Highlights

[ADVPKG] QoQ Annualized Quarter Result on 2016-09-30 [#3]

Stock [ADVPKG]: ADVANCE PACKAGING TECHNOLOGY (M) BHD
Announcement Date 29-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     -9.38%    YoY -     -7.28%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 23,658 20,252 27,154 27,662 29,022 28,172 26,024 -6.16%
  QoQ % 16.82% -25.42% -1.84% -4.68% 3.02% 8.25% -
  Horiz. % 90.91% 77.82% 104.34% 106.30% 111.52% 108.25% 100.00%
PBT 1,340 820 3,621 4,048 4,582 4,164 3,628 -48.55%
  QoQ % 63.41% -77.35% -10.55% -11.65% 10.04% 14.77% -
  Horiz. % 36.93% 22.60% 99.81% 111.58% 126.30% 114.77% 100.00%
Tax -280 -184 -741 -1,092 -1,320 -1,212 -838 -51.88%
  QoQ % -52.17% 75.17% 32.14% 17.27% -8.91% -44.63% -
  Horiz. % 33.41% 21.96% 88.42% 130.31% 157.52% 144.63% 100.00%
NP 1,060 636 2,880 2,956 3,262 2,952 2,790 -47.57%
  QoQ % 66.67% -77.92% -2.57% -9.38% 10.50% 5.81% -
  Horiz. % 37.99% 22.80% 103.23% 105.95% 116.92% 105.81% 100.00%
NP to SH 1,060 636 2,880 2,956 3,262 2,952 2,790 -47.57%
  QoQ % 66.67% -77.92% -2.57% -9.38% 10.50% 5.81% -
  Horiz. % 37.99% 22.80% 103.23% 105.95% 116.92% 105.81% 100.00%
Tax Rate 20.90 % 22.44 % 20.46 % 26.98 % 28.81 % 29.11 % 23.10 % -6.46%
  QoQ % -6.86% 9.68% -24.17% -6.35% -1.03% 26.02% -
  Horiz. % 90.48% 97.14% 88.57% 116.80% 124.72% 126.02% 100.00%
Total Cost 22,598 19,616 24,274 24,706 25,760 25,220 23,234 -1.84%
  QoQ % 15.20% -19.19% -1.75% -4.09% 2.14% 8.55% -
  Horiz. % 97.26% 84.43% 104.48% 106.34% 110.87% 108.55% 100.00%
Net Worth 30,579 31,534 31,343 31,725 31,166 31,355 30,766 -0.41%
  QoQ % -3.03% 0.61% -1.20% 1.79% -0.60% 1.91% -
  Horiz. % 99.39% 102.50% 101.88% 103.12% 101.30% 101.91% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 2,293 - 2,293 1,528 2,294 - 2,293 0.01%
  QoQ % 0.00% 0.00% 50.00% -33.36% 0.00% 0.00% -
  Horiz. % 100.01% 0.00% 100.01% 66.68% 100.06% 0.00% 100.00%
Div Payout % 216.36 % - % 79.63 % 51.72 % 70.34 % - % 82.19 % 90.76%
  QoQ % 0.00% 0.00% 53.96% -26.47% 0.00% 0.00% -
  Horiz. % 263.24% 0.00% 96.89% 62.93% 85.58% 0.00% 100.00%
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 30,579 31,534 31,343 31,725 31,166 31,355 30,766 -0.41%
  QoQ % -3.03% 0.61% -1.20% 1.79% -0.60% 1.91% -
  Horiz. % 99.39% 102.50% 101.88% 103.12% 101.30% 101.91% 100.00%
NOSH 19,112 19,112 19,112 19,112 19,120 19,119 19,109 0.01%
  QoQ % 0.00% 0.00% 0.00% -0.05% 0.01% 0.05% -
  Horiz. % 100.01% 100.01% 100.01% 100.01% 100.06% 100.05% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 4.48 % 3.14 % 10.61 % 10.69 % 11.24 % 10.48 % 10.72 % -44.13%
  QoQ % 42.68% -70.41% -0.75% -4.89% 7.25% -2.24% -
  Horiz. % 41.79% 29.29% 98.97% 99.72% 104.85% 97.76% 100.00%
ROE 3.47 % 2.02 % 9.19 % 9.32 % 10.47 % 9.41 % 9.07 % -47.33%
  QoQ % 71.78% -78.02% -1.39% -10.98% 11.26% 3.75% -
  Horiz. % 38.26% 22.27% 101.32% 102.76% 115.44% 103.75% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 123.79 105.96 142.08 144.74 151.78 147.35 136.18 -6.17%
  QoQ % 16.83% -25.42% -1.84% -4.64% 3.01% 8.20% -
  Horiz. % 90.90% 77.81% 104.33% 106.29% 111.46% 108.20% 100.00%
EPS 5.54 3.32 15.07 15.47 17.06 15.44 14.60 -47.62%
  QoQ % 66.87% -77.97% -2.59% -9.32% 10.49% 5.75% -
  Horiz. % 37.95% 22.74% 103.22% 105.96% 116.85% 105.75% 100.00%
DPS 12.00 0.00 12.00 8.00 12.00 0.00 12.00 -
  QoQ % 0.00% 0.00% 50.00% -33.33% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 100.00% 66.67% 100.00% 0.00% 100.00%
NAPS 1.6000 1.6500 1.6400 1.6600 1.6300 1.6400 1.6100 -0.41%
  QoQ % -3.03% 0.61% -1.20% 1.84% -0.61% 1.86% -
  Horiz. % 99.38% 102.48% 101.86% 103.11% 101.24% 101.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 19,142
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 115.38 98.77 132.43 134.91 141.54 137.40 126.92 -6.16%
  QoQ % 16.82% -25.42% -1.84% -4.68% 3.01% 8.26% -
  Horiz. % 90.91% 77.82% 104.34% 106.30% 111.52% 108.26% 100.00%
EPS 5.17 3.10 14.05 14.42 15.91 14.40 13.61 -47.58%
  QoQ % 66.77% -77.94% -2.57% -9.37% 10.49% 5.80% -
  Horiz. % 37.99% 22.78% 103.23% 105.95% 116.90% 105.80% 100.00%
DPS 11.19 0.00 11.19 7.46 11.19 0.00 11.18 0.06%
  QoQ % 0.00% 0.00% 50.00% -33.33% 0.00% 0.00% -
  Horiz. % 100.09% 0.00% 100.09% 66.73% 100.09% 0.00% 100.00%
NAPS 1.4914 1.5380 1.5287 1.5473 1.5200 1.5292 1.5005 -0.41%
  QoQ % -3.03% 0.61% -1.20% 1.80% -0.60% 1.91% -
  Horiz. % 99.39% 102.50% 101.88% 103.12% 101.30% 101.91% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.2400 2.2300 2.2400 2.2800 2.1000 2.2200 2.2800 -
P/RPS 1.81 2.10 1.58 1.58 1.38 1.51 1.67 5.52%
  QoQ % -13.81% 32.91% 0.00% 14.49% -8.61% -9.58% -
  Horiz. % 108.38% 125.75% 94.61% 94.61% 82.63% 90.42% 100.00%
P/EPS 40.39 67.01 14.86 14.74 12.31 14.38 15.62 88.50%
  QoQ % -39.73% 350.94% 0.81% 19.74% -14.39% -7.94% -
  Horiz. % 258.58% 429.00% 95.13% 94.37% 78.81% 92.06% 100.00%
EY 2.48 1.49 6.73 6.78 8.12 6.95 6.40 -46.88%
  QoQ % 66.44% -77.86% -0.74% -16.50% 16.83% 8.59% -
  Horiz. % 38.75% 23.28% 105.16% 105.94% 126.87% 108.59% 100.00%
DY 5.36 0.00 5.36 3.51 5.71 0.00 5.26 1.26%
  QoQ % 0.00% 0.00% 52.71% -38.53% 0.00% 0.00% -
  Horiz. % 101.90% 0.00% 101.90% 66.73% 108.56% 0.00% 100.00%
P/NAPS 1.40 1.35 1.37 1.37 1.29 1.35 1.42 -0.94%
  QoQ % 3.70% -1.46% 0.00% 6.20% -4.44% -4.93% -
  Horiz. % 98.59% 95.07% 96.48% 96.48% 90.85% 95.07% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 30/05/17 27/02/17 29/11/16 24/08/16 19/05/16 25/02/16 -
Price 2.2000 2.4000 2.2500 2.2000 2.2700 1.9500 2.3000 -
P/RPS 1.78 2.26 1.58 1.52 1.50 1.32 1.69 3.52%
  QoQ % -21.24% 43.04% 3.95% 1.33% 13.64% -21.89% -
  Horiz. % 105.33% 133.73% 93.49% 89.94% 88.76% 78.11% 100.00%
P/EPS 39.67 72.12 14.93 14.22 13.31 12.63 15.75 85.22%
  QoQ % -44.99% 383.05% 4.99% 6.84% 5.38% -19.81% -
  Horiz. % 251.87% 457.90% 94.79% 90.29% 84.51% 80.19% 100.00%
EY 2.52 1.39 6.70 7.03 7.52 7.92 6.35 -46.03%
  QoQ % 81.29% -79.25% -4.69% -6.52% -5.05% 24.72% -
  Horiz. % 39.69% 21.89% 105.51% 110.71% 118.43% 124.72% 100.00%
DY 5.45 0.00 5.33 3.64 5.29 0.00 5.22 2.92%
  QoQ % 0.00% 0.00% 46.43% -31.19% 0.00% 0.00% -
  Horiz. % 104.41% 0.00% 102.11% 69.73% 101.34% 0.00% 100.00%
P/NAPS 1.38 1.45 1.37 1.33 1.39 1.19 1.43 -2.35%
  QoQ % -4.83% 5.84% 3.01% -4.32% 16.81% -16.78% -
  Horiz. % 96.50% 101.40% 95.80% 93.01% 97.20% 83.22% 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.
 


 

245  419  478  738 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GREATEC 0.81+0.07 
 HSI-C5P 0.225-0.02 
 EKOVEST 0.83-0.01 
 HSI-H6P 0.34+0.02 
 IWCITY 0.995+0.005 
 INARI 1.46-0.11 
 LAMBO 0.06-0.005 
 MYEG 1.44-0.04 
 ECONBHD 0.725-0.005 
 MTRONIC-WA 0.0250.00 
Partners & Brokers