Highlights

[ASIAPAC] YoY Quarter Result on 2017-12-31 [#3]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 26-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Dec-2017  [#3]
Profit Trend QoQ -     223.43%    YoY -     1,456.52%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 49,872 32,569 35,114 66,722 47,726 57,283 80,332 -7.63%
  YoY % 53.13% -7.25% -47.37% 39.80% -16.68% -28.69% -
  Horiz. % 62.08% 40.54% 43.71% 83.06% 59.41% 71.31% 100.00%
PBT 7,311 4,316 13,513 2,754 27,936 6,428 12,755 -8.85%
  YoY % 69.39% -68.06% 390.67% -90.14% 334.60% -49.60% -
  Horiz. % 57.32% 33.84% 105.94% 21.59% 219.02% 50.40% 100.00%
Tax -1,820 -1,443 -2,762 -2,081 -381 -3,194 -4,653 -14.48%
  YoY % -26.13% 47.76% -32.72% -446.19% 88.07% 31.36% -
  Horiz. % 39.11% 31.01% 59.36% 44.72% 8.19% 68.64% 100.00%
NP 5,491 2,873 10,751 673 27,555 3,234 8,102 -6.27%
  YoY % 91.12% -73.28% 1,497.47% -97.56% 752.04% -60.08% -
  Horiz. % 67.77% 35.46% 132.70% 8.31% 340.10% 39.92% 100.00%
NP to SH 5,506 2,873 10,631 683 27,559 3,236 8,102 -6.23%
  YoY % 91.65% -72.98% 1,456.52% -97.52% 751.64% -60.06% -
  Horiz. % 67.96% 35.46% 131.21% 8.43% 340.15% 39.94% 100.00%
Tax Rate 24.89 % 33.43 % 20.44 % 75.56 % 1.36 % 49.69 % 36.48 % -6.17%
  YoY % -25.55% 63.55% -72.95% 5,455.88% -97.26% 36.21% -
  Horiz. % 68.23% 91.64% 56.03% 207.13% 3.73% 136.21% 100.00%
Total Cost 44,381 29,696 24,363 66,049 20,171 54,049 72,230 -7.79%
  YoY % 49.45% 21.89% -63.11% 227.45% -62.68% -25.17% -
  Horiz. % 61.44% 41.11% 33.73% 91.44% 27.93% 74.83% 100.00%
Net Worth 1,532,023 1,443,072 951,382 863,531 803,969 388,319 362,149 27.16%
  YoY % 6.16% 51.68% 10.17% 7.41% 107.04% 7.23% -
  Horiz. % 423.04% 398.47% 262.70% 238.45% 222.00% 107.23% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 1,532,023 1,443,072 951,382 863,531 803,969 388,319 362,149 27.16%
  YoY % 6.16% 51.68% 10.17% 7.41% 107.04% 7.23% -
  Horiz. % 423.04% 398.47% 262.70% 238.45% 222.00% 107.23% 100.00%
NOSH 1,488,847 1,487,704 1,017,521 992,565 991,330 980,606 976,144 7.29%
  YoY % 0.08% 46.21% 2.51% 0.12% 1.09% 0.46% -
  Horiz. % 152.52% 152.41% 104.24% 101.68% 101.56% 100.46% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 11.01 % 8.82 % 30.62 % 1.01 % 57.74 % 5.65 % 10.09 % 1.46%
  YoY % 24.83% -71.20% 2,931.68% -98.25% 921.95% -44.00% -
  Horiz. % 109.12% 87.41% 303.47% 10.01% 572.25% 56.00% 100.00%
ROE 0.36 % 0.20 % 1.12 % 0.08 % 3.43 % 0.83 % 2.24 % -26.25%
  YoY % 80.00% -82.14% 1,300.00% -97.67% 313.25% -62.95% -
  Horiz. % 16.07% 8.93% 50.00% 3.57% 153.12% 37.05% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 3.35 2.19 3.45 6.72 4.81 5.84 8.23 -13.91%
  YoY % 52.97% -36.52% -48.66% 39.71% -17.64% -29.04% -
  Horiz. % 40.70% 26.61% 41.92% 81.65% 58.44% 70.96% 100.00%
EPS 0.53 0.28 1.00 0.07 2.78 0.33 0.83 -7.20%
  YoY % 89.29% -72.00% 1,328.57% -97.48% 742.42% -60.24% -
  Horiz. % 63.86% 33.73% 120.48% 8.43% 334.94% 39.76% 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 1.0290 0.9700 0.9350 0.8700 0.8110 0.3960 0.3710 18.52%
  YoY % 6.08% 3.74% 7.47% 7.27% 104.80% 6.74% -
  Horiz. % 277.36% 261.46% 252.02% 234.50% 218.60% 106.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,039,627
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 4.80 3.13 3.38 6.42 4.59 5.51 7.73 -7.63%
  YoY % 53.35% -7.40% -47.35% 39.87% -16.70% -28.72% -
  Horiz. % 62.10% 40.49% 43.73% 83.05% 59.38% 71.28% 100.00%
EPS 0.53 0.28 1.02 0.07 2.65 0.31 0.78 -6.23%
  YoY % 89.29% -72.55% 1,357.14% -97.36% 754.84% -60.26% -
  Horiz. % 67.95% 35.90% 130.77% 8.97% 339.74% 39.74% 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 1.4736 1.3881 0.9151 0.8306 0.7733 0.3735 0.3483 27.16%
  YoY % 6.16% 51.69% 10.17% 7.41% 107.04% 7.24% -
  Horiz. % 423.08% 398.54% 262.73% 238.47% 222.02% 107.24% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.1300 0.1150 0.1600 0.1550 0.2000 0.2200 0.1800 -
P/RPS 3.88 5.25 4.64 2.31 4.15 3.77 2.19 10.00%
  YoY % -26.10% 13.15% 100.87% -44.34% 10.08% 72.15% -
  Horiz. % 177.17% 239.73% 211.87% 105.48% 189.50% 172.15% 100.00%
P/EPS 35.15 59.55 15.31 225.25 7.19 66.67 21.69 8.37%
  YoY % -40.97% 288.96% -93.20% 3,032.82% -89.22% 207.38% -
  Horiz. % 162.06% 274.55% 70.59% 1,038.50% 33.15% 307.38% 100.00%
EY 2.84 1.68 6.53 0.44 13.90 1.50 4.61 -7.75%
  YoY % 69.05% -74.27% 1,384.09% -96.83% 826.67% -67.46% -
  Horiz. % 61.61% 36.44% 141.65% 9.54% 301.52% 32.54% 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 0.12 0.17 0.18 0.25 0.56 0.49 -19.83%
  YoY % 8.33% -29.41% -5.56% -28.00% -55.36% 14.29% -
  Horiz. % 26.53% 24.49% 34.69% 36.73% 51.02% 114.29% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 25/02/19 26/02/18 22/02/17 24/02/16 25/02/15 27/02/14 -
Price 0.1300 0.1200 0.1600 0.1700 0.1900 0.2350 0.2050 -
P/RPS 3.88 5.48 4.64 2.53 3.95 4.02 2.49 7.67%
  YoY % -29.20% 18.10% 83.40% -35.95% -1.74% 61.45% -
  Horiz. % 155.82% 220.08% 186.35% 101.61% 158.63% 161.45% 100.00%
P/EPS 35.15 62.14 15.31 247.05 6.83 71.21 24.70 6.05%
  YoY % -43.43% 305.88% -93.80% 3,517.13% -90.41% 188.30% -
  Horiz. % 142.31% 251.58% 61.98% 1,000.20% 27.65% 288.30% 100.00%
EY 2.84 1.61 6.53 0.40 14.63 1.40 4.05 -5.74%
  YoY % 76.40% -75.34% 1,532.50% -97.27% 945.00% -65.43% -
  Horiz. % 70.12% 39.75% 161.23% 9.88% 361.23% 34.57% 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 0.12 0.17 0.20 0.23 0.59 0.55 -21.36%
  YoY % 8.33% -29.41% -15.00% -13.04% -61.02% 7.27% -
  Horiz. % 23.64% 21.82% 30.91% 36.36% 41.82% 107.27% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS