Highlights

[ASIAPAC] YoY TTM Result on 2018-06-30 [#1]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 28-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Jun-2018  [#1]
Profit Trend QoQ -     1.95%    YoY -     308.28%
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 - 1,026,071
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 16.05 24.94 18.77 18.28 29.88 11.95 5.17 20.77%
  YoY % -35.65% 32.87% 2.68% -38.82% 150.04% 131.14% -
  Horiz. % 310.44% 482.40% 363.06% 353.58% 577.95% 231.14% 100.00%
EPS 4.36 1.07 7.93 35.26 4.03 1.96 0.53 42.06%
  YoY % 307.48% -86.51% -77.51% 774.94% 105.61% 269.81% -
  Horiz. % 822.64% 201.89% 1,496.23% 6,652.83% 760.38% 369.81% 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 1.3894 0.8814 0.8334 0.7549 0.3696 0.3304 0.2821 30.42%
  YoY % 57.64% 5.76% 10.40% 104.25% 11.86% 17.12% -
  Horiz. % 492.52% 312.44% 295.43% 267.60% 131.02% 117.12% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers