733 -11,342 10,688 17,609 691 58.19%
  YoY % 9.55% 262.17% 124.10% -206.12% -39.30% 2,448.34% -
  Horiz. % 1,569.18% 1,432.42% 395.51% -1,641.39% 1,546.74% 2,548.34% 100.00%
Tax -2,483 -2,762 -2,239 -159 -6,084 -5,550 -766 21.64%
  YoY % 10.10% -23.36% -1,308.18% 97.39% -9.62% -624.54% -
  Horiz. % 324.15% 360.57% 292.30% 20.76% 794.26% 724.54% 100.00%
NP 8,360 7,136 494 -11,501 4,604 12,059 -75 -
  YoY % 17.15% 1,344.53% 104.30% -349.80% -61.82% 16,178.67% -
  Horiz. % -11,146.67% -9,514.67% -658.67% 15,334.67% -6,138.67% -16,078.67% 100.00%
NP to SH 8,360 7,136 508 -11,490 4,610 12,060 -75 -
  YoY % 17.15% 1,304.72% 104.42% -349.24% -61.77% 16,180.00% -
  Horiz. % -11,146.67% -9,514.67% -677.33% 15,320.00% -6,146.67% -16,080.00% 100.00%
Tax Rate 22.90 % 27.90 % 81.92 % - % 56.92 % 31.52 % 110.85 % -23.10%
  YoY % -17.92% -65.94% 0.00% 0.00% 80.58% -71.57% -
  Horiz. % 20.66% 25.17% 73.90% 0.00% 51.35% 28.43% 100.00%
Total Cost 47,774 85,528 110,786 60,840 108,308 109,959 27,629 9.55%
  YoY % -44.14% -22.80% 82.09% -43.83% -1.50% 297.98% -
  Horiz. % 172.91% 309.56% 400.98% 220.20% 392.01% 397.98% 100.00%
Net Worth 1,441,585 953,912 882,904 779,537 389,482 354,019 247,500 34.12%
  YoY % 51.12% 8.04% 13.26% 100.15% 10.02% 43.04% -
  Horiz. % 582.46% 385.42% 356.73% 314.96% 157.37% 143.04% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 1,441,585 953,912 882,904 779,537 389,482 354,019 247,500 34.12%
  YoY % 51.12% 8.04% 13.26% 100.15% 10.02% 43.04% -
  Horiz. % 582.46% 385.42% 356.73% 314.96% 157.37% 143.04% 100.00%
NOSH 1,487,704 1,005,070 1,015,999 990,517 981,063 972,580 750,000 12.09%
  YoY % 48.02% -1.08% 2.57% 0.96% 0.87% 29.68% -
  Horiz. % 198.36% 134.01% 135.47% 132.07% 130.81% 129.68% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 14.89 % 7.70 % 0.44 % -23.31 % 4.08 % 9.88 % -0.27 % -
  YoY % 93.38% 1,650.00% 101.89% -671.32% -58.70% 3,759.26% -
  Horiz. % -5,514.81% -2,851.85% -162.96% 8,633.33% -1,511.11% -3,659.26% 100.00%
ROE 0.58 % 0.75 % 0.06 % -1.47 % 1.18 % 3.41 % -0.03 % -
  YoY % -22.67% 1,150.00% 104.08% -224.58% -65.40% 11,466.67% -
  Horiz. % -1,933.33% -2,500.00% -200.00% 4,900.00% -3,933.33% -11,366.67% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 3.77 9.22 10.95 4.98 11.51 12.55 3.67 0.45%
  YoY % -59.11% -15.80% 119.88% -56.73% -8.29% 241.96% -
  Horiz. % 102.72% 251.23% 298.37% 135.69% 313.62% 341.96% 100.00%
EPS 0.81 0.71 0.05 -1.16 0.47 1.24 -0.01 -
  YoY % 14.08% 1,320.00% 104.31% -346.81% -62.10% 12,500.00% -
  Horiz. % -8,100.00% -7,100.00% -500.00% 11,600.00% -4,700.00% -12,400.00% 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 0.9690 0.9491 0.8690 0.7870 0.3970 0.3640 0.3300 19.66%
  YoY % 2.10% 9.22% 10.42% 98.24% 9.07% 10.30% -
  Horiz. % 293.64% 287.61% 263.33% 238.48% 120.30% 110.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,037,127
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 5.41 8.93 10.73 4.76 10.89 11.76 2.66 12.55%
  YoY % -39.42% -16.78% 125.42% -56.29% -7.40% 342.11% -
  Horiz. % 203.38% 335.71% 403.38% 178.95% 409.40% 442.11% 100.00%
EPS 0.81 0.69 0.05 -1.11 0.44 1.16 -0.01 -
  YoY % 17.39% 1,280.00% 104.50% -352.27% -62.07% 11,700.00% -
  Horiz. % -8,100.00% -6,900.00% -500.00% 11,100.00% -4,400.00% -11,600.00% 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 1.3900 0.9198 0.8513 0.7516 0.3755 0.3413 0.2386 34.12%
  YoY % 51.12% 8.05% 13.27% 100.16% 10.02% 43.04% -
  Horiz. % 582.57% 385.50% 356.79% 315.00% 157.38% 143.04% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.1400 0.1600 0.1650 0.2000 0.3050 0.1500 0.1100 -
P/RPS 3.71 1.74 1.51 4.02 2.65 1.20 2.99 3.66%
  YoY % 113.22% 15.23% -62.44% 51.70% 120.83% -59.87% -
  Horiz. % 124.08% 58.19% 50.50% 134.45% 88.63% 40.13% 100.00%
P/EPS 24.91 22.54 330.00 -17.24 64.91 12.10 -1,100.00 -
  YoY % 10.51% -93.17% 2,014.15% -126.56% 436.45% 101.10% -
  Horiz. % -2.26% -2.05% -30.00% 1.57% -5.90% -1.10% 100.00%
EY 4.01 4.44 0.30 -5.80 1.54 8.27 -0.09 -
  YoY % -9.68% 1,380.00% 105.17% -476.62% -81.38% 9,288.89% -
  Horiz. % -4,455.56% -4,933.33% -333.33% 6,444.44% -1,711.11% -9,188.89% 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 0.17 0.19 0.25 0.77 0.41 0.33 -13.31%
  YoY % -17.65% -10.53% -24.00% -67.53% 87.80% 24.24% -
  Horiz. % 42.42% 51.52% 57.58% 75.76% 233.33% 124.24% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 24/11/17 28/11/16 26/11/15 25/11/14 27/11/13 26/11/12 -
Price 0.1150 0.1700 0.1500 0.2100 0.2800 0.1550 0.1000 -
P/RPS 3.05 1.84 1.37 4.22 2.43 1.24 2.72 1.93%
  YoY % 65.76% 34.31% -67.54% 73.66% 95.97% -54.41% -
  Horiz. % 112.13% 67.65% 50.37% 155.15% 89.34% 45.59% 100.00%
P/EPS 20.46 23.94 300.00 -18.10 59.59 12.50 -1,000.00 -
  YoY % -14.54% -92.02% 1,757.46% -130.37% 376.72% 101.25% -
  Horiz. % -2.05% -2.39% -30.00% 1.81% -5.96% -1.25% 100.00%
EY 4.89 4.18 0.33 -5.52 1.68 8.00 -0.10 -
  YoY % 16.99% 1,166.67% 105.98% -428.57% -79.00% 8,100.00% -
  Horiz. % -4,890.00% -4,180.00% -330.00% 5,520.00% -1,680.00% -8,000.00% 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 0.18 0.17 0.27 0.71 0.43 0.30 -14.16%
  YoY % -33.33% 5.88% -37.04% -61.97% 65.12% 43.33% -
  Horiz. % 40.00% 60.00% 56.67% 90.00% 236.67% 143.33% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers