Highlights

[ASIAPAC] YoY Quarter Result on 2020-09-30 [#2]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 23-Nov-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2021
Quarter 30-Sep-2020  [#2]
Profit Trend QoQ -     162.01%    YoY -     -73.52%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 21,932 32,839 59,170 32,148 41,569 50,490 28,272 -4.14%
  YoY % -33.21% -44.50% 84.05% -22.66% -17.67% 78.59% -
  Horiz. % 77.57% 116.15% 209.29% 113.71% 147.03% 178.59% 100.00%
PBT 1,653 5,121 16,651 5,643 4,718 402 -4,467 -
  YoY % -67.72% -69.25% 195.07% 19.61% 1,073.63% 109.00% -
  Horiz. % -37.00% -114.64% -372.76% -126.33% -105.62% -9.00% 100.00%
Tax -712 -1,834 -3,947 -1,999 -1,431 -1,590 -103 37.98%
  YoY % 61.18% 53.53% -97.45% -39.69% 10.00% -1,443.69% -
  Horiz. % 691.26% 1,780.58% 3,832.04% 1,940.78% 1,389.32% 1,543.69% 100.00%
NP 941 3,287 12,704 3,644 3,287 -1,188 -4,570 -
  YoY % -71.37% -74.13% 248.63% 10.86% 376.68% 74.00% -
  Horiz. % -20.59% -71.93% -277.99% -79.74% -71.93% 26.00% 100.00%
NP to SH 1,073 3,367 12,713 3,644 3,287 -1,181 -4,561 -
  YoY % -68.13% -73.52% 248.87% 10.86% 378.32% 74.11% -
  Horiz. % -23.53% -73.82% -278.73% -79.89% -72.07% 25.89% 100.00%
Tax Rate 43.07 % 35.81 % 23.70 % 35.42 % 30.33 % 395.52 % - % -
  YoY % 20.27% 51.10% -33.09% 16.78% -92.33% 0.00% -
  Horiz. % 10.89% 9.05% 5.99% 8.96% 7.67% 100.00% -
Total Cost 20,991 29,552 46,466 28,504 38,282 51,678 32,842 -7.18%
  YoY % -28.97% -36.40% 63.02% -25.54% -25.92% 57.35% -
  Horiz. % 63.92% 89.98% 141.48% 86.79% 116.56% 157.35% 100.00%
Net Worth 1,063,944 1,567,534 1,523,090 1,441,585 945,361 855,240 780,327 5.30%
  YoY % -32.13% 2.92% 5.65% 52.49% 10.54% 9.60% -
  Horiz. % 136.35% 200.88% 195.19% 184.74% 121.15% 109.60% 100.00%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 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
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 1,063,944 1,567,534 1,523,090 1,441,585 945,361 855,240 780,327 5.30%
  YoY % -32.13% 2.92% 5.65% 52.49% 10.54% 9.60% -
  Horiz. % 136.35% 200.88% 195.19% 184.74% 121.15% 109.60% 100.00%
NOSH 1,046,160 1,488,637 1,488,847 1,487,704 996,060 984,166 991,521 0.90%
  YoY % -29.72% -0.01% 0.08% 49.36% 1.21% -0.74% -
  Horiz. % 105.51% 150.14% 150.16% 150.04% 100.46% 99.26% 100.00%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 4.29 % 10.01 % 21.47 % 11.34 % 7.91 % -2.35 % -16.16 % -
  YoY % -57.14% -53.38% 89.33% 43.36% 436.60% 85.46% -
  Horiz. % -26.55% -61.94% -132.86% -70.17% -48.95% 14.54% 100.00%
ROE 0.10 % 0.21 % 0.83 % 0.25 % 0.35 % -0.14 % -0.58 % -
  YoY % -52.38% -74.70% 232.00% -28.57% 350.00% 75.86% -
  Horiz. % -17.24% -36.21% -143.10% -43.10% -60.34% 24.14% 100.00%
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 2.10 2.21 3.97 2.16 4.17 5.13 2.85 -4.96%
  YoY % -4.98% -44.33% 83.80% -48.20% -18.71% 80.00% -
  Horiz. % 73.68% 77.54% 139.30% 75.79% 146.32% 180.00% 100.00%
EPS 0.10 0.32 1.23 0.35 0.33 -0.12 -0.46 -
  YoY % -68.75% -73.98% 251.43% 6.06% 375.00% 73.91% -
  Horiz. % -21.74% -69.57% -267.39% -76.09% -71.74% 26.09% 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 1.0170 1.0530 1.0230 0.9690 0.9491 0.8690 0.7870 4.36%
  YoY % -3.42% 2.93% 5.57% 2.10% 9.22% 10.42% -
  Horiz. % 129.22% 133.80% 129.99% 123.13% 120.60% 110.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,050,457
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 2.09 3.13 5.63 3.06 3.96 4.81 2.69 -4.12%
  YoY % -33.23% -44.40% 83.99% -22.73% -17.67% 78.81% -
  Horiz. % 77.70% 116.36% 209.29% 113.75% 147.21% 178.81% 100.00%
EPS 0.10 0.32 1.21 0.35 0.31 -0.11 -0.43 -
  YoY % -68.75% -73.55% 245.71% 12.90% 381.82% 74.42% -
  Horiz. % -23.26% -74.42% -281.40% -81.40% -72.09% 25.58% 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 1.0128 1.4922 1.4499 1.3723 0.9000 0.8142 0.7428 5.30%
  YoY % -32.13% 2.92% 5.65% 52.48% 10.54% 9.61% -
  Horiz. % 136.35% 200.89% 195.19% 184.75% 121.16% 109.61% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.1350 0.1200 0.1200 0.1400 0.1600 0.1650 0.2000 -
P/RPS 6.44 5.44 3.02 6.48 3.83 3.22 7.01 -1.40%
  YoY % 18.38% 80.13% -53.40% 69.19% 18.94% -54.07% -
  Horiz. % 91.87% 77.60% 43.08% 92.44% 54.64% 45.93% 100.00%
P/EPS 131.62 53.06 14.05 57.16 48.48 -137.50 -43.48 -
  YoY % 148.06% 277.65% -75.42% 17.90% 135.26% -216.24% -
  Horiz. % -302.71% -122.03% -32.31% -131.46% -111.50% 316.24% 100.00%
EY 0.76 1.88 7.12 1.75 2.06 -0.73 -2.30 -
  YoY % -59.57% -73.60% 306.86% -15.05% 382.19% 68.26% -
  Horiz. % -33.04% -81.74% -309.57% -76.09% -89.57% 31.74% 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 0.11 0.12 0.14 0.17 0.19 0.25 -10.32%
  YoY % 18.18% -8.33% -14.29% -17.65% -10.53% -24.00% -
  Horiz. % 52.00% 44.00% 48.00% 56.00% 68.00% 76.00% 100.00%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 25/11/21 23/11/20 21/11/19 29/11/18 24/11/17 28/11/16 26/11/15 -
Price 0.1350 0.1150 0.1250 0.1150 0.1700 0.1500 0.2100 -
P/RPS 6.44 5.21 3.15 5.32 4.07 2.92 7.36 -2.20%
  YoY % 23.61% 65.40% -40.79% 30.71% 39.38% -60.33% -
  Horiz. % 87.50% 70.79% 42.80% 72.28% 55.30% 39.67% 100.00%
P/EPS 131.62 50.84 14.64 46.95 51.52 -125.00 -45.65 -
  YoY % 158.89% 247.27% -68.82% -8.87% 141.22% -173.82% -
  Horiz. % -288.32% -111.37% -32.07% -102.85% -112.86% 273.82% 100.00%
EY 0.76 1.97 6.83 2.13 1.94 -0.80 -2.19 -
  YoY % -61.42% -71.16% 220.66% 9.79% 342.50% 63.47% -
  Horiz. % -34.70% -89.95% -311.87% -97.26% -88.58% 36.53% 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 0.11 0.12 0.12 0.18 0.17 0.27 -11.46%
  YoY % 18.18% -8.33% 0.00% -33.33% 5.88% -37.04% -
  Horiz. % 48.15% 40.74% 44.44% 44.44% 66.67% 62.96% 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