Highlights

[ASIAPAC] YoY TTM Result on 2018-12-31 [#3]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 25-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 31-Dec-2018  [#3]
Profit Trend QoQ -     -17.01%    YoY -     48.46%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 191,060 154,485 218,105 235,842 157,139 252,036 246,270 -4.14%
  YoY % 23.68% -29.17% -7.52% 50.08% -37.65% 2.34% -
  Horiz. % 77.58% 62.73% 88.56% 95.77% 63.81% 102.34% 100.00%
PBT 87,227 55,393 32,726 76,969 528,321 30,119 32,160 18.08%
  YoY % 57.47% 69.26% -57.48% -85.43% 1,654.11% -6.35% -
  Horiz. % 271.23% 172.24% 101.76% 239.33% 1,642.79% 93.65% 100.00%
Tax -25,426 -17,532 -7,112 -18,245 -143,527 -1,613 4,842 -
  YoY % -45.03% -146.51% 61.02% 87.29% -8,798.14% -133.31% -
  Horiz. % -525.11% -362.08% -146.88% -376.81% -2,964.21% -33.31% 100.00%
NP 61,801 37,861 25,614 58,724 384,794 28,506 37,002 8.92%
  YoY % 63.23% 47.81% -56.38% -84.74% 1,249.87% -22.96% -
  Horiz. % 167.02% 102.32% 69.22% 158.70% 1,039.93% 77.04% 100.00%
NP to SH 61,836 37,861 25,502 58,756 384,813 28,516 37,071 8.90%
  YoY % 63.32% 48.46% -56.60% -84.73% 1,249.46% -23.08% -
  Horiz. % 166.80% 102.13% 68.79% 158.50% 1,038.04% 76.92% 100.00%
Tax Rate 29.15 % 31.65 % 21.73 % 23.70 % 27.17 % 5.36 % -15.06 % -
  YoY % -7.90% 45.65% -8.31% -12.77% 406.90% 135.59% -
  Horiz. % -193.56% -210.16% -144.29% -157.37% -180.41% -35.59% 100.00%
Total Cost 129,259 116,624 192,491 177,118 -227,655 223,530 209,268 -7.71%
  YoY % 10.83% -39.41% 8.68% 177.80% -201.85% 6.82% -
  Horiz. % 61.77% 55.73% 91.98% 84.64% -108.79% 106.82% 100.00%
Net Worth 1,532,023 1,443,072 951,382 863,531 803,969 388,319 362,149 27.16%
  YoY % 6.16% 51.68% 10.17% 7.41% 107.04% 7.23% -
  Horiz. % 423.04% 398.47% 262.70% 238.45% 222.00% 107.23% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 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 % - % - % - % - % 0.77 % - % - % -
  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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 1,532,023 1,443,072 951,382 863,531 803,969 388,319 362,149 27.16%
  YoY % 6.16% 51.68% 10.17% 7.41% 107.04% 7.23% -
  Horiz. % 423.04% 398.47% 262.70% 238.45% 222.00% 107.23% 100.00%
NOSH 1,488,847 1,487,704 1,017,521 992,565 991,330 980,606 976,144 7.29%
  YoY % 0.08% 46.21% 2.51% 0.12% 1.09% 0.46% -
  Horiz. % 152.52% 152.41% 104.24% 101.68% 101.56% 100.46% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 32.35 % 24.51 % 11.74 % 24.90 % 244.87 % 11.31 % 15.02 % 13.63%
  YoY % 31.99% 108.77% -52.85% -89.83% 2,065.08% -24.70% -
  Horiz. % 215.38% 163.18% 78.16% 165.78% 1,630.29% 75.30% 100.00%
ROE 4.04 % 2.62 % 2.68 % 6.80 % 47.86 % 7.34 % 10.24 % -14.35%
  YoY % 54.20% -2.24% -60.59% -85.79% 552.04% -28.32% -
  Horiz. % 39.45% 25.59% 26.17% 66.41% 467.38% 71.68% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 12.83 10.38 21.43 23.76 15.85 25.70 25.23 -10.65%
  YoY % 23.60% -51.56% -9.81% 49.91% -38.33% 1.86% -
  Horiz. % 50.85% 41.14% 84.94% 94.17% 62.82% 101.86% 100.00%
EPS 4.15 2.54 2.51 5.92 38.82 2.91 3.80 1.48%
  YoY % 63.39% 1.20% -57.60% -84.75% 1,234.02% -23.42% -
  Horiz. % 109.21% 66.84% 66.05% 155.79% 1,021.58% 76.58% 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 1.0290 0.9700 0.9350 0.8700 0.8110 0.3960 0.3710 18.52%
  YoY % 6.08% 3.74% 7.47% 7.27% 104.80% 6.74% -
  Horiz. % 277.36% 261.46% 252.02% 234.50% 218.60% 106.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,037,127
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 18.42 14.90 21.03 22.74 15.15 24.30 23.75 -4.15%
  YoY % 23.62% -29.15% -7.52% 50.10% -37.65% 2.32% -
  Horiz. % 77.56% 62.74% 88.55% 95.75% 63.79% 102.32% 100.00%
EPS 5.96 3.65 2.46 5.67 37.10 2.75 3.57 8.91%
  YoY % 63.29% 48.37% -56.61% -84.72% 1,249.09% -22.97% -
  Horiz. % 166.95% 102.24% 68.91% 158.82% 1,039.22% 77.03% 100.00%
DPS 0.00 0.00 0.00 0.00 0.29 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 1.4772 1.3914 0.9173 0.8326 0.7752 0.3744 0.3492 27.16%
  YoY % 6.17% 51.68% 10.17% 7.40% 107.05% 7.22% -
  Horiz. % 423.02% 398.45% 262.69% 238.43% 221.99% 107.22% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.1300 0.1150 0.1600 0.1550 0.2000 0.2200 0.1800 -
P/RPS 1.01 1.11 0.75 0.65 1.26 0.86 0.71 6.05%
  YoY % -9.01% 48.00% 15.38% -48.41% 46.51% 21.13% -
  Horiz. % 142.25% 156.34% 105.63% 91.55% 177.46% 121.13% 100.00%
P/EPS 3.13 4.52 6.38 2.62 0.52 7.57 4.74 -6.68%
  YoY % -30.75% -29.15% 143.51% 403.85% -93.13% 59.70% -
  Horiz. % 66.03% 95.36% 134.60% 55.27% 10.97% 159.70% 100.00%
EY 31.95 22.13 15.66 38.19 194.09 13.22 21.10 7.16%
  YoY % 44.37% 41.32% -58.99% -80.32% 1,368.15% -37.35% -
  Horiz. % 151.42% 104.88% 74.22% 181.00% 919.86% 62.65% 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 0.13 0.12 0.17 0.18 0.25 0.56 0.49 -19.83%
  YoY % 8.33% -29.41% -5.56% -28.00% -55.36% 14.29% -
  Horiz. % 26.53% 24.49% 34.69% 36.73% 51.02% 114.29% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 25/02/19 26/02/18 22/02/17 24/02/16 25/02/15 27/02/14 -
Price 0.1300 0.1200 0.1600 0.1700 0.1900 0.2350 0.2050 -
P/RPS 1.01 1.16 0.75 0.72 1.20 0.91 0.81 3.74%
  YoY % -12.93% 54.67% 4.17% -40.00% 31.87% 12.35% -
  Horiz. % 124.69% 143.21% 92.59% 88.89% 148.15% 112.35% 100.00%
P/EPS 3.13 4.72 6.38 2.87 0.49 8.08 5.40 -8.68%
  YoY % -33.69% -26.02% 122.30% 485.71% -93.94% 49.63% -
  Horiz. % 57.96% 87.41% 118.15% 53.15% 9.07% 149.63% 100.00%
EY 31.95 21.21 15.66 34.82 204.30 12.37 18.53 9.50%
  YoY % 50.64% 35.44% -55.03% -82.96% 1,551.58% -33.24% -
  Horiz. % 172.42% 114.46% 84.51% 187.91% 1,102.54% 66.76% 100.00%
DY 0.00 0.00 0.00 0.00 1.58 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 0.13 0.12 0.17 0.20 0.23 0.59 0.55 -21.36%
  YoY % 8.33% -29.41% -15.00% -13.04% -61.02% 7.27% -
  Horiz. % 23.64% 21.82% 30.91% 36.36% 41.82% 107.27% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

308  664  417  518 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DSONIC-WA 0.585+0.09 
 VELESTO 0.16-0.005 
 KNM 0.205-0.015 
 ARMADA 0.215-0.015 
 GDEX 0.37+0.05 
 DSONIC 1.55+0.21 
 GPACKET-WB 0.35+0.04 
 AGES-PA 0.03+0.005 
 MEDIA 0.16+0.005 
 MSM 0.665+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers