Highlights

[ASIAPAC] YoY Cumulative 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 -     1,062.00%    YoY -     -2.63%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 75,558 135,352 88,703 127,778 178,002 97,065 170,195 -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 23,297 27,526 15,159 23,411 5,487 16,594 17,117 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 -3,649 -7,176 -3,926 -5,524 -4,320 -540 -9,278 -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 19,648 20,350 11,233 17,887 1,167 16,054 7,839 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 19,846 20,383 11,233 17,767 1,191 16,069 7,847 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 55,910 115,002 77,470 109,891 176,835 81,011 162,356 -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 1.78 % 1.33 % 0.78 % 1.87 % 0.14 % 2.00 % 2.02 % -2.08%
  YoY % 33.83% 70.51% -58.29% 1,235.71% -93.00% -0.99% -
  Horiz. % 88.12% 65.84% 38.61% 92.57% 6.93% 99.01% 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 7.28 9.09 5.96 12.56 17.93 9.79 17.35 -13.46%
  YoY % -19.91% 52.52% -52.55% -29.95% 83.15% -43.57% -
  Horiz. % 41.96% 52.39% 34.35% 72.39% 103.34% 56.43% 100.00%
EPS 1.91 1.97 1.08 1.80 0.12 1.62 0.80 15.59%
  YoY % -3.05% 82.41% -40.00% 1,400.00% -92.59% 102.50% -
  Horiz. % 238.75% 246.25% 135.00% 225.00% 15.00% 202.50% 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 7.22 12.93 8.48 12.21 17.01 9.27 16.26 -12.64%
  YoY % -44.16% 52.48% -30.55% -28.22% 83.50% -42.99% -
  Horiz. % 44.40% 79.52% 52.15% 75.09% 104.61% 57.01% 100.00%
EPS 1.90 1.95 1.07 1.70 0.11 1.54 0.75 16.74%
  YoY % -2.56% 82.24% -37.06% 1,445.45% -92.86% 105.33% -
  Horiz. % 253.33% 260.00% 142.67% 226.67% 14.67% 205.33% 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 1.92 1.43 1.93 1.27 0.86 2.04 1.27 7.12%
  YoY % 34.27% -25.91% 51.97% 47.67% -57.84% 60.63% -
  Horiz. % 151.18% 112.60% 151.97% 100.00% 67.72% 160.63% 100.00%
P/EPS 7.32 9.50 15.23 9.16 129.18 12.35 27.50 -19.78%
  YoY % -22.95% -37.62% 66.27% -92.91% 945.99% -55.09% -
  Horiz. % 26.62% 34.55% 55.38% 33.31% 469.75% 44.91% 100.00%
EY 13.66 10.53 6.57 10.91 0.77 8.10 3.64 24.63%
  YoY % 29.72% 60.27% -39.78% 1,316.88% -90.49% 122.53% -
  Horiz. % 375.27% 289.29% 180.49% 299.73% 21.15% 222.53% 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 1.99 1.43 2.01 1.27 0.95 1.94 1.35 6.67%
  YoY % 39.16% -28.86% 58.27% 33.68% -51.03% 43.70% -
  Horiz. % 147.41% 105.93% 148.89% 94.07% 70.37% 143.70% 100.00%
P/EPS 7.58 9.50 15.89 9.16 141.68 11.73 29.38 -20.20%
  YoY % -20.21% -40.21% 73.47% -93.53% 1,107.84% -60.07% -
  Horiz. % 25.80% 32.33% 54.08% 31.18% 482.23% 39.93% 100.00%
EY 13.19 10.53 6.29 10.91 0.71 8.53 3.40 25.33%
  YoY % 25.26% 67.41% -42.35% 1,436.62% -91.68% 150.88% -
  Horiz. % 387.94% 309.71% 185.00% 320.88% 20.88% 250.88% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

196  480  641  1196 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.015-0.005 
 FOCUS 0.040.00 
 MPAY 0.26+0.01 
 MMAG 0.18-0.005 
 EAH 0.0250.00 
 ITRONIC 0.27+0.03 
 FINTEC 0.0350.00 
 BORNOIL 0.0350.00 
 GOB 0.40+0.10 
 DNEX 0.835-0.025 

FEATURED POSTS

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