Highlights

[ASIAPAC] YoY TTM Result on 2015-06-30 [#1]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 27-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Jun-2015  [#1]
Profit Trend QoQ -     -2.89%    YoY -     774.86%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 166,451 258,634 194,628 189,560 309,887 123,903 53,625 20.77%
  YoY % -35.64% 32.89% 2.67% -38.83% 150.10% 131.05% -
  Horiz. % 310.40% 482.30% 362.94% 353.49% 577.88% 231.05% 100.00%
PBT 63,665 17,651 97,282 514,276 45,929 10,826 -4,394 -
  YoY % 260.69% -81.86% -81.08% 1,019.72% 324.25% 346.38% -
  Horiz. % -1,448.91% -401.71% -2,213.97% -11,704.05% -1,045.27% -246.38% 100.00%
Tax -18,283 -6,590 -15,058 -148,596 -4,134 9,469 9,811 -
  YoY % -177.44% 56.24% 89.87% -3,494.48% -143.66% -3.49% -
  Horiz. % -186.35% -67.17% -153.48% -1,514.59% -42.14% 96.51% 100.00%
NP 45,382 11,061 82,224 365,680 41,795 20,295 5,417 42.49%
  YoY % 310.29% -86.55% -77.51% 774.94% 105.94% 274.65% -
  Horiz. % 837.77% 204.19% 1,517.89% 6,750.60% 771.55% 374.65% 100.00%
NP to SH 45,262 11,086 82,252 365,692 41,800 20,363 5,468 42.20%
  YoY % 308.28% -86.52% -77.51% 774.86% 105.27% 272.40% -
  Horiz. % 827.76% 202.74% 1,504.24% 6,687.86% 764.45% 372.40% 100.00%
Tax Rate 28.72 % 37.33 % 15.48 % 28.89 % 9.00 % -87.47 % - % -
  YoY % -23.06% 141.15% -46.42% 221.00% 110.29% 0.00% -
  Horiz. % -32.83% -42.68% -17.70% -33.03% -10.29% 100.00% -
Total Cost 121,069 247,573 112,404 -176,120 268,092 103,608 48,208 16.58%
  YoY % -51.10% 120.25% 163.82% -165.69% 158.76% 114.92% -
  Horiz. % 251.14% 513.55% 233.16% -365.33% 556.12% 214.92% 100.00%
Net Worth 1,440,952 914,137 864,370 782,977 383,347 342,694 292,600 30.42%
  YoY % 57.63% 5.76% 10.40% 104.25% 11.86% 17.12% -
  Horiz. % 492.46% 312.42% 295.41% 267.59% 131.01% 117.12% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 0 0 0 2,957 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 0.81 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 1,440,952 914,137 864,370 782,977 383,347 342,694 292,600 30.42%
  YoY % 57.63% 5.76% 10.40% 104.25% 11.86% 17.12% -
  Horiz. % 492.46% 312.42% 295.41% 267.59% 131.01% 117.12% 100.00%
NOSH 1,488,587 962,249 993,529 989,857 968,048 968,064 886,666 9.01%
  YoY % 54.70% -3.15% 0.37% 2.25% -0.00% 9.18% -
  Horiz. % 167.89% 108.52% 112.05% 111.64% 109.18% 109.18% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 27.26 % 4.28 % 42.25 % 192.91 % 13.49 % 16.38 % 10.10 % 17.99%
  YoY % 536.92% -89.87% -78.10% 1,330.02% -17.64% 62.18% -
  Horiz. % 269.90% 42.38% 418.32% 1,910.00% 133.56% 162.18% 100.00%
ROE 3.14 % 1.21 % 9.52 % 46.71 % 10.90 % 5.94 % 1.87 % 9.02%
  YoY % 159.50% -87.29% -79.62% 328.53% 83.50% 217.65% -
  Horiz. % 167.91% 64.71% 509.09% 2,497.86% 582.89% 317.65% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 11.18 26.88 19.59 19.15 32.01 12.80 6.05 10.77%
  YoY % -58.41% 37.21% 2.30% -40.17% 150.08% 111.57% -
  Horiz. % 184.79% 444.30% 323.80% 316.53% 529.09% 211.57% 100.00%
EPS 3.04 1.15 8.28 36.94 4.32 2.10 0.62 30.33%
  YoY % 164.35% -86.11% -77.59% 755.09% 105.71% 238.71% -
  Horiz. % 490.32% 185.48% 1,335.48% 5,958.06% 696.77% 338.71% 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 0.9680 0.9500 0.8700 0.7910 0.3960 0.3540 0.3300 19.63%
  YoY % 1.89% 9.20% 9.99% 99.75% 11.86% 7.27% -
  Horiz. % 293.33% 287.88% 263.64% 239.70% 120.00% 107.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,046,537
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 15.90 24.71 18.60 18.11 29.61 11.84 5.12 20.78%
  YoY % -35.65% 32.85% 2.71% -38.84% 150.08% 131.25% -
  Horiz. % 310.55% 482.62% 363.28% 353.71% 578.32% 231.25% 100.00%
EPS 4.32 1.06 7.86 34.94 3.99 1.95 0.52 42.29%
  YoY % 307.55% -86.51% -77.50% 775.69% 104.62% 275.00% -
  Horiz. % 830.77% 203.85% 1,511.54% 6,719.23% 767.31% 375.00% 100.00%
DPS 0.00 0.00 0.00 0.28 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 1.3769 0.8735 0.8259 0.7482 0.3663 0.3275 0.2796 30.42%
  YoY % 57.63% 5.76% 10.38% 104.26% 11.85% 17.13% -
  Horiz. % 492.45% 312.41% 295.39% 267.60% 131.01% 117.13% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.1450 0.1700 0.1750 0.2450 0.2900 0.1350 0.1100 -
P/RPS 1.30 0.63 0.89 1.28 0.91 1.05 1.82 -5.45%
  YoY % 106.35% -29.21% -30.47% 40.66% -13.33% -42.31% -
  Horiz. % 71.43% 34.62% 48.90% 70.33% 50.00% 57.69% 100.00%
P/EPS 4.77 14.76 2.11 0.66 6.72 6.42 17.84 -19.73%
  YoY % -67.68% 599.53% 219.70% -90.18% 4.67% -64.01% -
  Horiz. % 26.74% 82.74% 11.83% 3.70% 37.67% 35.99% 100.00%
EY 20.97 6.78 47.31 150.79 14.89 15.58 5.61 24.56%
  YoY % 209.29% -85.67% -68.63% 912.69% -4.43% 177.72% -
  Horiz. % 373.80% 120.86% 843.32% 2,687.88% 265.42% 277.72% 100.00%
DY 0.00 0.00 0.00 1.22 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 0.15 0.18 0.20 0.31 0.73 0.38 0.33 -12.31%
  YoY % -16.67% -10.00% -35.48% -57.53% 92.11% 15.15% -
  Horiz. % 45.45% 54.55% 60.61% 93.94% 221.21% 115.15% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 28/08/17 29/08/16 27/08/15 21/08/14 28/08/13 27/08/12 -
Price 0.1500 0.1600 0.1650 0.1800 0.3350 0.1300 0.1100 -
P/RPS 1.34 0.60 0.84 0.94 1.05 1.02 1.82 -4.97%
  YoY % 123.33% -28.57% -10.64% -10.48% 2.94% -43.96% -
  Horiz. % 73.63% 32.97% 46.15% 51.65% 57.69% 56.04% 100.00%
P/EPS 4.93 13.89 1.99 0.49 7.76 6.18 17.84 -19.29%
  YoY % -64.51% 597.99% 306.12% -93.69% 25.57% -65.36% -
  Horiz. % 27.63% 77.86% 11.15% 2.75% 43.50% 34.64% 100.00%
EY 20.27 7.20 50.17 205.24 12.89 16.18 5.61 23.86%
  YoY % 181.53% -85.65% -75.56% 1,492.24% -20.33% 188.41% -
  Horiz. % 361.32% 128.34% 894.30% 3,658.47% 229.77% 288.41% 100.00%
DY 0.00 0.00 0.00 1.66 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 0.15 0.17 0.19 0.23 0.85 0.37 0.33 -12.31%
  YoY % -11.76% -10.53% -17.39% -72.94% 129.73% 12.12% -
  Horiz. % 45.45% 51.52% 57.58% 69.70% 257.58% 112.12% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

312  407  605  1148 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.695-0.05 
 DNEX 0.89+0.025 
 PRIVA 0.23+0.025 
 SERBADK-WA 0.12-0.005 
 KNM 0.2050.00 
 QES 0.815+0.075 
 JETSON 0.445+0.06 
 VIZIONE 0.19-0.01 
 MTOUCHE 0.09+0.005 
 SEDANIA 0.88+0.045 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS