Highlights

[ASIAPAC] YoY TTM Result on 2018-09-30 [#2]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 29-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Sep-2018  [#2]
Profit Trend QoQ -     0.79%    YoY -     193.29%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 157,030 249,713 216,846 166,696 275,085 197,702 46,246 22.59%
  YoY % -37.12% 15.16% 30.08% -39.40% 39.14% 327.50% -
  Horiz. % 339.55% 539.97% 468.90% 360.45% 594.83% 427.50% 100.00%
PBT 64,590 21,967 102,151 506,813 36,446 23,209 -5,734 -
  YoY % 194.03% -78.50% -79.84% 1,290.59% 57.03% 504.76% -
  Horiz. % -1,126.44% -383.10% -1,781.50% -8,838.73% -635.61% -404.76% 100.00%
Tax -18,851 -6,431 -16,545 -146,340 -3,072 6,485 10,171 -
  YoY % -193.13% 61.13% 88.69% -4,663.67% -147.37% -36.24% -
  Horiz. % -185.34% -63.23% -162.67% -1,438.80% -30.20% 63.76% 100.00%
NP 45,739 15,536 85,606 360,473 33,374 29,694 4,437 47.50%
  YoY % 194.41% -81.85% -76.25% 980.10% 12.39% 569.24% -
  Horiz. % 1,030.85% 350.15% 1,929.37% 8,124.25% 752.17% 669.24% 100.00%
NP to SH 45,619 15,554 85,632 360,490 33,382 29,763 4,488 47.15%
  YoY % 193.29% -81.84% -76.25% 979.89% 12.16% 563.17% -
  Horiz. % 1,016.47% 346.57% 1,908.02% 8,032.31% 743.81% 663.17% 100.00%
Tax Rate 29.19 % 29.28 % 16.20 % 28.87 % 8.43 % -27.94 % - % -
  YoY % -0.31% 80.74% -43.89% 242.47% 130.17% 0.00% -
  Horiz. % -104.47% -104.80% -57.98% -103.33% -30.17% 100.00% -
Total Cost 111,291 234,177 131,240 -193,777 241,711 168,008 41,809 17.72%
  YoY % -52.48% 78.43% 167.73% -180.17% 43.87% 301.85% -
  Horiz. % 266.19% 560.11% 313.90% -463.48% 578.13% 401.85% 100.00%
Net Worth 1,441,585 945,361 855,240 780,327 364,105 354,567 375,100 25.14%
  YoY % 52.49% 10.54% 9.60% 114.31% 2.69% -5.47% -
  Horiz. % 384.32% 252.03% 228.00% 208.03% 97.07% 94.53% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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 % - % - % - % 0.82 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 1,441,585 945,361 855,240 780,327 364,105 354,567 375,100 25.14%
  YoY % 52.49% 10.54% 9.60% 114.31% 2.69% -5.47% -
  Horiz. % 384.32% 252.03% 228.00% 208.03% 97.07% 94.53% 100.00%
NOSH 1,487,704 996,060 984,166 991,521 917,142 974,086 1,136,666 4.59%
  YoY % 49.36% 1.21% -0.74% 8.11% -5.85% -14.30% -
  Horiz. % 130.88% 87.63% 86.58% 87.23% 80.69% 85.70% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 29.13 % 6.22 % 39.48 % 216.25 % 12.13 % 15.02 % 9.59 % 20.33%
  YoY % 368.33% -84.25% -81.74% 1,682.77% -19.24% 56.62% -
  Horiz. % 303.75% 64.86% 411.68% 2,254.95% 126.49% 156.62% 100.00%
ROE 3.16 % 1.65 % 10.01 % 46.20 % 9.17 % 8.39 % 1.20 % 17.50%
  YoY % 91.52% -83.52% -78.33% 403.82% 9.30% 599.17% -
  Horiz. % 263.33% 137.50% 834.17% 3,850.00% 764.17% 699.17% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 10.56 25.07 22.03 16.81 29.99 20.30 4.07 17.21%
  YoY % -57.88% 13.80% 31.05% -43.95% 47.73% 398.77% -
  Horiz. % 259.46% 615.97% 541.28% 413.02% 736.85% 498.77% 100.00%
EPS 3.07 1.56 8.70 36.36 3.64 3.06 0.39 41.02%
  YoY % 96.79% -82.07% -76.07% 898.90% 18.95% 684.62% -
  Horiz. % 787.18% 400.00% 2,230.77% 9,323.08% 933.33% 784.62% 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 0.9690 0.9491 0.8690 0.7870 0.3970 0.3640 0.3300 19.66%
  YoY % 2.10% 9.22% 10.42% 98.24% 9.07% 10.30% -
  Horiz. % 293.64% 287.61% 263.33% 238.48% 120.30% 110.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,037,127
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 15.14 24.08 20.91 16.07 26.52 19.06 4.46 22.58%
  YoY % -37.13% 15.16% 30.12% -39.40% 39.14% 327.35% -
  Horiz. % 339.46% 539.91% 468.83% 360.31% 594.62% 427.35% 100.00%
EPS 4.40 1.50 8.26 34.76 3.22 2.87 0.43 47.32%
  YoY % 193.33% -81.84% -76.24% 979.50% 12.20% 567.44% -
  Horiz. % 1,023.26% 348.84% 1,920.93% 8,083.72% 748.84% 667.44% 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 1.3900 0.9115 0.8246 0.7524 0.3511 0.3419 0.3617 25.14%
  YoY % 52.50% 10.54% 9.60% 114.30% 2.69% -5.47% -
  Horiz. % 384.30% 252.00% 227.98% 208.02% 97.07% 94.53% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.1400 0.1600 0.1650 0.2000 0.3050 0.1500 0.1100 -
P/RPS 1.33 0.64 0.75 1.19 1.02 0.74 2.70 -11.13%
  YoY % 107.81% -14.67% -36.97% 16.67% 37.84% -72.59% -
  Horiz. % 49.26% 23.70% 27.78% 44.07% 37.78% 27.41% 100.00%
P/EPS 4.57 10.25 1.90 0.55 8.38 4.91 27.86 -26.00%
  YoY % -55.41% 439.47% 245.45% -93.44% 70.67% -82.38% -
  Horiz. % 16.40% 36.79% 6.82% 1.97% 30.08% 17.62% 100.00%
EY 21.90 9.76 52.73 181.79 11.93 20.37 3.59 35.15%
  YoY % 124.39% -81.49% -70.99% 1,423.81% -41.43% 467.41% -
  Horiz. % 610.03% 271.87% 1,468.80% 5,063.79% 332.31% 567.41% 100.00%
DY 0.00 0.00 0.00 1.50 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 0.14 0.17 0.19 0.25 0.77 0.41 0.33 -13.31%
  YoY % -17.65% -10.53% -24.00% -67.53% 87.80% 24.24% -
  Horiz. % 42.42% 51.52% 57.58% 75.76% 233.33% 124.24% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 24/11/17 28/11/16 26/11/15 25/11/14 27/11/13 26/11/12 -
Price 0.1150 0.1700 0.1500 0.2100 0.2800 0.1550 0.1000 -
P/RPS 1.09 0.68 0.68 1.25 0.93 0.76 2.46 -12.68%
  YoY % 60.29% 0.00% -45.60% 34.41% 22.37% -69.11% -
  Horiz. % 44.31% 27.64% 27.64% 50.81% 37.80% 30.89% 100.00%
P/EPS 3.75 10.89 1.72 0.58 7.69 5.07 25.33 -27.26%
  YoY % -65.56% 533.14% 196.55% -92.46% 51.68% -79.98% -
  Horiz. % 14.80% 42.99% 6.79% 2.29% 30.36% 20.02% 100.00%
EY 26.66 9.19 58.01 173.13 13.00 19.71 3.95 37.45%
  YoY % 190.10% -84.16% -66.49% 1,231.77% -34.04% 398.99% -
  Horiz. % 674.94% 232.66% 1,468.61% 4,383.04% 329.11% 498.99% 100.00%
DY 0.00 0.00 0.00 1.43 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 0.12 0.18 0.17 0.27 0.71 0.43 0.30 -14.16%
  YoY % -33.33% 5.88% -37.04% -61.97% 65.12% 43.33% -
  Horiz. % 40.00% 60.00% 56.67% 90.00% 236.67% 143.33% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers