Highlights

[ASIAPAC] YoY TTM Result on 2016-09-30 [#2]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 28-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 30-Sep-2016  [#2]
Profit Trend QoQ -     4.11%    YoY -     -76.25%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 173,757 157,030 249,713 216,846 166,696 275,085 197,702 -2.13%
  YoY % 10.65% -37.12% 15.16% 30.08% -39.40% 39.14% -
  Horiz. % 87.89% 79.43% 126.31% 109.68% 84.32% 139.14% 100.00%
PBT 84,232 64,590 21,967 102,151 506,813 36,446 23,209 23.95%
  YoY % 30.41% 194.03% -78.50% -79.84% 1,290.59% 57.03% -
  Horiz. % 362.93% 278.30% 94.65% 440.14% 2,183.69% 157.03% 100.00%
Tax -25,049 -18,851 -6,431 -16,545 -146,340 -3,072 6,485 -
  YoY % -32.88% -193.13% 61.13% 88.69% -4,663.67% -147.37% -
  Horiz. % -386.26% -290.69% -99.17% -255.13% -2,256.59% -47.37% 100.00%
NP 59,183 45,739 15,536 85,606 360,473 33,374 29,694 12.18%
  YoY % 29.39% 194.41% -81.85% -76.25% 980.10% 12.39% -
  Horiz. % 199.31% 154.03% 52.32% 288.29% 1,213.96% 112.39% 100.00%
NP to SH 59,203 45,619 15,554 85,632 360,490 33,382 29,763 12.14%
  YoY % 29.78% 193.29% -81.84% -76.25% 979.89% 12.16% -
  Horiz. % 198.91% 153.27% 52.26% 287.71% 1,211.20% 112.16% 100.00%
Tax Rate 29.74 % 29.19 % 29.28 % 16.20 % 28.87 % 8.43 % -27.94 % -
  YoY % 1.88% -0.31% 80.74% -43.89% 242.47% 130.17% -
  Horiz. % -106.44% -104.47% -104.80% -57.98% -103.33% -30.17% 100.00%
Total Cost 114,574 111,291 234,177 131,240 -193,777 241,711 168,008 -6.18%
  YoY % 2.95% -52.48% 78.43% 167.73% -180.17% 43.87% -
  Horiz. % 68.20% 66.24% 139.38% 78.12% -115.34% 143.87% 100.00%
Net Worth 1,523,090 1,441,585 945,361 855,240 780,327 364,105 354,567 27.48%
  YoY % 5.65% 52.49% 10.54% 9.60% 114.31% 2.69% -
  Horiz. % 429.56% 406.58% 266.62% 241.21% 220.08% 102.69% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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 % - % - % - % - % 0.82 % - % - % -
  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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 1,523,090 1,441,585 945,361 855,240 780,327 364,105 354,567 27.48%
  YoY % 5.65% 52.49% 10.54% 9.60% 114.31% 2.69% -
  Horiz. % 429.56% 406.58% 266.62% 241.21% 220.08% 102.69% 100.00%
NOSH 1,488,847 1,487,704 996,060 984,166 991,521 917,142 974,086 7.32%
  YoY % 0.08% 49.36% 1.21% -0.74% 8.11% -5.85% -
  Horiz. % 152.85% 152.73% 102.26% 101.03% 101.79% 94.15% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 34.06 % 29.13 % 6.22 % 39.48 % 216.25 % 12.13 % 15.02 % 14.61%
  YoY % 16.92% 368.33% -84.25% -81.74% 1,682.77% -19.24% -
  Horiz. % 226.76% 193.94% 41.41% 262.85% 1,439.75% 80.76% 100.00%
ROE 3.89 % 3.16 % 1.65 % 10.01 % 46.20 % 9.17 % 8.39 % -12.02%
  YoY % 23.10% 91.52% -83.52% -78.33% 403.82% 9.30% -
  Horiz. % 46.36% 37.66% 19.67% 119.31% 550.66% 109.30% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 11.67 10.56 25.07 22.03 16.81 29.99 20.30 -8.81%
  YoY % 10.51% -57.88% 13.80% 31.05% -43.95% 47.73% -
  Horiz. % 57.49% 52.02% 123.50% 108.52% 82.81% 147.73% 100.00%
EPS 3.98 3.07 1.56 8.70 36.36 3.64 3.06 4.48%
  YoY % 29.64% 96.79% -82.07% -76.07% 898.90% 18.95% -
  Horiz. % 130.07% 100.33% 50.98% 284.31% 1,188.24% 118.95% 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 1.0230 0.9690 0.9491 0.8690 0.7870 0.3970 0.3640 18.78%
  YoY % 5.57% 2.10% 9.22% 10.42% 98.24% 9.07% -
  Horiz. % 281.04% 266.21% 260.74% 238.74% 216.21% 109.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,046,537
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 16.60 15.00 23.86 20.72 15.93 26.29 18.89 -2.13%
  YoY % 10.67% -37.13% 15.15% 30.07% -39.41% 39.17% -
  Horiz. % 87.88% 79.41% 126.31% 109.69% 84.33% 139.17% 100.00%
EPS 5.66 4.36 1.49 8.18 34.45 3.19 2.84 12.17%
  YoY % 29.82% 192.62% -81.78% -76.26% 979.94% 12.32% -
  Horiz. % 199.30% 153.52% 52.46% 288.03% 1,213.03% 112.32% 100.00%
DPS 0.00 0.00 0.00 0.00 0.28 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 1.4554 1.3775 0.9033 0.8172 0.7456 0.3479 0.3388 27.48%
  YoY % 5.66% 52.50% 10.54% 9.60% 114.31% 2.69% -
  Horiz. % 429.57% 406.58% 266.62% 241.20% 220.07% 102.69% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.1200 0.1400 0.1600 0.1650 0.2000 0.3050 0.1500 -
P/RPS 1.03 1.33 0.64 0.75 1.19 1.02 0.74 5.66%
  YoY % -22.56% 107.81% -14.67% -36.97% 16.67% 37.84% -
  Horiz. % 139.19% 179.73% 86.49% 101.35% 160.81% 137.84% 100.00%
P/EPS 3.02 4.57 10.25 1.90 0.55 8.38 4.91 -7.78%
  YoY % -33.92% -55.41% 439.47% 245.45% -93.44% 70.67% -
  Horiz. % 61.51% 93.08% 208.76% 38.70% 11.20% 170.67% 100.00%
EY 33.14 21.90 9.76 52.73 181.79 11.93 20.37 8.45%
  YoY % 51.32% 124.39% -81.49% -70.99% 1,423.81% -41.43% -
  Horiz. % 162.69% 107.51% 47.91% 258.86% 892.44% 58.57% 100.00%
DY 0.00 0.00 0.00 0.00 1.50 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 0.14 0.17 0.19 0.25 0.77 0.41 -18.51%
  YoY % -14.29% -17.65% -10.53% -24.00% -67.53% 87.80% -
  Horiz. % 29.27% 34.15% 41.46% 46.34% 60.98% 187.80% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 21/11/19 29/11/18 24/11/17 28/11/16 26/11/15 25/11/14 27/11/13 -
Price 0.1250 0.1150 0.1700 0.1500 0.2100 0.2800 0.1550 -
P/RPS 1.07 1.09 0.68 0.68 1.25 0.93 0.76 5.86%
  YoY % -1.83% 60.29% 0.00% -45.60% 34.41% 22.37% -
  Horiz. % 140.79% 143.42% 89.47% 89.47% 164.47% 122.37% 100.00%
P/EPS 3.14 3.75 10.89 1.72 0.58 7.69 5.07 -7.67%
  YoY % -16.27% -65.56% 533.14% 196.55% -92.46% 51.68% -
  Horiz. % 61.93% 73.96% 214.79% 33.93% 11.44% 151.68% 100.00%
EY 31.81 26.66 9.19 58.01 173.13 13.00 19.71 8.30%
  YoY % 19.32% 190.10% -84.16% -66.49% 1,231.77% -34.04% -
  Horiz. % 161.39% 135.26% 46.63% 294.32% 878.39% 65.96% 100.00%
DY 0.00 0.00 0.00 0.00 1.43 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 0.12 0.18 0.17 0.27 0.71 0.43 -19.15%
  YoY % 0.00% -33.33% 5.88% -37.04% -61.97% 65.12% -
  Horiz. % 27.91% 27.91% 41.86% 39.53% 62.79% 165.12% 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
 
 

432  434  611 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.625+0.025 
 MMAG 0.16-0.02 
 FINTEC 0.0350.00 
 VSOLAR 0.0150.00 
 SERBADK-WA 0.115+0.01 
 GLOTEC-WA 0.10+0.025 
 PRIVA 0.235+0.005 
 QES 0.89+0.03 
 KANGER 0.06-0.005 
 PICORP 0.21+0.01 

FEATURED POSTS

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