[ASIAPAC] YoY TTM Result on 30-Sep-2019 [#2]

Stock

[ASIAPAC] ASIAN PAC HOLDINGS BHD

Announcement Date

21-Nov-2019

Admission Sponsor

Sponsor

Financial Year

31-Mar-2020

Quarter

30-Sep-2019 [#2]

Profit Trend

QoQ- 18.09%

YoY- 29.78%

Quarter Report

ASIAPAC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
TTM Result
Revenue	173,826	90,623	136,975	173,757	157,030	249,713	216,846	-3.61%
YoY %	91.81%	-33.84%	-21.17%	10.65%	-37.12%	15.16%	-	-
Horiz. %	80.16%	41.79%	63.17%	80.13%	72.42%	115.16%	100.00%	-
PBT	-2,427	-26,444	33,222	84,232	64,590	21,967	102,151	-
YoY %	90.82%	-179.60%	-60.56%	30.41%	194.03%	-78.50%	-	-
Horiz. %	-2.38%	-25.89%	32.52%	82.46%	63.23%	21.50%	100.00%	-
Tax	-278	-2,377	-1,028	-25,049	-18,851	-6,431	-16,545	-49.37%
YoY %	88.30%	-131.23%	95.90%	-32.88%	-193.13%	61.13%	-	-
Horiz. %	1.68%	14.37%	6.21%	151.40%	113.94%	38.87%	100.00%	-
NP	-2,705	-28,821	32,194	59,183	45,739	15,536	85,606	-
YoY %	90.61%	-189.52%	-45.60%	29.39%	194.41%	-81.85%	-	-
Horiz. %	-3.16%	-33.67%	37.61%	69.13%	53.43%	18.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-2,555	-28,426	32,387	59,203	45,619	15,554	85,632	-
YoY %	91.01%	-187.77%	-45.30%	29.78%	193.29%	-81.84%	-	-
Horiz. %	-2.98%	-33.20%	37.82%	69.14%	53.27%	18.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	3.09%	29.74%	29.19%	29.28%	16.20%	-
YoY %	-	-	-89.61%	1.88%	-0.31%	80.74%	-	-
Horiz. %	-	-	19.07%	183.58%	180.19%	180.74%	100.00%	-
Total Cost	176,531	119,444	104,781	114,574	111,291	234,177	131,240	5.06%
YoY %	47.79%	13.99%	-8.55%	2.95%	-52.48%	78.43%	-	-
Horiz. %	134.51%	91.01%	79.84%	87.30%	84.80%	178.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	873,961	1,063,944	1,567,534	1,523,090	1,441,585	945,361	855,240	0.36%
YoY %	-17.86%	-32.13%	2.92%	5.65%	52.49%	10.54%	-	-
Horiz. %	102.19%	124.40%	183.29%	178.09%	168.56%	110.54%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Equity
Net Worth	873,961	1,063,944	1,567,534	1,523,090	1,441,585	945,361	855,240	0.36%
YoY %	-17.86%	-32.13%	2.92%	5.65%	52.49%	10.54%	-	-
Horiz. %	102.19%	124.40%	183.29%	178.09%	168.56%	110.54%	100.00%	-
NOSH	1,488,846	1,050,457	1,037,127	1,037,127	1,037,127	996,060	984,166	7.13%
YoY %	41.73%	1.29%	0.00%	0.00%	4.12%	1.21%	-	-
Horiz. %	151.28%	106.74%	105.38%	105.38%	105.38%	101.21%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Ratio Analysis
NP Margin	-1.56%	-31.80%	23.50%	34.06%	29.13%	6.22%	39.48%	-
YoY %	95.09%	-235.32%	-31.00%	16.92%	368.33%	-84.25%	-	-
Horiz. %	-3.95%	-80.55%	59.52%	86.27%	73.78%	15.75%	100.00%	-
ROE	-0.29%	-2.67%	2.07%	3.89%	3.16%	1.65%	10.01%	-
YoY %	89.14%	-228.99%	-46.79%	23.10%	91.52%	-83.52%	-	-
Horiz. %	-2.90%	-26.67%	20.68%	38.86%	31.57%	16.48%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Per Share
RPS	14.20	8.66	9.20	11.67	10.56	25.07	22.03	-7.05%
YoY %	63.97%	-5.87%	-21.17%	10.51%	-57.88%	13.80%	-	-
Horiz. %	64.46%	39.31%	41.76%	52.97%	47.93%	113.80%	100.00%	-
EPS	-0.21	-2.72	2.18	3.98	3.07	1.56	8.70	-
YoY %	92.28%	-224.77%	-45.23%	29.64%	96.79%	-82.07%	-	-
Horiz. %	-2.41%	-31.26%	25.06%	45.75%	35.29%	17.93%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.714	1.017	1.053	1.023	0.969	0.9491	0.869	-3.21%
YoY %	-29.79%	-3.42%	2.93%	5.57%	2.10%	9.22%	-	-
Horiz. %	82.16%	117.03%	121.17%	117.72%	111.51%	109.22%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 1,037,127
RPS	11.68	6.09	9.20	11.67	10.55	16.77	14.56	-3.60%
YoY %	91.79%	-33.80%	-21.17%	10.62%	-37.09%	15.18%	-	-
Horiz. %	80.22%	41.83%	63.19%	80.15%	72.46%	115.18%	100.00%	-
EPS	-0.17	-1.91	2.18	3.98	3.06	1.04	5.75	-
YoY %	91.10%	-187.61%	-45.23%	30.07%	194.23%	-81.91%	-	-
Horiz. %	-2.96%	-33.22%	37.91%	69.22%	53.22%	18.09%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.587	0.7146	1.0529	1.023	0.9683	0.635	0.5744	0.36%
YoY %	-17.86%	-32.13%	2.92%	5.65%	52.49%	10.55%	-	-
Horiz. %	102.19%	124.41%	183.30%	178.10%	168.58%	110.55%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	-
Price	0.10	0.135	0.12	0.12	0.14	0.16	0.165	-
P/RPS	0.70	1.56	1.30	1.03	1.33	0.64	0.75	-1.14%
YoY %	-55.13%	20.00%	26.21%	-22.56%	107.81%	-14.67%	-	-
Horiz. %	93.33%	208.00%	173.33%	137.33%	177.33%	85.33%	100.00%	-
P/EPS	-47.91	-4.97	5.52	3.02	4.57	10.25	1.90	-
YoY %	-863.98%	-190.04%	82.78%	-33.92%	-55.41%	439.47%	-	-
Horiz. %	-2,521.58%	-261.58%	290.53%	158.95%	240.53%	539.47%	100.00%	-
EY	-2.09	-20.13	18.13	33.14	21.90	9.76	52.73	-
YoY %	89.62%	-211.03%	-45.29%	51.32%	124.39%	-81.49%	-	-
Horiz. %	-3.96%	-38.18%	34.38%	62.85%	41.53%	18.51%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.14	0.13	0.11	0.12	0.14	0.17	0.19	-4.96%
YoY %	7.69%	18.18%	-8.33%	-14.29%	-17.65%	-10.53%	-	-
Horiz. %	73.68%	68.42%	57.89%	63.16%	73.68%	89.47%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	24/11/22	25/11/21	23/11/20	21/11/19	29/11/18	24/11/17	28/11/16	-
Price	0.105	0.135	0.115	0.125	0.115	0.17	0.15	-
P/RPS	0.74	1.56	1.25	1.07	1.09	0.68	0.68	1.41%
YoY %	-52.56%	24.80%	16.82%	-1.83%	60.29%	0.00%	-	-
Horiz. %	108.82%	229.41%	183.82%	157.35%	160.29%	100.00%	100.00%	-
P/EPS	-50.30	-4.97	5.29	3.14	3.75	10.89	1.72	-
YoY %	-912.07%	-193.95%	68.47%	-16.27%	-65.56%	533.14%	-	-
Horiz. %	-2,924.42%	-288.95%	307.56%	182.56%	218.02%	633.14%	100.00%	-
EY	-1.99	-20.13	18.92	31.81	26.66	9.19	58.01	-
YoY %	90.11%	-206.40%	-40.52%	19.32%	190.10%	-84.16%	-	-
Horiz. %	-3.43%	-34.70%	32.62%	54.84%	45.96%	15.84%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.15	0.13	0.11	0.12	0.12	0.18	0.17	-2.06%
YoY %	15.38%	18.18%	-8.33%	0.00%	-33.33%	5.88%	-	-
Horiz. %	88.24%	76.47%	64.71%	70.59%	70.59%	105.88%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos