Highlights

[ASIAPAC] YoY 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 -     -22.73%    YoY -     10.86%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 59,170 32,148 41,569 50,490 28,272 51,136 85,938 -6.03%
  YoY % 84.05% -22.66% -17.67% 78.59% -44.71% -40.50% -
  Horiz. % 68.85% 37.41% 48.37% 58.75% 32.90% 59.50% 100.00%
PBT 16,651 5,643 4,718 402 -4,467 2,996 12,479 4.92%
  YoY % 195.07% 19.61% 1,073.63% 109.00% -249.10% -75.99% -
  Horiz. % 133.43% 45.22% 37.81% 3.22% -35.80% 24.01% 100.00%
Tax -3,947 -1,999 -1,431 -1,590 -103 -2,359 -3,421 2.41%
  YoY % -97.45% -39.69% 10.00% -1,443.69% 95.63% 31.04% -
  Horiz. % 115.38% 58.43% 41.83% 46.48% 3.01% 68.96% 100.00%
NP 12,704 3,644 3,287 -1,188 -4,570 637 9,058 5.80%
  YoY % 248.63% 10.86% 376.68% 74.00% -817.43% -92.97% -
  Horiz. % 140.25% 40.23% 36.29% -13.12% -50.45% 7.03% 100.00%
NP to SH 12,713 3,644 3,287 -1,181 -4,561 641 9,059 5.81%
  YoY % 248.87% 10.86% 378.32% 74.11% -811.54% -92.92% -
  Horiz. % 140.34% 40.23% 36.28% -13.04% -50.35% 7.08% 100.00%
Tax Rate 23.70 % 35.42 % 30.33 % 395.52 % - % 78.74 % 27.41 % -2.39%
  YoY % -33.09% 16.78% -92.33% 0.00% 0.00% 187.27% -
  Horiz. % 86.46% 129.22% 110.65% 1,442.98% 0.00% 287.27% 100.00%
Total Cost 46,466 28,504 38,282 51,678 32,842 50,499 76,880 -8.05%
  YoY % 63.02% -25.54% -25.92% 57.35% -34.97% -34.31% -
  Horiz. % 60.44% 37.08% 49.79% 67.22% 42.72% 65.69% 100.00%
Net Worth 1,523,090 1,441,585 945,361 855,240 780,327 364,105 354,567 27.48%
  YoY % 5.65% 52.49% 10.54% 9.60% 114.31% 2.69% -
  Horiz. % 429.56% 406.58% 266.62% 241.21% 220.08% 102.69% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 1,523,090 1,441,585 945,361 855,240 780,327 364,105 354,567 27.48%
  YoY % 5.65% 52.49% 10.54% 9.60% 114.31% 2.69% -
  Horiz. % 429.56% 406.58% 266.62% 241.21% 220.08% 102.69% 100.00%
NOSH 1,488,847 1,487,704 996,060 984,166 991,521 917,142 974,086 7.32%
  YoY % 0.08% 49.36% 1.21% -0.74% 8.11% -5.85% -
  Horiz. % 152.85% 152.73% 102.26% 101.03% 101.79% 94.15% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 21.47 % 11.34 % 7.91 % -2.35 % -16.16 % 1.25 % 10.54 % 12.58%
  YoY % 89.33% 43.36% 436.60% 85.46% -1,392.80% -88.14% -
  Horiz. % 203.70% 107.59% 75.05% -22.30% -153.32% 11.86% 100.00%
ROE 0.83 % 0.25 % 0.35 % -0.14 % -0.58 % 0.18 % 2.55 % -17.05%
  YoY % 232.00% -28.57% 350.00% 75.86% -422.22% -92.94% -
  Horiz. % 32.55% 9.80% 13.73% -5.49% -22.75% 7.06% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 3.97 2.16 4.17 5.13 2.85 5.58 8.82 -12.45%
  YoY % 83.80% -48.20% -18.71% 80.00% -48.92% -36.73% -
  Horiz. % 45.01% 24.49% 47.28% 58.16% 32.31% 63.27% 100.00%
EPS 1.23 0.35 0.33 -0.12 -0.46 0.07 0.93 4.77%
  YoY % 251.43% 6.06% 375.00% 73.91% -757.14% -92.47% -
  Horiz. % 132.26% 37.63% 35.48% -12.90% -49.46% 7.53% 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 1.0230 0.9690 0.9491 0.8690 0.7870 0.3970 0.3640 18.78%
  YoY % 5.57% 2.10% 9.22% 10.42% 98.24% 9.07% -
  Horiz. % 281.04% 266.21% 260.74% 238.74% 216.21% 109.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,037,127
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 5.71 3.10 4.01 4.87 2.73 4.93 8.29 -6.02%
  YoY % 84.19% -22.69% -17.66% 78.39% -44.62% -40.53% -
  Horiz. % 68.88% 37.39% 48.37% 58.75% 32.93% 59.47% 100.00%
EPS 1.23 0.35 0.32 -0.11 -0.44 0.06 0.87 5.94%
  YoY % 251.43% 9.38% 390.91% 75.00% -833.33% -93.10% -
  Horiz. % 141.38% 40.23% 36.78% -12.64% -50.57% 6.90% 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 1.4686 1.3900 0.9115 0.8246 0.7524 0.3511 0.3419 27.48%
  YoY % 5.65% 52.50% 10.54% 9.60% 114.30% 2.69% -
  Horiz. % 429.54% 406.55% 266.60% 241.18% 220.06% 102.69% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.1200 0.1400 0.1600 0.1650 0.2000 0.3050 0.1500 -
P/RPS 3.02 6.48 3.83 3.22 7.01 5.47 1.70 10.05%
  YoY % -53.40% 69.19% 18.94% -54.07% 28.15% 221.76% -
  Horiz. % 177.65% 381.18% 225.29% 189.41% 412.35% 321.76% 100.00%
P/EPS 14.05 57.16 48.48 -137.50 -43.48 436.39 16.13 -2.27%
  YoY % -75.42% 17.90% 135.26% -216.24% -109.96% 2,605.46% -
  Horiz. % 87.10% 354.37% 300.56% -852.45% -269.56% 2,705.46% 100.00%
EY 7.12 1.75 2.06 -0.73 -2.30 0.23 6.20 2.33%
  YoY % 306.86% -15.05% 382.19% 68.26% -1,100.00% -96.29% -
  Horiz. % 114.84% 28.23% 33.23% -11.77% -37.10% 3.71% 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 0.14 0.17 0.19 0.25 0.77 0.41 -18.51%
  YoY % -14.29% -17.65% -10.53% -24.00% -67.53% 87.80% -
  Horiz. % 29.27% 34.15% 41.46% 46.34% 60.98% 187.80% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 21/11/19 29/11/18 24/11/17 28/11/16 26/11/15 25/11/14 27/11/13 -
Price 0.1250 0.1150 0.1700 0.1500 0.2100 0.2800 0.1550 -
P/RPS 3.15 5.32 4.07 2.92 7.36 5.02 1.76 10.18%
  YoY % -40.79% 30.71% 39.38% -60.33% 46.61% 185.23% -
  Horiz. % 178.98% 302.27% 231.25% 165.91% 418.18% 285.23% 100.00%
P/EPS 14.64 46.95 51.52 -125.00 -45.65 400.62 16.67 -2.14%
  YoY % -68.82% -8.87% 141.22% -173.82% -111.39% 2,303.24% -
  Horiz. % 87.82% 281.64% 309.06% -749.85% -273.85% 2,403.24% 100.00%
EY 6.83 2.13 1.94 -0.80 -2.19 0.25 6.00 2.18%
  YoY % 220.66% 9.79% 342.50% 63.47% -976.00% -95.83% -
  Horiz. % 113.83% 35.50% 32.33% -13.33% -36.50% 4.17% 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 0.12 0.18 0.17 0.27 0.71 0.43 -19.15%
  YoY % 0.00% -33.33% 5.88% -37.04% -61.97% 65.12% -
  Horiz. % 27.91% 27.91% 41.86% 39.53% 62.79% 165.12% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

585  513  444  437 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.27+0.01 
 NICE 0.23+0.115 
 PHB 0.035+0.005 
 IRIS 0.435+0.06 
 PHB-WB 0.025+0.005 
 BORNOIL 0.050.00 
 K1 0.63+0.025 
 FINTEC 0.125-0.005 
 XDL 0.07+0.005 
 BIOHLDG 0.35+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers