Highlights

[ASIAPAC] YoY TTM Result on 2020-12-31 [#3]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 03-Mar-2021
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2021
Quarter 31-Dec-2020  [#3]
Profit Trend QoQ -     50.65%    YoY -     -21.10%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 118,380 191,060 154,485 218,105 235,842 157,139 252,036 -11.82%
  YoY % -38.04% 23.68% -29.17% -7.52% 50.08% -37.65% -
  Horiz. % 46.97% 75.81% 61.29% 86.54% 93.57% 62.35% 100.00%
PBT 49,259 87,227 55,393 32,726 76,969 528,321 30,119 8.54%
  YoY % -43.53% 57.47% 69.26% -57.48% -85.43% 1,654.11% -
  Horiz. % 163.55% 289.61% 183.91% 108.66% 255.55% 1,754.11% 100.00%
Tax -717 -25,426 -17,532 -7,112 -18,245 -143,527 -1,613 -12.63%
  YoY % 97.18% -45.03% -146.51% 61.02% 87.29% -8,798.14% -
  Horiz. % 44.45% 1,576.32% 1,086.92% 440.92% 1,131.12% 8,898.14% 100.00%
NP 48,542 61,801 37,861 25,614 58,724 384,794 28,506 9.27%
  YoY % -21.45% 63.23% 47.81% -56.38% -84.74% 1,249.87% -
  Horiz. % 170.29% 216.80% 132.82% 89.85% 206.01% 1,349.87% 100.00%
NP to SH 48,790 61,836 37,861 25,502 58,756 384,813 28,516 9.35%
  YoY % -21.10% 63.32% 48.46% -56.60% -84.73% 1,249.46% -
  Horiz. % 171.10% 216.85% 132.77% 89.43% 206.05% 1,349.46% 100.00%
Tax Rate 1.46 % 29.15 % 31.65 % 21.73 % 23.70 % 27.17 % 5.36 % -19.47%
  YoY % -94.99% -7.90% 45.65% -8.31% -12.77% 406.90% -
  Horiz. % 27.24% 543.84% 590.49% 405.41% 442.16% 506.90% 100.00%
Total Cost 69,838 129,259 116,624 192,491 177,118 -227,655 223,530 -17.61%
  YoY % -45.97% 10.83% -39.41% 8.68% 177.80% -201.85% -
  Horiz. % 31.24% 57.83% 52.17% 86.11% 79.24% -101.85% 100.00%
Net Worth 1,114,636 1,532,023 1,443,072 951,382 863,531 803,969 388,319 19.19%
  YoY % -27.24% 6.16% 51.68% 10.17% 7.41% 107.04% -
  Horiz. % 287.04% 394.53% 371.62% 245.00% 222.38% 207.04% 100.00%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 0 0 0 0 0 2,957 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 100.00% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 1,114,636 1,532,023 1,443,072 951,382 863,531 803,969 388,319 19.19%
  YoY % -27.24% 6.16% 51.68% 10.17% 7.41% 107.04% -
  Horiz. % 287.04% 394.53% 371.62% 245.00% 222.38% 207.04% 100.00%
NOSH 1,037,837 1,488,847 1,487,704 1,017,521 992,565 991,330 980,606 0.95%
  YoY % -30.29% 0.08% 46.21% 2.51% 0.12% 1.09% -
  Horiz. % 105.84% 151.83% 151.71% 103.76% 101.22% 101.09% 100.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 41.01 % 32.35 % 24.51 % 11.74 % 24.90 % 244.87 % 11.31 % 23.92%
  YoY % 26.77% 31.99% 108.77% -52.85% -89.83% 2,065.08% -
  Horiz. % 362.60% 286.03% 216.71% 103.80% 220.16% 2,165.08% 100.00%
ROE 4.38 % 4.04 % 2.62 % 2.68 % 6.80 % 47.86 % 7.34 % -8.24%
  YoY % 8.42% 54.20% -2.24% -60.59% -85.79% 552.04% -
  Horiz. % 59.67% 55.04% 35.69% 36.51% 92.64% 652.04% 100.00%
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 11.41 12.83 10.38 21.43 23.76 15.85 25.70 -12.65%
  YoY % -11.07% 23.60% -51.56% -9.81% 49.91% -38.33% -
  Horiz. % 44.40% 49.92% 40.39% 83.39% 92.45% 61.67% 100.00%
EPS 4.70 4.15 2.54 2.51 5.92 38.82 2.91 8.31%
  YoY % 13.25% 63.39% 1.20% -57.60% -84.75% 1,234.02% -
  Horiz. % 161.51% 142.61% 87.29% 86.25% 203.44% 1,334.02% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.30 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.0740 1.0290 0.9700 0.9350 0.8700 0.8110 0.3960 18.07%
  YoY % 4.37% 6.08% 3.74% 7.47% 7.27% 104.80% -
  Horiz. % 271.21% 259.85% 244.95% 236.11% 219.70% 204.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,046,537
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 11.31 18.26 14.76 20.84 22.54 15.02 24.08 -11.82%
  YoY % -38.06% 23.71% -29.17% -7.54% 50.07% -37.62% -
  Horiz. % 46.97% 75.83% 61.30% 86.54% 93.60% 62.38% 100.00%
EPS 4.66 5.91 3.62 2.44 5.61 36.77 2.72 9.38%
  YoY % -21.15% 63.26% 48.36% -56.51% -84.74% 1,251.84% -
  Horiz. % 171.32% 217.28% 133.09% 89.71% 206.25% 1,351.84% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.28 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.0651 1.4639 1.3789 0.9091 0.8251 0.7682 0.3711 19.19%
  YoY % -27.24% 6.16% 51.68% 10.18% 7.41% 107.01% -
  Horiz. % 287.01% 394.48% 371.57% 244.97% 222.34% 207.01% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.1400 0.1300 0.1150 0.1600 0.1550 0.2000 0.2200 -
P/RPS 1.23 1.01 1.11 0.75 0.65 1.26 0.86 6.14%
  YoY % 21.78% -9.01% 48.00% 15.38% -48.41% 46.51% -
  Horiz. % 143.02% 117.44% 129.07% 87.21% 75.58% 146.51% 100.00%
P/EPS 2.98 3.13 4.52 6.38 2.62 0.52 7.57 -14.38%
  YoY % -4.79% -30.75% -29.15% 143.51% 403.85% -93.13% -
  Horiz. % 39.37% 41.35% 59.71% 84.28% 34.61% 6.87% 100.00%
EY 33.58 31.95 22.13 15.66 38.19 194.09 13.22 16.79%
  YoY % 5.10% 44.37% 41.32% -58.99% -80.32% 1,368.15% -
  Horiz. % 254.01% 241.68% 167.40% 118.46% 288.88% 1,468.15% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.50 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.13 0.13 0.12 0.17 0.18 0.25 0.56 -21.59%
  YoY % 0.00% 8.33% -29.41% -5.56% -28.00% -55.36% -
  Horiz. % 23.21% 23.21% 21.43% 30.36% 32.14% 44.64% 100.00%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 03/03/21 26/02/20 25/02/19 26/02/18 22/02/17 24/02/16 25/02/15 -
Price 0.1450 0.1300 0.1200 0.1600 0.1700 0.1900 0.2350 -
P/RPS 1.27 1.01 1.16 0.75 0.72 1.20 0.91 5.71%
  YoY % 25.74% -12.93% 54.67% 4.17% -40.00% 31.87% -
  Horiz. % 139.56% 110.99% 127.47% 82.42% 79.12% 131.87% 100.00%
P/EPS 3.08 3.13 4.72 6.38 2.87 0.49 8.08 -14.84%
  YoY % -1.60% -33.69% -26.02% 122.30% 485.71% -93.94% -
  Horiz. % 38.12% 38.74% 58.42% 78.96% 35.52% 6.06% 100.00%
EY 32.42 31.95 21.21 15.66 34.82 204.30 12.37 17.40%
  YoY % 1.47% 50.64% 35.44% -55.03% -82.96% 1,551.58% -
  Horiz. % 262.09% 258.29% 171.46% 126.60% 281.49% 1,651.58% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.58 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.14 0.13 0.12 0.17 0.20 0.23 0.59 -21.30%
  YoY % 7.69% 8.33% -29.41% -15.00% -13.04% -61.02% -
  Horiz. % 23.73% 22.03% 20.34% 28.81% 33.90% 38.98% 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
 
 

572  344  555 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FINTEC 0.035+0.005 
 MMAG 0.185-0.005 
 VSOLAR 0.02+0.005 
 EURO 1.10-0.11 
 MTOUCHE 0.090.00 
 SERBADK 0.625-0.005 
 HHHCORP 0.190.00 
 MRDIY 3.900.00 
 FOCUS 0.04+0.005 
 EDARAN 1.17+0.265 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. What Professor Dennis Etler said about China - Koon Yew Yin Koon Yew Yin's Blog
2. Why China is excluded in G7 summit? Koon Yew Yin Koon Yew Yin's Blog
3. AT Current Share Price: RM0.07. 1st Target Price: RM0.134, 2nd Target Price: RM0.28, 3rd Target Price: RM0.80 Fundamental Analysis of AT(0072) as at June 17 2021
4. [MUST READ] Important message for all investors who are planning to invest in AT or existing AT shareholders Important message for all investors who are planning to invest in AT or existing AT shareholders
5. UNCOMMON ACTIVITIES SPOTTED ON RECENT CORPORATE EXERCISE OF THIS COMPANY!! Swim With Sharks
6. Singapore sees first day rush for Sinovac vaccine; as 16 Covid-19 cases announced on Friday (June 18) Good Articles to Share
7. Serba Dinamik rombak struktur Lembaga Pengarah, lantik IIlyas Pakeer sebagai pengerusi Oil and Gas Malaysia News
8. SMetric (0203): A secured technical buy? - 17 June 2021 - Sujibaby Sujibaby Stock-Talk
PARTNERS & BROKERS