Highlights

[ASIAPAC] YoY Quarter Result on 2017-06-30 [#1]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 28-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 30-Jun-2017  [#1]
Profit Trend QoQ -     -49.53%    YoY -     127.89%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 26,310 23,986 51,095 60,790 21,067 61,776 36,080 -5.12%
  YoY % 9.69% -53.06% -15.95% 188.56% -65.90% 71.22% -
  Horiz. % 72.92% 66.48% 141.62% 168.49% 58.39% 171.22% 100.00%
PBT 3,564 5,200 5,180 2,331 -6,875 7,692 5,130 -5.89%
  YoY % -31.46% 0.39% 122.22% 133.91% -189.38% 49.94% -
  Horiz. % 69.47% 101.36% 100.97% 45.44% -134.02% 149.94% 100.00%
Tax -1,409 -484 -1,331 -649 -56 -3,725 -2,129 -6.65%
  YoY % -191.12% 63.64% -105.08% -1,058.93% 98.50% -74.96% -
  Horiz. % 66.18% 22.73% 62.52% 30.48% 2.63% 174.96% 100.00%
NP 2,155 4,716 3,849 1,682 -6,931 3,967 3,001 -5.37%
  YoY % -54.30% 22.53% 128.83% 124.27% -274.72% 32.19% -
  Horiz. % 71.81% 157.15% 128.26% 56.05% -230.96% 132.19% 100.00%
NP to SH 2,164 4,716 3,849 1,689 -6,929 3,969 3,001 -5.30%
  YoY % -54.11% 22.53% 127.89% 124.38% -274.58% 32.26% -
  Horiz. % 72.11% 157.15% 128.26% 56.28% -230.89% 132.26% 100.00%
Tax Rate 39.53 % 9.31 % 25.69 % 27.84 % - % 48.43 % 41.50 % -0.81%
  YoY % 324.60% -63.76% -7.72% 0.00% 0.00% 16.70% -
  Horiz. % 95.25% 22.43% 61.90% 67.08% 0.00% 116.70% 100.00%
Total Cost 24,155 19,270 47,246 59,108 27,998 57,809 33,079 -5.10%
  YoY % 25.35% -59.21% -20.07% 111.12% -51.57% 74.76% -
  Horiz. % 73.02% 58.25% 142.83% 178.69% 84.64% 174.76% 100.00%
Net Worth 1,505,224 1,440,952 914,137 864,370 782,977 383,347 342,694 27.96%
  YoY % 4.46% 57.63% 5.76% 10.40% 104.25% 11.86% -
  Horiz. % 439.23% 420.48% 266.75% 252.23% 228.48% 111.86% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 1,505,224 1,440,952 914,137 864,370 782,977 383,347 342,694 27.96%
  YoY % 4.46% 57.63% 5.76% 10.40% 104.25% 11.86% -
  Horiz. % 439.23% 420.48% 266.75% 252.23% 228.48% 111.86% 100.00%
NOSH 1,488,847 1,488,587 962,249 993,529 989,857 968,048 968,064 7.43%
  YoY % 0.02% 54.70% -3.15% 0.37% 2.25% -0.00% -
  Horiz. % 153.80% 153.77% 99.40% 102.63% 102.25% 100.00% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 8.19 % 19.66 % 7.53 % 2.77 % -32.90 % 6.42 % 8.32 % -0.26%
  YoY % -58.34% 161.09% 171.84% 108.42% -612.46% -22.84% -
  Horiz. % 98.44% 236.30% 90.50% 33.29% -395.43% 77.16% 100.00%
ROE 0.14 % 0.33 % 0.42 % 0.20 % -0.88 % 1.04 % 0.88 % -26.38%
  YoY % -57.58% -21.43% 110.00% 122.73% -184.62% 18.18% -
  Horiz. % 15.91% 37.50% 47.73% 22.73% -100.00% 118.18% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 1.77 1.61 5.31 6.12 2.13 6.38 3.73 -11.68%
  YoY % 9.94% -69.68% -13.24% 187.32% -66.61% 71.05% -
  Horiz. % 47.45% 43.16% 142.36% 164.08% 57.10% 171.05% 100.00%
EPS 0.21 0.46 0.40 0.17 -0.70 0.41 0.31 -6.28%
  YoY % -54.35% 15.00% 135.29% 124.29% -270.73% 32.26% -
  Horiz. % 67.74% 148.39% 129.03% 54.84% -225.81% 132.26% 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 1.0110 0.9680 0.9500 0.8700 0.7910 0.3960 0.3540 19.10%
  YoY % 4.44% 1.89% 9.20% 9.99% 99.75% 11.86% -
  Horiz. % 285.59% 273.45% 268.36% 245.76% 223.45% 111.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,037,127
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 2.54 2.31 4.93 5.86 2.03 5.96 3.48 -5.11%
  YoY % 9.96% -53.14% -15.87% 188.67% -65.94% 71.26% -
  Horiz. % 72.99% 66.38% 141.67% 168.39% 58.33% 171.26% 100.00%
EPS 0.21 0.45 0.37 0.16 -0.67 0.38 0.29 -5.24%
  YoY % -53.33% 21.62% 131.25% 123.88% -276.32% 31.03% -
  Horiz. % 72.41% 155.17% 127.59% 55.17% -231.03% 131.03% 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 1.4513 1.3894 0.8814 0.8334 0.7549 0.3696 0.3304 27.96%
  YoY % 4.46% 57.64% 5.76% 10.40% 104.25% 11.86% -
  Horiz. % 439.26% 420.52% 266.77% 252.24% 228.48% 111.86% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.1250 0.1450 0.1700 0.1750 0.2450 0.2900 0.1350 -
P/RPS 7.07 9.00 3.20 2.86 11.51 4.54 3.62 11.80%
  YoY % -21.44% 181.25% 11.89% -75.15% 153.52% 25.41% -
  Horiz. % 195.30% 248.62% 88.40% 79.01% 317.96% 125.41% 100.00%
P/EPS 86.00 45.77 42.50 102.94 -35.00 70.73 43.55 12.00%
  YoY % 87.90% 7.69% -58.71% 394.11% -149.48% 62.41% -
  Horiz. % 197.47% 105.10% 97.59% 236.37% -80.37% 162.41% 100.00%
EY 1.16 2.18 2.35 0.97 -2.86 1.41 2.30 -10.78%
  YoY % -46.79% -7.23% 142.27% 133.92% -302.84% -38.70% -
  Horiz. % 50.43% 94.78% 102.17% 42.17% -124.35% 61.30% 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 0.15 0.18 0.20 0.31 0.73 0.38 -17.47%
  YoY % -20.00% -16.67% -10.00% -35.48% -57.53% 92.11% -
  Horiz. % 31.58% 39.47% 47.37% 52.63% 81.58% 192.11% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 23/08/19 28/08/18 28/08/17 29/08/16 27/08/15 21/08/14 28/08/13 -
Price 0.1300 0.1500 0.1600 0.1650 0.1800 0.3350 0.1300 -
P/RPS 7.36 9.31 3.01 2.70 8.46 5.25 3.49 13.24%
  YoY % -20.95% 209.30% 11.48% -68.09% 61.14% 50.43% -
  Horiz. % 210.89% 266.76% 86.25% 77.36% 242.41% 150.43% 100.00%
P/EPS 89.44 47.35 40.00 97.06 -25.71 81.71 41.94 13.45%
  YoY % 88.89% 18.37% -58.79% 477.52% -131.46% 94.83% -
  Horiz. % 213.26% 112.90% 95.37% 231.43% -61.30% 194.83% 100.00%
EY 1.12 2.11 2.50 1.03 -3.89 1.22 2.38 -11.80%
  YoY % -46.92% -15.60% 142.72% 126.48% -418.85% -48.74% -
  Horiz. % 47.06% 88.66% 105.04% 43.28% -163.45% 51.26% 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 0.15 0.17 0.19 0.23 0.85 0.37 -15.99%
  YoY % -13.33% -11.76% -10.53% -17.39% -72.94% 129.73% -
  Horiz. % 35.14% 40.54% 45.95% 51.35% 62.16% 229.73% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. Crest Builder's Q2 Results - to worry or not? JL's Stock Picks and Coverages
2. Jaks Resources Berhad - Within Expectations PublicInvest Research
3. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
4. Bad Quarter Reports My Trading Adventure
5. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
6. [转贴] [HIBISCUS PETROLEUM BHD:2021年的任务:每日平均净产量达到20,000桶石油(“bopd”);和获得1亿桶石油的净已探明和可能储量/权利] - James的股票投资James Share Investing James的股票投资James Share Investing
7. Patience and Greed My Trading Adventure
8. 大马股票分析报告 – Master-Pack 2Q2019 Investment Path
Partners & Brokers