Highlights

[ADVPKG] QoQ Annualized Quarter Result on 2018-09-30 [#3]

Stock [ADVPKG]: ADVANCE PACKAGING TECHNOLOGY (M) BHD
Announcement Date 28-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -17.08%    YoY -     9.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 25,418 25,304 26,080 27,440 24,907 24,680 23,658 4.89%
  QoQ % 0.45% -2.98% -4.96% 10.17% 0.92% 4.32% -
  Horiz. % 107.44% 106.96% 110.24% 115.99% 105.28% 104.32% 100.00%
PBT 1,201 1,584 1,824 2,212 1,379 1,705 1,340 -7.02%
  QoQ % -24.18% -13.16% -17.54% 60.41% -19.14% 27.26% -
  Horiz. % 89.63% 118.21% 136.12% 165.07% 102.91% 127.26% 100.00%
Tax -156 -114 -52 -132 -203 -361 -280 -32.22%
  QoQ % -36.05% -120.51% 60.61% 34.98% 43.82% -29.05% -
  Horiz. % 55.71% 40.95% 18.57% 47.14% 72.50% 129.05% 100.00%
NP 1,045 1,469 1,772 2,080 1,176 1,344 1,060 -0.94%
  QoQ % -28.88% -17.08% -14.81% 76.87% -12.50% 26.79% -
  Horiz. % 98.58% 138.62% 167.17% 196.23% 110.94% 126.79% 100.00%
NP to SH 1,045 1,469 1,772 2,080 1,176 1,344 1,060 -0.94%
  QoQ % -28.88% -17.08% -14.81% 76.87% -12.50% 26.79% -
  Horiz. % 98.58% 138.62% 167.17% 196.23% 110.94% 126.79% 100.00%
Tax Rate 12.99 % 7.24 % 2.85 % 5.97 % 14.72 % 21.19 % 20.90 % -27.11%
  QoQ % 79.42% 154.04% -52.26% -59.44% -30.53% 1.39% -
  Horiz. % 62.15% 34.64% 13.64% 28.56% 70.43% 101.39% 100.00%
Total Cost 24,373 23,834 24,308 25,360 23,731 23,336 22,598 5.16%
  QoQ % 2.26% -1.95% -4.15% 6.86% 1.69% 3.27% -
  Horiz. % 107.85% 105.47% 107.57% 112.22% 105.01% 103.27% 100.00%
Net Worth 29,814 30,579 30,196 30,770 30,196 31,152 30,579 -1.67%
  QoQ % -2.50% 1.27% -1.86% 1.90% -3.07% 1.87% -
  Horiz. % 97.50% 100.00% 98.75% 100.62% 98.75% 101.87% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 1,528 1,019 1,528 - 2,293 1,528 2,293 -23.63%
  QoQ % 50.00% -33.33% 0.00% 0.00% 50.00% -33.33% -
  Horiz. % 66.67% 44.44% 66.67% 0.00% 100.00% 66.67% 100.00%
Div Payout % 146.31 % 69.37 % 86.28 % - % 195.02 % 113.76 % 216.36 % -22.90%
  QoQ % 110.91% -19.60% 0.00% 0.00% 71.43% -47.42% -
  Horiz. % 67.62% 32.06% 39.88% 0.00% 90.14% 52.58% 100.00%
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 29,814 30,579 30,196 30,770 30,196 31,152 30,579 -1.67%
  QoQ % -2.50% 1.27% -1.86% 1.90% -3.07% 1.87% -
  Horiz. % 97.50% 100.00% 98.75% 100.62% 98.75% 101.87% 100.00%
NOSH 19,112 19,112 19,112 19,112 19,112 19,112 19,112 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 4.11 % 5.81 % 6.79 % 7.58 % 4.72 % 5.45 % 4.48 % -5.57%
  QoQ % -29.26% -14.43% -10.42% 60.59% -13.39% 21.65% -
  Horiz. % 91.74% 129.69% 151.56% 169.20% 105.36% 121.65% 100.00%
ROE 3.50 % 4.81 % 5.87 % 6.76 % 3.89 % 4.31 % 3.47 % 0.57%
  QoQ % -27.23% -18.06% -13.17% 73.78% -9.74% 24.21% -
  Horiz. % 100.86% 138.62% 169.16% 194.81% 112.10% 124.21% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 132.99 132.40 136.46 143.57 130.32 129.13 123.79 4.88%
  QoQ % 0.45% -2.98% -4.95% 10.17% 0.92% 4.31% -
  Horiz. % 107.43% 106.96% 110.24% 115.98% 105.28% 104.31% 100.00%
EPS 5.47 7.69 9.28 10.88 6.15 7.03 5.54 -0.84%
  QoQ % -28.87% -17.13% -14.71% 76.91% -12.52% 26.90% -
  Horiz. % 98.74% 138.81% 167.51% 196.39% 111.01% 126.90% 100.00%
DPS 8.00 5.33 8.00 0.00 12.00 8.00 12.00 -23.63%
  QoQ % 50.09% -33.38% 0.00% 0.00% 50.00% -33.33% -
  Horiz. % 66.67% 44.42% 66.67% 0.00% 100.00% 66.67% 100.00%
NAPS 1.5600 1.6000 1.5800 1.6100 1.5800 1.6300 1.6000 -1.67%
  QoQ % -2.50% 1.27% -1.86% 1.90% -3.07% 1.87% -
  Horiz. % 97.50% 100.00% 98.75% 100.62% 98.75% 101.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 20,504
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 123.97 123.41 127.19 133.83 121.47 120.37 115.38 4.89%
  QoQ % 0.45% -2.97% -4.96% 10.18% 0.91% 4.32% -
  Horiz. % 107.44% 106.96% 110.24% 115.99% 105.28% 104.32% 100.00%
EPS 5.10 7.17 8.64 10.14 5.74 6.55 5.17 -0.90%
  QoQ % -28.87% -17.01% -14.79% 76.66% -12.37% 26.69% -
  Horiz. % 98.65% 138.68% 167.12% 196.13% 111.03% 126.69% 100.00%
DPS 7.46 4.97 7.46 0.00 11.19 7.46 11.19 -23.63%
  QoQ % 50.10% -33.38% 0.00% 0.00% 50.00% -33.33% -
  Horiz. % 66.67% 44.41% 66.67% 0.00% 100.00% 66.67% 100.00%
NAPS 1.4541 1.4914 1.4727 1.5007 1.4727 1.5193 1.4914 -1.67%
  QoQ % -2.50% 1.27% -1.87% 1.90% -3.07% 1.87% -
  Horiz. % 97.50% 100.00% 98.75% 100.62% 98.75% 101.87% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.9400 1.9500 1.9000 1.9200 2.0200 2.1500 2.2400 -
P/RPS 1.46 1.47 1.39 1.34 1.55 1.66 1.81 -13.31%
  QoQ % -0.68% 5.76% 3.73% -13.55% -6.63% -8.29% -
  Horiz. % 80.66% 81.22% 76.80% 74.03% 85.64% 91.71% 100.00%
P/EPS 35.48 25.36 20.49 17.64 32.83 30.57 40.39 -8.26%
  QoQ % 39.91% 23.77% 16.16% -46.27% 7.39% -24.31% -
  Horiz. % 87.84% 62.79% 50.73% 43.67% 81.28% 75.69% 100.00%
EY 2.82 3.94 4.88 5.67 3.05 3.27 2.48 8.92%
  QoQ % -28.43% -19.26% -13.93% 85.90% -6.73% 31.85% -
  Horiz. % 113.71% 158.87% 196.77% 228.63% 122.98% 131.85% 100.00%
DY 4.12 2.74 4.21 0.00 5.94 3.72 5.36 -16.05%
  QoQ % 50.36% -34.92% 0.00% 0.00% 59.68% -30.60% -
  Horiz. % 76.87% 51.12% 78.54% 0.00% 110.82% 69.40% 100.00%
P/NAPS 1.24 1.22 1.20 1.19 1.28 1.32 1.40 -7.75%
  QoQ % 1.64% 1.67% 0.84% -7.03% -3.03% -5.71% -
  Horiz. % 88.57% 87.14% 85.71% 85.00% 91.43% 94.29% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 28/11/18 29/08/18 21/06/18 28/02/18 28/11/17 29/08/17 -
Price 1.9200 2.0000 1.9800 1.9400 1.9200 2.1900 2.2000 -
P/RPS 1.44 1.51 1.45 1.35 1.47 1.70 1.78 -13.14%
  QoQ % -4.64% 4.14% 7.41% -8.16% -13.53% -4.49% -
  Horiz. % 80.90% 84.83% 81.46% 75.84% 82.58% 95.51% 100.00%
P/EPS 35.11 26.01 21.36 17.83 31.20 31.14 39.67 -7.80%
  QoQ % 34.99% 21.77% 19.80% -42.85% 0.19% -21.50% -
  Horiz. % 88.51% 65.57% 53.84% 44.95% 78.65% 78.50% 100.00%
EY 2.85 3.84 4.68 5.61 3.20 3.21 2.52 8.53%
  QoQ % -25.78% -17.95% -16.58% 75.31% -0.31% 27.38% -
  Horiz. % 113.10% 152.38% 185.71% 222.62% 126.98% 127.38% 100.00%
DY 4.17 2.67 4.04 0.00 6.25 3.65 5.45 -16.30%
  QoQ % 56.18% -33.91% 0.00% 0.00% 71.23% -33.03% -
  Horiz. % 76.51% 48.99% 74.13% 0.00% 114.68% 66.97% 100.00%
P/NAPS 1.23 1.25 1.25 1.20 1.22 1.34 1.38 -7.37%
  QoQ % -1.60% 0.00% 4.17% -1.64% -8.96% -2.90% -
  Horiz. % 89.13% 90.58% 90.58% 86.96% 88.41% 97.10% 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.
 


 

414  309  538  655 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.87-0.10 
 IWCITY 1.18-0.14 
 IRIS 0.185+0.015 
 EKOVEST-WB 0.37-0.11 
 BARAKAH 0.095+0.005 
 IMPIANA 0.055-0.01 
 SAPNRG 0.33+0.005 
 MTRONIC-WA 0.03+0.025 
 VELESTO 0.315+0.01 
 ARMADA 0.20-0.005 
Partners & Brokers