Highlights

[ASIAPAC] YoY Quarter Result on 2017-09-30 [#2]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 24-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 30-Sep-2017  [#2]
Profit Trend QoQ -     -14.60%    YoY -     378.32%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 32,839 59,170 32,148 41,569 50,490 28,272 51,136 -7.11%
  YoY % -44.50% 84.05% -22.66% -17.67% 78.59% -44.71% -
  Horiz. % 64.22% 115.71% 62.87% 81.29% 98.74% 55.29% 100.00%
PBT 5,121 16,651 5,643 4,718 402 -4,467 2,996 9.34%
  YoY % -69.25% 195.07% 19.61% 1,073.63% 109.00% -249.10% -
  Horiz. % 170.93% 555.77% 188.35% 157.48% 13.42% -149.10% 100.00%
Tax -1,834 -3,947 -1,999 -1,431 -1,590 -103 -2,359 -4.11%
  YoY % 53.53% -97.45% -39.69% 10.00% -1,443.69% 95.63% -
  Horiz. % 77.74% 167.32% 84.74% 60.66% 67.40% 4.37% 100.00%
NP 3,287 12,704 3,644 3,287 -1,188 -4,570 637 31.42%
  YoY % -74.13% 248.63% 10.86% 376.68% 74.00% -817.43% -
  Horiz. % 516.01% 1,994.35% 572.06% 516.01% -186.50% -717.43% 100.00%
NP to SH 3,367 12,713 3,644 3,287 -1,181 -4,561 641 31.81%
  YoY % -73.52% 248.87% 10.86% 378.32% 74.11% -811.54% -
  Horiz. % 525.27% 1,983.31% 568.49% 512.79% -184.24% -711.54% 100.00%
Tax Rate 35.81 % 23.70 % 35.42 % 30.33 % 395.52 % - % 78.74 % -12.30%
  YoY % 51.10% -33.09% 16.78% -92.33% 0.00% 0.00% -
  Horiz. % 45.48% 30.10% 44.98% 38.52% 502.31% 0.00% 100.00%
Total Cost 29,552 46,466 28,504 38,282 51,678 32,842 50,499 -8.54%
  YoY % -36.40% 63.02% -25.54% -25.92% 57.35% -34.97% -
  Horiz. % 58.52% 92.01% 56.44% 75.81% 102.33% 65.03% 100.00%
Net Worth 1,567,534 1,523,090 1,441,585 945,361 855,240 780,327 364,105 27.52%
  YoY % 2.92% 5.65% 52.49% 10.54% 9.60% 114.31% -
  Horiz. % 430.52% 418.31% 395.92% 259.64% 234.89% 214.31% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 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
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 1,567,534 1,523,090 1,441,585 945,361 855,240 780,327 364,105 27.52%
  YoY % 2.92% 5.65% 52.49% 10.54% 9.60% 114.31% -
  Horiz. % 430.52% 418.31% 395.92% 259.64% 234.89% 214.31% 100.00%
NOSH 1,488,637 1,488,847 1,487,704 996,060 984,166 991,521 917,142 8.40%
  YoY % -0.01% 0.08% 49.36% 1.21% -0.74% 8.11% -
  Horiz. % 162.31% 162.34% 162.21% 108.60% 107.31% 108.11% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 10.01 % 21.47 % 11.34 % 7.91 % -2.35 % -16.16 % 1.25 % 41.40%
  YoY % -53.38% 89.33% 43.36% 436.60% 85.46% -1,392.80% -
  Horiz. % 800.80% 1,717.60% 907.20% 632.80% -188.00% -1,292.80% 100.00%
ROE 0.21 % 0.83 % 0.25 % 0.35 % -0.14 % -0.58 % 0.18 % 2.60%
  YoY % -74.70% 232.00% -28.57% 350.00% 75.86% -422.22% -
  Horiz. % 116.67% 461.11% 138.89% 194.44% -77.78% -322.22% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 2.21 3.97 2.16 4.17 5.13 2.85 5.58 -14.29%
  YoY % -44.33% 83.80% -48.20% -18.71% 80.00% -48.92% -
  Horiz. % 39.61% 71.15% 38.71% 74.73% 91.94% 51.08% 100.00%
EPS 0.32 1.23 0.35 0.33 -0.12 -0.46 0.07 28.80%
  YoY % -73.98% 251.43% 6.06% 375.00% 73.91% -757.14% -
  Horiz. % 457.14% 1,757.14% 500.00% 471.43% -171.43% -657.14% 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 1.0530 1.0230 0.9690 0.9491 0.8690 0.7870 0.3970 17.64%
  YoY % 2.93% 5.57% 2.10% 9.22% 10.42% 98.24% -
  Horiz. % 265.24% 257.68% 244.08% 239.07% 218.89% 198.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,050,457
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 3.13 5.63 3.06 3.96 4.81 2.69 4.87 -7.10%
  YoY % -44.40% 83.99% -22.73% -17.67% 78.81% -44.76% -
  Horiz. % 64.27% 115.61% 62.83% 81.31% 98.77% 55.24% 100.00%
EPS 0.32 1.21 0.35 0.31 -0.11 -0.43 0.06 32.15%
  YoY % -73.55% 245.71% 12.90% 381.82% 74.42% -816.67% -
  Horiz. % 533.33% 2,016.67% 583.33% 516.67% -183.33% -716.67% 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 1.4922 1.4499 1.3723 0.9000 0.8142 0.7428 0.3466 27.52%
  YoY % 2.92% 5.65% 52.48% 10.54% 9.61% 114.31% -
  Horiz. % 430.53% 418.32% 395.93% 259.67% 234.91% 214.31% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.1200 0.1200 0.1400 0.1600 0.1650 0.2000 0.3050 -
P/RPS 5.44 3.02 6.48 3.83 3.22 7.01 5.47 -0.09%
  YoY % 80.13% -53.40% 69.19% 18.94% -54.07% 28.15% -
  Horiz. % 99.45% 55.21% 118.46% 70.02% 58.87% 128.15% 100.00%
P/EPS 53.06 14.05 57.16 48.48 -137.50 -43.48 436.39 -29.59%
  YoY % 277.65% -75.42% 17.90% 135.26% -216.24% -109.96% -
  Horiz. % 12.16% 3.22% 13.10% 11.11% -31.51% -9.96% 100.00%
EY 1.88 7.12 1.75 2.06 -0.73 -2.30 0.23 41.88%
  YoY % -73.60% 306.86% -15.05% 382.19% 68.26% -1,100.00% -
  Horiz. % 817.39% 3,095.65% 760.87% 895.65% -317.39% -1,000.00% 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 0.11 0.12 0.14 0.17 0.19 0.25 0.77 -27.68%
  YoY % -8.33% -14.29% -17.65% -10.53% -24.00% -67.53% -
  Horiz. % 14.29% 15.58% 18.18% 22.08% 24.68% 32.47% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 23/11/20 21/11/19 29/11/18 24/11/17 28/11/16 26/11/15 25/11/14 -
Price 0.1150 0.1250 0.1150 0.1700 0.1500 0.2100 0.2800 -
P/RPS 5.21 3.15 5.32 4.07 2.92 7.36 5.02 0.62%
  YoY % 65.40% -40.79% 30.71% 39.38% -60.33% 46.61% -
  Horiz. % 103.78% 62.75% 105.98% 81.08% 58.17% 146.61% 100.00%
P/EPS 50.84 14.64 46.95 51.52 -125.00 -45.65 400.62 -29.09%
  YoY % 247.27% -68.82% -8.87% 141.22% -173.82% -111.39% -
  Horiz. % 12.69% 3.65% 11.72% 12.86% -31.20% -11.39% 100.00%
EY 1.97 6.83 2.13 1.94 -0.80 -2.19 0.25 41.02%
  YoY % -71.16% 220.66% 9.79% 342.50% 63.47% -976.00% -
  Horiz. % 788.00% 2,732.00% 852.00% 776.00% -320.00% -876.00% 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 0.11 0.12 0.12 0.18 0.17 0.27 0.71 -26.69%
  YoY % -8.33% 0.00% -33.33% 5.88% -37.04% -61.97% -
  Horiz. % 15.49% 16.90% 16.90% 25.35% 23.94% 38.03% 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
 
 

458  282  556  1614 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SMTRACK 0.16-0.005 
 AHB 0.13+0.025 
 HSI-CI9 0.125-0.045 
 DNEX 0.935+0.015 
 TOPBLDS 0.015-0.02 
 OPCOM 1.05+0.05 
 VINVEST 0.450.00 
 SENHENG 0.825-0.045 
 MYEG 0.95+0.02 
 HIBISCS 0.95-0.02 
PARTNERS & BROKERS