Highlights

[ASIAPAC] YoY TTM Result on 2017-06-30 [#1]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 28-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 30-Jun-2017  [#1]
Profit Trend QoQ -     25.73%    YoY -     -86.52%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 146,735 166,451 258,634 194,628 189,560 309,887 123,903 2.86%
  YoY % -11.84% -35.64% 32.89% 2.67% -38.83% 150.10% -
  Horiz. % 118.43% 134.34% 208.74% 157.08% 152.99% 250.10% 100.00%
PBT 73,224 63,665 17,651 97,282 514,276 45,929 10,826 37.50%
  YoY % 15.01% 260.69% -81.86% -81.08% 1,019.72% 324.25% -
  Horiz. % 676.37% 588.08% 163.04% 898.60% 4,750.38% 424.25% 100.00%
Tax -23,101 -18,283 -6,590 -15,058 -148,596 -4,134 9,469 -
  YoY % -26.35% -177.44% 56.24% 89.87% -3,494.48% -143.66% -
  Horiz. % -243.96% -193.08% -69.60% -159.02% -1,569.29% -43.66% 100.00%
NP 50,123 45,382 11,061 82,224 365,680 41,795 20,295 16.25%
  YoY % 10.45% 310.29% -86.55% -77.51% 774.94% 105.94% -
  Horiz. % 246.97% 223.61% 54.50% 405.14% 1,801.82% 205.94% 100.00%
NP to SH 50,134 45,262 11,086 82,252 365,692 41,800 20,363 16.19%
  YoY % 10.76% 308.28% -86.52% -77.51% 774.86% 105.27% -
  Horiz. % 246.20% 222.28% 54.44% 403.93% 1,795.87% 205.27% 100.00%
Tax Rate 31.55 % 28.72 % 37.33 % 15.48 % 28.89 % 9.00 % -87.47 % -
  YoY % 9.85% -23.06% 141.15% -46.42% 221.00% 110.29% -
  Horiz. % -36.07% -32.83% -42.68% -17.70% -33.03% -10.29% 100.00%
Total Cost 96,612 121,069 247,573 112,404 -176,120 268,092 103,608 -1.16%
  YoY % -20.20% -51.10% 120.25% 163.82% -165.69% 158.76% -
  Horiz. % 93.25% 116.85% 238.95% 108.49% -169.99% 258.76% 100.00%
Net Worth 1,505,224 1,440,952 914,137 864,370 782,977 383,347 342,694 27.96%
  YoY % 4.46% 57.63% 5.76% 10.40% 104.25% 11.86% -
  Horiz. % 439.23% 420.48% 266.75% 252.23% 228.48% 111.86% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 0 0 0 0 2,957 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 100.00% - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 1,505,224 1,440,952 914,137 864,370 782,977 383,347 342,694 27.96%
  YoY % 4.46% 57.63% 5.76% 10.40% 104.25% 11.86% -
  Horiz. % 439.23% 420.48% 266.75% 252.23% 228.48% 111.86% 100.00%
NOSH 1,488,847 1,488,587 962,249 993,529 989,857 968,048 968,064 7.43%
  YoY % 0.02% 54.70% -3.15% 0.37% 2.25% -0.00% -
  Horiz. % 153.80% 153.77% 99.40% 102.63% 102.25% 100.00% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 34.16 % 27.26 % 4.28 % 42.25 % 192.91 % 13.49 % 16.38 % 13.03%
  YoY % 25.31% 536.92% -89.87% -78.10% 1,330.02% -17.64% -
  Horiz. % 208.55% 166.42% 26.13% 257.94% 1,177.72% 82.36% 100.00%
ROE 3.33 % 3.14 % 1.21 % 9.52 % 46.71 % 10.90 % 5.94 % -9.19%
  YoY % 6.05% 159.50% -87.29% -79.62% 328.53% 83.50% -
  Horiz. % 56.06% 52.86% 20.37% 160.27% 786.36% 183.50% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 9.86 11.18 26.88 19.59 19.15 32.01 12.80 -4.25%
  YoY % -11.81% -58.41% 37.21% 2.30% -40.17% 150.08% -
  Horiz. % 77.03% 87.34% 210.00% 153.05% 149.61% 250.08% 100.00%
EPS 3.37 3.04 1.15 8.28 36.94 4.32 2.10 8.20%
  YoY % 10.86% 164.35% -86.11% -77.59% 755.09% 105.71% -
  Horiz. % 160.48% 144.76% 54.76% 394.29% 1,759.05% 205.71% 100.00%
DPS 0.00 0.00 0.00 0.00 0.30 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.0110 0.9680 0.9500 0.8700 0.7910 0.3960 0.3540 19.10%
  YoY % 4.44% 1.89% 9.20% 9.99% 99.75% 11.86% -
  Horiz. % 285.59% 273.45% 268.36% 245.76% 223.45% 111.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,037,127
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 14.15 16.05 24.94 18.77 18.28 29.88 11.95 2.86%
  YoY % -11.84% -35.65% 32.87% 2.68% -38.82% 150.04% -
  Horiz. % 118.41% 134.31% 208.70% 157.07% 152.97% 250.04% 100.00%
EPS 4.83 4.36 1.07 7.93 35.26 4.03 1.96 16.21%
  YoY % 10.78% 307.48% -86.51% -77.51% 774.94% 105.61% -
  Horiz. % 246.43% 222.45% 54.59% 404.59% 1,798.98% 205.61% 100.00%
DPS 0.00 0.00 0.00 0.00 0.29 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.4513 1.3894 0.8814 0.8334 0.7549 0.3696 0.3304 27.96%
  YoY % 4.46% 57.64% 5.76% 10.40% 104.25% 11.86% -
  Horiz. % 439.26% 420.52% 266.77% 252.24% 228.48% 111.86% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.1250 0.1450 0.1700 0.1750 0.2450 0.2900 0.1350 -
P/RPS 1.27 1.30 0.63 0.89 1.28 0.91 1.05 3.22%
  YoY % -2.31% 106.35% -29.21% -30.47% 40.66% -13.33% -
  Horiz. % 120.95% 123.81% 60.00% 84.76% 121.90% 86.67% 100.00%
P/EPS 3.71 4.77 14.76 2.11 0.66 6.72 6.42 -8.73%
  YoY % -22.22% -67.68% 599.53% 219.70% -90.18% 4.67% -
  Horiz. % 57.79% 74.30% 229.91% 32.87% 10.28% 104.67% 100.00%
EY 26.94 20.97 6.78 47.31 150.79 14.89 15.58 9.55%
  YoY % 28.47% 209.29% -85.67% -68.63% 912.69% -4.43% -
  Horiz. % 172.91% 134.60% 43.52% 303.66% 967.84% 95.57% 100.00%
DY 0.00 0.00 0.00 0.00 1.22 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.12 0.15 0.18 0.20 0.31 0.73 0.38 -17.47%
  YoY % -20.00% -16.67% -10.00% -35.48% -57.53% 92.11% -
  Horiz. % 31.58% 39.47% 47.37% 52.63% 81.58% 192.11% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 23/08/19 28/08/18 28/08/17 29/08/16 27/08/15 21/08/14 28/08/13 -
Price 0.1300 0.1500 0.1600 0.1650 0.1800 0.3350 0.1300 -
P/RPS 1.32 1.34 0.60 0.84 0.94 1.05 1.02 4.39%
  YoY % -1.49% 123.33% -28.57% -10.64% -10.48% 2.94% -
  Horiz. % 129.41% 131.37% 58.82% 82.35% 92.16% 102.94% 100.00%
P/EPS 3.86 4.93 13.89 1.99 0.49 7.76 6.18 -7.54%
  YoY % -21.70% -64.51% 597.99% 306.12% -93.69% 25.57% -
  Horiz. % 62.46% 79.77% 224.76% 32.20% 7.93% 125.57% 100.00%
EY 25.90 20.27 7.20 50.17 205.24 12.89 16.18 8.15%
  YoY % 27.78% 181.53% -85.65% -75.56% 1,492.24% -20.33% -
  Horiz. % 160.07% 125.28% 44.50% 310.07% 1,268.48% 79.67% 100.00%
DY 0.00 0.00 0.00 0.00 1.66 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.13 0.15 0.17 0.19 0.23 0.85 0.37 -15.99%
  YoY % -13.33% -11.76% -10.53% -17.39% -72.94% 129.73% -
  Horiz. % 35.14% 40.54% 45.95% 51.35% 62.16% 229.73% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Construction Sectors - Big project going to announce soon? PatrickTheBull
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
6. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
7. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
8. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
Partners & Brokers