Highlights

[ASIAPAC] YoY Quarter Result on 2019-09-30 [#2]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 21-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2020
Quarter 30-Sep-2019  [#2]
Profit Trend QoQ -     487.48%    YoY -     248.87%
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 - 1,046,537
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 3.14 5.65 3.07 3.97 4.82 2.70 4.89 -7.11%
  YoY % -44.42% 84.04% -22.67% -17.63% 78.52% -44.79% -
  Horiz. % 64.21% 115.54% 62.78% 81.19% 98.57% 55.21% 100.00%
EPS 0.32 1.21 0.35 0.31 -0.11 -0.44 0.06 32.15%
  YoY % -73.55% 245.71% 12.90% 381.82% 75.00% -833.33% -
  Horiz. % 533.33% 2,016.67% 583.33% 516.67% -183.33% -733.33% 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 1.4978 1.4554 1.3775 0.9033 0.8172 0.7456 0.3479 27.52%
  YoY % 2.91% 5.66% 52.50% 10.54% 9.60% 114.31% -
  Horiz. % 430.53% 418.34% 395.95% 259.64% 234.90% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

360  191  542  1421 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS 0.0650.00 
 GOCEAN 0.0450.00 
 TANCO-WB 0.050.00 
 PERMAJU 0.14-0.005 
 TANCO 0.1350.00 
 ADVENTA 2.22+0.03 
 BJCORP-WB 0.045-0.005 
 PBBANK 4.18+0.08 
 TECHNAX 0.1250.00 
 IRIS 0.28+0.02 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. OCK - The Unfaltering Tower OCK - The 5G Battle
2. FCPO FOR MAY 2021 NOW IS RM4,880 (TIME WHEN ALL GOES DOWN PALM OIL UP: SO BUY PALM OIL SHARES ON SALE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Can this penny stock double in value this year? Swim With Sharks
4. 马银行大会圆满落幕/万年船 小股东大权利
5. TWO POWERFUL FACTORS WHY PALM OIL BULL RUN CAN LAST MUCH LONGER THIS ROUND, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Genting Bhd - A Soft 1QFY21 at GENS Kenanga Research & Investment
7. 这家小型股的股价在今年还可以再翻倍吗? Swim With Sharks
8. The Competitive Edge of NEXGRAM (0096) in Vaccine Passports and Digital Facilitation Services: THE NEW GEM IN HEALTHCARE Nexgram (0096) - THE NEW GEM IN HEALTHCARE
PARTNERS & BROKERS