Highlights

[ASIAPAC] YoY TTM Result on 2017-12-31 [#3]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 26-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Dec-2017  [#3]
Profit Trend QoQ -     63.96%    YoY -     -56.60%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 154,485 218,105 235,842 157,139 252,036 246,270 72,299 13.48%
  YoY % -29.17% -7.52% 50.08% -37.65% 2.34% 240.63% -
  Horiz. % 213.68% 301.67% 326.20% 217.35% 348.60% 340.63% 100.00%
PBT 55,393 32,726 76,969 528,321 30,119 32,160 -3,395 -
  YoY % 69.26% -57.48% -85.43% 1,654.11% -6.35% 1,047.28% -
  Horiz. % -1,631.61% -963.95% -2,267.13% -15,561.74% -887.16% -947.28% 100.00%
Tax -17,532 -7,112 -18,245 -143,527 -1,613 4,842 10,378 -
  YoY % -146.51% 61.02% 87.29% -8,798.14% -133.31% -53.34% -
  Horiz. % -168.93% -68.53% -175.80% -1,382.99% -15.54% 46.66% 100.00%
NP 37,861 25,614 58,724 384,794 28,506 37,002 6,983 32.53%
  YoY % 47.81% -56.38% -84.74% 1,249.87% -22.96% 429.89% -
  Horiz. % 542.19% 366.81% 840.96% 5,510.44% 408.22% 529.89% 100.00%
NP to SH 37,861 25,502 58,756 384,813 28,516 37,071 7,034 32.37%
  YoY % 48.46% -56.60% -84.73% 1,249.46% -23.08% 427.03% -
  Horiz. % 538.26% 362.55% 835.31% 5,470.76% 405.40% 527.03% 100.00%
Tax Rate 31.65 % 21.73 % 23.70 % 27.17 % 5.36 % -15.06 % - % -
  YoY % 45.65% -8.31% -12.77% 406.90% 135.59% 0.00% -
  Horiz. % -210.16% -144.29% -157.37% -180.41% -35.59% 100.00% -
Total Cost 116,624 192,491 177,118 -227,655 223,530 209,268 65,316 10.14%
  YoY % -39.41% 8.68% 177.80% -201.85% 6.82% 220.39% -
  Horiz. % 178.55% 294.71% 271.17% -348.54% 342.23% 320.39% 100.00%
Net Worth 1,443,072 951,382 863,531 803,969 388,319 362,149 327,525 28.02%
  YoY % 51.68% 10.17% 7.41% 107.04% 7.23% 10.57% -
  Horiz. % 440.60% 290.48% 263.65% 245.47% 118.56% 110.57% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 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 % - % - % - % 0.77 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 1,443,072 951,382 863,531 803,969 388,319 362,149 327,525 28.02%
  YoY % 51.68% 10.17% 7.41% 107.04% 7.23% 10.57% -
  Horiz. % 440.60% 290.48% 263.65% 245.47% 118.56% 110.57% 100.00%
NOSH 1,487,704 1,017,521 992,565 991,330 980,606 976,144 992,500 6.98%
  YoY % 46.21% 2.51% 0.12% 1.09% 0.46% -1.65% -
  Horiz. % 149.89% 102.52% 100.01% 99.88% 98.80% 98.35% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 24.51 % 11.74 % 24.90 % 244.87 % 11.31 % 15.02 % 9.66 % 16.78%
  YoY % 108.77% -52.85% -89.83% 2,065.08% -24.70% 55.49% -
  Horiz. % 253.73% 121.53% 257.76% 2,534.89% 117.08% 155.49% 100.00%
ROE 2.62 % 2.68 % 6.80 % 47.86 % 7.34 % 10.24 % 2.15 % 3.35%
  YoY % -2.24% -60.59% -85.79% 552.04% -28.32% 376.28% -
  Horiz. % 121.86% 124.65% 316.28% 2,226.05% 341.40% 476.28% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 10.38 21.43 23.76 15.85 25.70 25.23 7.28 6.09%
  YoY % -51.56% -9.81% 49.91% -38.33% 1.86% 246.57% -
  Horiz. % 142.58% 294.37% 326.37% 217.72% 353.02% 346.57% 100.00%
EPS 2.54 2.51 5.92 38.82 2.91 3.80 0.71 23.66%
  YoY % 1.20% -57.60% -84.75% 1,234.02% -23.42% 435.21% -
  Horiz. % 357.75% 353.52% 833.80% 5,467.61% 409.86% 535.21% 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 0.9700 0.9350 0.8700 0.8110 0.3960 0.3710 0.3300 19.68%
  YoY % 3.74% 7.47% 7.27% 104.80% 6.74% 12.42% -
  Horiz. % 293.94% 283.33% 263.64% 245.76% 120.00% 112.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,037,127
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 14.90 21.03 22.74 15.15 24.30 23.75 6.97 13.49%
  YoY % -29.15% -7.52% 50.10% -37.65% 2.32% 240.75% -
  Horiz. % 213.77% 301.72% 326.26% 217.36% 348.64% 340.75% 100.00%
EPS 3.65 2.46 5.67 37.10 2.75 3.57 0.68 32.30%
  YoY % 48.37% -56.61% -84.72% 1,249.09% -22.97% 425.00% -
  Horiz. % 536.76% 361.76% 833.82% 5,455.88% 404.41% 525.00% 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 1.3914 0.9173 0.8326 0.7752 0.3744 0.3492 0.3158 28.02%
  YoY % 51.68% 10.17% 7.40% 107.05% 7.22% 10.58% -
  Horiz. % 440.60% 290.47% 263.65% 245.47% 118.56% 110.58% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.1150 0.1600 0.1550 0.2000 0.2200 0.1800 0.1000 -
P/RPS 1.11 0.75 0.65 1.26 0.86 0.71 1.37 -3.45%
  YoY % 48.00% 15.38% -48.41% 46.51% 21.13% -48.18% -
  Horiz. % 81.02% 54.74% 47.45% 91.97% 62.77% 51.82% 100.00%
P/EPS 4.52 6.38 2.62 0.52 7.57 4.74 14.11 -17.27%
  YoY % -29.15% 143.51% 403.85% -93.13% 59.70% -66.41% -
  Horiz. % 32.03% 45.22% 18.57% 3.69% 53.65% 33.59% 100.00%
EY 22.13 15.66 38.19 194.09 13.22 21.10 7.09 20.88%
  YoY % 41.32% -58.99% -80.32% 1,368.15% -37.35% 197.60% -
  Horiz. % 312.13% 220.87% 538.65% 2,737.52% 186.46% 297.60% 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 0.12 0.17 0.18 0.25 0.56 0.49 0.30 -14.16%
  YoY % -29.41% -5.56% -28.00% -55.36% 14.29% 63.33% -
  Horiz. % 40.00% 56.67% 60.00% 83.33% 186.67% 163.33% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 25/02/19 26/02/18 22/02/17 24/02/16 25/02/15 27/02/14 28/02/13 -
Price 0.1200 0.1600 0.1700 0.1900 0.2350 0.2050 0.1050 -
P/RPS 1.16 0.75 0.72 1.20 0.91 0.81 1.44 -3.54%
  YoY % 54.67% 4.17% -40.00% 31.87% 12.35% -43.75% -
  Horiz. % 80.56% 52.08% 50.00% 83.33% 63.19% 56.25% 100.00%
P/EPS 4.72 6.38 2.87 0.49 8.08 5.40 14.82 -17.35%
  YoY % -26.02% 122.30% 485.71% -93.94% 49.63% -63.56% -
  Horiz. % 31.85% 43.05% 19.37% 3.31% 54.52% 36.44% 100.00%
EY 21.21 15.66 34.82 204.30 12.37 18.53 6.75 21.01%
  YoY % 35.44% -55.03% -82.96% 1,551.58% -33.24% 174.52% -
  Horiz. % 314.22% 232.00% 515.85% 3,026.67% 183.26% 274.52% 100.00%
DY 0.00 0.00 0.00 1.58 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 0.17 0.20 0.23 0.59 0.55 0.32 -15.07%
  YoY % -29.41% -15.00% -13.04% -61.02% 7.27% 71.88% -
  Horiz. % 37.50% 53.12% 62.50% 71.88% 184.38% 171.88% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers