Highlights

[ASIAPAC] YoY TTM Result on 2014-12-31 [#3]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 25-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Dec-2014  [#3]
Profit Trend QoQ -     -14.58%    YoY -     -23.08%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 218,105 235,842 157,139 252,036 246,270 72,299 93,015 15.25%
  YoY % -7.52% 50.08% -37.65% 2.34% 240.63% -22.27% -
  Horiz. % 234.48% 253.55% 168.94% 270.96% 264.76% 77.73% 100.00%
PBT 32,726 76,969 528,321 30,119 32,160 -3,395 25,175 4.46%
  YoY % -57.48% -85.43% 1,654.11% -6.35% 1,047.28% -113.49% -
  Horiz. % 129.99% 305.74% 2,098.59% 119.64% 127.75% -13.49% 100.00%
Tax -7,112 -18,245 -143,527 -1,613 4,842 10,378 -5,208 5.33%
  YoY % 61.02% 87.29% -8,798.14% -133.31% -53.34% 299.27% -
  Horiz. % 136.56% 350.33% 2,755.89% 30.97% -92.97% -199.27% 100.00%
NP 25,614 58,724 384,794 28,506 37,002 6,983 19,967 4.23%
  YoY % -56.38% -84.74% 1,249.87% -22.96% 429.89% -65.03% -
  Horiz. % 128.28% 294.11% 1,927.15% 142.77% 185.32% 34.97% 100.00%
NP to SH 25,502 58,756 384,813 28,516 37,071 7,034 19,967 4.16%
  YoY % -56.60% -84.73% 1,249.46% -23.08% 427.03% -64.77% -
  Horiz. % 127.72% 294.27% 1,927.24% 142.82% 185.66% 35.23% 100.00%
Tax Rate 21.73 % 23.70 % 27.17 % 5.36 % -15.06 % - % 20.69 % 0.82%
  YoY % -8.31% -12.77% 406.90% 135.59% 0.00% 0.00% -
  Horiz. % 105.03% 114.55% 131.32% 25.91% -72.79% 0.00% 100.00%
Total Cost 192,491 177,118 -227,655 223,530 209,268 65,316 73,048 17.51%
  YoY % 8.68% 177.80% -201.85% 6.82% 220.39% -10.58% -
  Horiz. % 263.51% 242.47% -311.65% 306.00% 286.48% 89.42% 100.00%
Net Worth 951,382 863,531 803,969 388,319 362,149 327,525 321,199 19.82%
  YoY % 10.17% 7.41% 107.04% 7.23% 10.57% 1.97% -
  Horiz. % 296.20% 268.85% 250.30% 120.90% 112.75% 101.97% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 0 0 2,957 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 0.77 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 951,382 863,531 803,969 388,319 362,149 327,525 321,199 19.82%
  YoY % 10.17% 7.41% 107.04% 7.23% 10.57% 1.97% -
  Horiz. % 296.20% 268.85% 250.30% 120.90% 112.75% 101.97% 100.00%
NOSH 1,017,521 992,565 991,330 980,606 976,144 992,500 973,333 0.74%
  YoY % 2.51% 0.12% 1.09% 0.46% -1.65% 1.97% -
  Horiz. % 104.54% 101.98% 101.85% 100.75% 100.29% 101.97% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 11.74 % 24.90 % 244.87 % 11.31 % 15.02 % 9.66 % 21.47 % -9.56%
  YoY % -52.85% -89.83% 2,065.08% -24.70% 55.49% -55.01% -
  Horiz. % 54.68% 115.98% 1,140.52% 52.68% 69.96% 44.99% 100.00%
ROE 2.68 % 6.80 % 47.86 % 7.34 % 10.24 % 2.15 % 6.22 % -13.08%
  YoY % -60.59% -85.79% 552.04% -28.32% 376.28% -65.43% -
  Horiz. % 43.09% 109.32% 769.45% 118.01% 164.63% 34.57% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 21.43 23.76 15.85 25.70 25.23 7.28 9.56 14.39%
  YoY % -9.81% 49.91% -38.33% 1.86% 246.57% -23.85% -
  Horiz. % 224.16% 248.54% 165.79% 268.83% 263.91% 76.15% 100.00%
EPS 2.51 5.92 38.82 2.91 3.80 0.71 2.05 3.43%
  YoY % -57.60% -84.75% 1,234.02% -23.42% 435.21% -65.37% -
  Horiz. % 122.44% 288.78% 1,893.66% 141.95% 185.37% 34.63% 100.00%
DPS 0.00 0.00 0.30 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.9350 0.8700 0.8110 0.3960 0.3710 0.3300 0.3300 18.94%
  YoY % 7.47% 7.27% 104.80% 6.74% 12.42% 0.00% -
  Horiz. % 283.33% 263.64% 245.76% 120.00% 112.42% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,050,207
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 20.77 22.46 14.96 24.00 23.45 6.88 8.86 15.24%
  YoY % -7.52% 50.13% -37.67% 2.35% 240.84% -22.35% -
  Horiz. % 234.42% 253.50% 168.85% 270.88% 264.67% 77.65% 100.00%
EPS 2.43 5.59 36.64 2.72 3.53 0.67 1.90 4.18%
  YoY % -56.53% -84.74% 1,247.06% -22.95% 426.87% -64.74% -
  Horiz. % 127.89% 294.21% 1,928.42% 143.16% 185.79% 35.26% 100.00%
DPS 0.00 0.00 0.28 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.9059 0.8222 0.7655 0.3698 0.3448 0.3119 0.3058 19.82%
  YoY % 10.18% 7.41% 107.00% 7.25% 10.55% 1.99% -
  Horiz. % 296.24% 268.87% 250.33% 120.93% 112.75% 101.99% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.1600 0.1550 0.2000 0.2200 0.1800 0.1000 0.1000 -
P/RPS 0.75 0.65 1.26 0.86 0.71 1.37 1.05 -5.45%
  YoY % 15.38% -48.41% 46.51% 21.13% -48.18% 30.48% -
  Horiz. % 71.43% 61.90% 120.00% 81.90% 67.62% 130.48% 100.00%
P/EPS 6.38 2.62 0.52 7.57 4.74 14.11 4.87 4.60%
  YoY % 143.51% 403.85% -93.13% 59.70% -66.41% 189.73% -
  Horiz. % 131.01% 53.80% 10.68% 155.44% 97.33% 289.73% 100.00%
EY 15.66 38.19 194.09 13.22 21.10 7.09 20.51 -4.39%
  YoY % -58.99% -80.32% 1,368.15% -37.35% 197.60% -65.43% -
  Horiz. % 76.35% 186.20% 946.32% 64.46% 102.88% 34.57% 100.00%
DY 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.17 0.18 0.25 0.56 0.49 0.30 0.30 -9.02%
  YoY % -5.56% -28.00% -55.36% 14.29% 63.33% 0.00% -
  Horiz. % 56.67% 60.00% 83.33% 186.67% 163.33% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 26/02/18 22/02/17 24/02/16 25/02/15 27/02/14 28/02/13 28/02/12 -
Price 0.1600 0.1700 0.1900 0.2350 0.2050 0.1050 0.1200 -
P/RPS 0.75 0.72 1.20 0.91 0.81 1.44 1.26 -8.28%
  YoY % 4.17% -40.00% 31.87% 12.35% -43.75% 14.29% -
  Horiz. % 59.52% 57.14% 95.24% 72.22% 64.29% 114.29% 100.00%
P/EPS 6.38 2.87 0.49 8.08 5.40 14.82 5.85 1.45%
  YoY % 122.30% 485.71% -93.94% 49.63% -63.56% 153.33% -
  Horiz. % 109.06% 49.06% 8.38% 138.12% 92.31% 253.33% 100.00%
EY 15.66 34.82 204.30 12.37 18.53 6.75 17.10 -1.45%
  YoY % -55.03% -82.96% 1,551.58% -33.24% 174.52% -60.53% -
  Horiz. % 91.58% 203.63% 1,194.74% 72.34% 108.36% 39.47% 100.00%
DY 0.00 0.00 1.58 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.17 0.20 0.23 0.59 0.55 0.32 0.36 -11.74%
  YoY % -15.00% -13.04% -61.02% 7.27% 71.88% -11.11% -
  Horiz. % 47.22% 55.56% 63.89% 163.89% 152.78% 88.89% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

319  202  576  1413 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.015+0.005 
 SAUDEE 0.095+0.005 
 FINTEC 0.0250.00 
 DNEX 0.765+0.01 
 KAB 0.625+0.015 
 SBCCORP 0.60+0.09 
 VSOLAR-WB 0.015+0.005 
 TFP 0.19+0.005 
 YBS 0.48+0.03 
 PUC 0.165-0.005 
PARTNERS & BROKERS