Highlights

[ASIAPAC] YoY Quarter Result on 2015-03-31 [#4]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 28-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Mar-2015  [#4]
Profit Trend QoQ -     11,316.69%    YoY -     1,687.34%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 65,782 90,326 57,840 60,117 81,841 43,920 12,981 31.04%
  YoY % -27.17% 56.17% -3.79% -26.54% 86.34% 238.34% -
  Horiz. % 506.76% 695.83% 445.57% 463.12% 630.47% 338.34% 100.00%
PBT 40,234 9,206 71,482 511,427 13,003 1,796 -7,890 -
  YoY % 337.04% -87.12% -86.02% 3,833.15% 624.00% 122.76% -
  Horiz. % -509.94% -116.68% -905.98% -6,481.96% -164.80% -22.76% 100.00%
Tax -13,606 -1,588 -13,925 -141,987 7,665 15,045 14,154 -
  YoY % -756.80% 88.60% 90.19% -1,952.41% -49.05% 6.30% -
  Horiz. % -96.13% -11.22% -98.38% -1,003.16% 54.15% 106.30% 100.00%
NP 26,628 7,618 57,557 369,440 20,668 16,841 6,264 27.26%
  YoY % 249.54% -86.76% -84.42% 1,687.50% 22.72% 168.85% -
  Horiz. % 425.10% 121.62% 918.85% 5,897.83% 329.95% 268.85% 100.00%
NP to SH 26,628 7,626 57,565 369,444 20,670 16,909 6,315 27.09%
  YoY % 249.17% -86.75% -84.42% 1,687.34% 22.24% 167.76% -
  Horiz. % 421.66% 120.76% 911.56% 5,850.26% 327.32% 267.76% 100.00%
Tax Rate 33.82 % 17.25 % 19.48 % 27.76 % -58.95 % -837.69 % - % -
  YoY % 96.06% -11.45% -29.83% 147.09% 92.96% 0.00% -
  Horiz. % -4.04% -2.06% -2.33% -3.31% 7.04% 100.00% -
Total Cost 39,154 82,708 283 -309,323 61,173 27,079 6,717 34.13%
  YoY % -52.66% 29,125.44% 100.09% -605.65% 125.91% 303.14% -
  Horiz. % 582.91% 1,231.32% 4.21% -4,605.08% 910.72% 403.14% 100.00%
Net Worth 991,713 838,280 862,728 785,610 409,840 341,502 320,607 20.70%
  YoY % 18.30% -2.83% 9.82% 91.69% 20.01% 6.52% -
  Horiz. % 309.32% 261.47% 269.09% 245.04% 127.83% 106.52% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - 2,957 - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 0.80 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 991,713 838,280 862,728 785,610 409,840 341,502 320,607 20.70%
  YoY % 18.30% -2.83% 9.82% 91.69% 20.01% 6.52% -
  Horiz. % 309.32% 261.47% 269.09% 245.04% 127.83% 106.52% 100.00%
NOSH 1,031,960 966,874 992,783 985,709 975,811 975,722 971,538 1.01%
  YoY % 6.73% -2.61% 0.72% 1.01% 0.01% 0.43% -
  Horiz. % 106.22% 99.52% 102.19% 101.46% 100.44% 100.43% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 40.48 % 8.43 % 99.51 % 614.54 % 25.25 % 38.34 % 48.26 % -2.89%
  YoY % 380.19% -91.53% -83.81% 2,333.82% -34.14% -20.56% -
  Horiz. % 83.88% 17.47% 206.20% 1,273.39% 52.32% 79.44% 100.00%
ROE 2.69 % 0.91 % 6.67 % 47.03 % 5.04 % 4.95 % 1.97 % 5.33%
  YoY % 195.60% -86.36% -85.82% 833.13% 1.82% 151.27% -
  Horiz. % 136.55% 46.19% 338.58% 2,387.31% 255.84% 251.27% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 6.37 9.34 5.83 6.10 8.39 4.50 1.34 29.65%
  YoY % -31.80% 60.21% -4.43% -27.29% 86.44% 235.82% -
  Horiz. % 475.37% 697.01% 435.07% 455.22% 626.12% 335.82% 100.00%
EPS 2.62 0.77 2.80 37.48 2.12 1.73 0.65 26.14%
  YoY % 240.26% -72.50% -92.53% 1,667.92% 22.54% 166.15% -
  Horiz. % 403.08% 118.46% 430.77% 5,766.15% 326.15% 266.15% 100.00%
DPS 0.00 0.00 0.00 0.30 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.9610 0.8670 0.8690 0.7970 0.4200 0.3500 0.3300 19.49%
  YoY % 10.84% -0.23% 9.03% 89.76% 20.00% 6.06% -
  Horiz. % 291.21% 262.73% 263.33% 241.52% 127.27% 106.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,037,127
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 6.34 8.71 5.58 5.80 7.89 4.23 1.25 31.06%
  YoY % -27.21% 56.09% -3.79% -26.49% 86.52% 238.40% -
  Horiz. % 507.20% 696.80% 446.40% 464.00% 631.20% 338.40% 100.00%
EPS 2.57 0.74 5.55 35.62 1.99 1.63 0.61 27.07%
  YoY % 247.30% -86.67% -84.42% 1,689.95% 22.09% 167.21% -
  Horiz. % 421.31% 121.31% 909.84% 5,839.34% 326.23% 267.21% 100.00%
DPS 0.00 0.00 0.00 0.29 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.9562 0.8083 0.8318 0.7575 0.3952 0.3293 0.3091 20.70%
  YoY % 18.30% -2.83% 9.81% 91.68% 20.01% 6.54% -
  Horiz. % 309.35% 261.50% 269.10% 245.07% 127.86% 106.54% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.1500 0.1900 0.1900 0.2300 0.2000 0.1100 0.1100 -
P/RPS 2.35 2.03 3.26 3.77 2.38 2.44 8.23 -18.84%
  YoY % 15.76% -37.73% -13.53% 58.40% -2.46% -70.35% -
  Horiz. % 28.55% 24.67% 39.61% 45.81% 28.92% 29.65% 100.00%
P/EPS 5.81 24.09 3.28 0.61 9.44 6.35 16.92 -16.31%
  YoY % -75.88% 634.45% 437.70% -93.54% 48.66% -62.47% -
  Horiz. % 34.34% 142.38% 19.39% 3.61% 55.79% 37.53% 100.00%
EY 17.20 4.15 30.52 162.96 10.59 15.75 5.91 19.48%
  YoY % 314.46% -86.40% -81.27% 1,438.81% -32.76% 166.50% -
  Horiz. % 291.03% 70.22% 516.41% 2,757.36% 179.19% 266.50% 100.00%
DY 0.00 0.00 0.00 1.30 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.16 0.22 0.22 0.29 0.48 0.31 0.33 -11.36%
  YoY % -27.27% 0.00% -24.14% -39.58% 54.84% -6.06% -
  Horiz. % 48.48% 66.67% 66.67% 87.88% 145.45% 93.94% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/05/18 31/05/17 30/05/16 28/05/15 22/05/14 28/05/13 28/05/12 -
Price 0.1500 0.1700 0.1800 0.2500 0.2700 0.1250 0.1000 -
P/RPS 2.35 1.82 3.09 4.10 3.22 2.78 7.48 -17.54%
  YoY % 29.12% -41.10% -24.63% 27.33% 15.83% -62.83% -
  Horiz. % 31.42% 24.33% 41.31% 54.81% 43.05% 37.17% 100.00%
P/EPS 5.81 21.55 3.10 0.67 12.75 7.21 15.38 -14.97%
  YoY % -73.04% 595.16% 362.69% -94.75% 76.84% -53.12% -
  Horiz. % 37.78% 140.12% 20.16% 4.36% 82.90% 46.88% 100.00%
EY 17.20 4.64 32.21 149.92 7.85 13.86 6.50 17.60%
  YoY % 270.69% -85.59% -78.52% 1,809.81% -43.36% 113.23% -
  Horiz. % 264.62% 71.38% 495.54% 2,306.46% 120.77% 213.23% 100.00%
DY 0.00 0.00 0.00 1.20 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.16 0.20 0.21 0.31 0.64 0.36 0.30 -9.94%
  YoY % -20.00% -4.76% -32.26% -51.56% 77.78% 20.00% -
  Horiz. % 53.33% 66.67% 70.00% 103.33% 213.33% 120.00% 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.
 


 

374  350  545  586 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.40+0.015 
 EKOVEST 0.86+0.06 
 GPACKET-WB 0.12+0.015 
 ARMADA 0.250.00 
 KNM-WB 0.29+0.055 
 VELESTO-WA 0.15+0.05 
 IWCITY 1.06+0.075 
 NETX 0.0150.00 
 VELESTO 0.33+0.03 
 SAPNRG 0.31+0.01 
Partners & Brokers