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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 23,078 23,816 25,418 25,304 26,080 27,440 24,907 -4.97%
  QoQ % -3.10% -6.30% 0.45% -2.98% -4.96% 10.17% -
  Horiz. % 92.66% 95.62% 102.05% 101.59% 104.71% 110.17% 100.00%
PBT 280 60 1,201 1,584 1,824 2,212 1,379 -65.55%
  QoQ % 366.67% -95.00% -24.18% -13.16% -17.54% 60.41% -
  Horiz. % 20.30% 4.35% 87.09% 114.87% 132.27% 160.41% 100.00%
Tax -208 -328 -156 -114 -52 -132 -203 1.64%
  QoQ % 36.59% -110.26% -36.05% -120.51% 60.61% 34.98% -
  Horiz. % 102.46% 161.58% 76.85% 56.49% 25.62% 65.02% 100.00%
NP 72 -268 1,045 1,469 1,772 2,080 1,176 -84.55%
  QoQ % 126.87% -125.65% -28.88% -17.08% -14.81% 76.87% -
  Horiz. % 6.12% -22.79% 88.86% 124.94% 150.68% 176.87% 100.00%
NP to SH 72 -268 1,045 1,469 1,772 2,080 1,176 -84.55%
  QoQ % 126.87% -125.65% -28.88% -17.08% -14.81% 76.87% -
  Horiz. % 6.12% -22.79% 88.86% 124.94% 150.68% 176.87% 100.00%
Tax Rate 74.29 % 546.67 % 12.99 % 7.24 % 2.85 % 5.97 % 14.72 % 195.10%
  QoQ % -86.41% 4,108.39% 79.42% 154.04% -52.26% -59.44% -
  Horiz. % 504.69% 3,713.79% 88.25% 49.18% 19.36% 40.56% 100.00%
Total Cost 23,006 24,084 24,373 23,834 24,308 25,360 23,731 -2.05%
  QoQ % -4.48% -1.19% 2.26% -1.95% -4.15% 6.86% -
  Horiz. % 96.94% 101.49% 102.71% 100.44% 102.43% 106.86% 100.00%
Net Worth 29,432 29,623 29,814 30,579 30,196 30,770 30,196 -1.70%
  QoQ % -0.65% -0.64% -2.50% 1.27% -1.86% 1.90% -
  Horiz. % 97.47% 98.10% 98.73% 101.27% 100.00% 101.90% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 764 - 1,528 1,019 1,528 - 2,293 -52.02%
  QoQ % 0.00% 0.00% 50.00% -33.33% 0.00% 0.00% -
  Horiz. % 33.33% 0.00% 66.67% 44.44% 66.67% 0.00% 100.00%
Div Payout % 1,061.78 % - % 146.31 % 69.37 % 86.28 % - % 195.02 % 210.45%
  QoQ % 0.00% 0.00% 110.91% -19.60% 0.00% 0.00% -
  Horiz. % 544.45% 0.00% 75.02% 35.57% 44.24% 0.00% 100.00%
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 29,432 29,623 29,814 30,579 30,196 30,770 30,196 -1.70%
  QoQ % -0.65% -0.64% -2.50% 1.27% -1.86% 1.90% -
  Horiz. % 97.47% 98.10% 98.73% 101.27% 100.00% 101.90% 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 0.31 % -1.13 % 4.11 % 5.81 % 6.79 % 7.58 % 4.72 % -83.80%
  QoQ % 127.43% -127.49% -29.26% -14.43% -10.42% 60.59% -
  Horiz. % 6.57% -23.94% 87.08% 123.09% 143.86% 160.59% 100.00%
ROE 0.24 % -0.90 % 3.50 % 4.81 % 5.87 % 6.76 % 3.89 % -84.47%
  QoQ % 126.67% -125.71% -27.23% -18.06% -13.17% 73.78% -
  Horiz. % 6.17% -23.14% 89.97% 123.65% 150.90% 173.78% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 120.75 124.61 132.99 132.40 136.46 143.57 130.32 -4.97%
  QoQ % -3.10% -6.30% 0.45% -2.98% -4.95% 10.17% -
  Horiz. % 92.66% 95.62% 102.05% 101.60% 104.71% 110.17% 100.00%
EPS 0.38 -1.40 5.47 7.69 9.28 10.88 6.15 -84.45%
  QoQ % 127.14% -125.59% -28.87% -17.13% -14.71% 76.91% -
  Horiz. % 6.18% -22.76% 88.94% 125.04% 150.89% 176.91% 100.00%
DPS 4.00 0.00 8.00 5.33 8.00 0.00 12.00 -52.02%
  QoQ % 0.00% 0.00% 50.09% -33.38% 0.00% 0.00% -
  Horiz. % 33.33% 0.00% 66.67% 44.42% 66.67% 0.00% 100.00%
NAPS 1.5400 1.5500 1.5600 1.6000 1.5800 1.6100 1.5800 -1.70%
  QoQ % -0.65% -0.64% -2.50% 1.27% -1.86% 1.90% -
  Horiz. % 97.47% 98.10% 98.73% 101.27% 100.00% 101.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 20,504
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 112.55 116.15 123.97 123.41 127.19 133.83 121.47 -4.97%
  QoQ % -3.10% -6.31% 0.45% -2.97% -4.96% 10.18% -
  Horiz. % 92.66% 95.62% 102.06% 101.60% 104.71% 110.18% 100.00%
EPS 0.35 -1.31 5.10 7.17 8.64 10.14 5.74 -84.59%
  QoQ % 126.72% -125.69% -28.87% -17.01% -14.79% 76.66% -
  Horiz. % 6.10% -22.82% 88.85% 124.91% 150.52% 176.66% 100.00%
DPS 3.73 0.00 7.46 4.97 7.46 0.00 11.19 -52.02%
  QoQ % 0.00% 0.00% 50.10% -33.38% 0.00% 0.00% -
  Horiz. % 33.33% 0.00% 66.67% 44.41% 66.67% 0.00% 100.00%
NAPS 1.4355 1.4448 1.4541 1.4914 1.4727 1.5007 1.4727 -1.70%
  QoQ % -0.64% -0.64% -2.50% 1.27% -1.87% 1.90% -
  Horiz. % 97.47% 98.11% 98.74% 101.27% 100.00% 101.90% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.8900 1.8400 1.9400 1.9500 1.9000 1.9200 2.0200 -
P/RPS 1.57 1.48 1.46 1.47 1.39 1.34 1.55 0.86%
  QoQ % 6.08% 1.37% -0.68% 5.76% 3.73% -13.55% -
  Horiz. % 101.29% 95.48% 94.19% 94.84% 89.68% 86.45% 100.00%
P/EPS 501.69 -131.22 35.48 25.36 20.49 17.64 32.83 518.89%
  QoQ % 482.33% -469.84% 39.91% 23.77% 16.16% -46.27% -
  Horiz. % 1,528.14% -399.70% 108.07% 77.25% 62.41% 53.73% 100.00%
EY 0.20 -0.76 2.82 3.94 4.88 5.67 3.05 -83.82%
  QoQ % 126.32% -126.95% -28.43% -19.26% -13.93% 85.90% -
  Horiz. % 6.56% -24.92% 92.46% 129.18% 160.00% 185.90% 100.00%
DY 2.12 0.00 4.12 2.74 4.21 0.00 5.94 -49.78%
  QoQ % 0.00% 0.00% 50.36% -34.92% 0.00% 0.00% -
  Horiz. % 35.69% 0.00% 69.36% 46.13% 70.88% 0.00% 100.00%
P/NAPS 1.23 1.19 1.24 1.22 1.20 1.19 1.28 -2.63%
  QoQ % 3.36% -4.03% 1.64% 1.67% 0.84% -7.03% -
  Horiz. % 96.09% 92.97% 96.88% 95.31% 93.75% 92.97% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 30/05/19 28/02/19 28/11/18 29/08/18 21/06/18 28/02/18 -
Price 2.0000 1.8900 1.9200 2.0000 1.9800 1.9400 1.9200 -
P/RPS 1.66 1.52 1.44 1.51 1.45 1.35 1.47 8.47%
  QoQ % 9.21% 5.56% -4.64% 4.14% 7.41% -8.16% -
  Horiz. % 112.93% 103.40% 97.96% 102.72% 98.64% 91.84% 100.00%
P/EPS 530.89 -134.78 35.11 26.01 21.36 17.83 31.20 565.00%
  QoQ % 493.89% -483.88% 34.99% 21.77% 19.80% -42.85% -
  Horiz. % 1,701.57% -431.99% 112.53% 83.37% 68.46% 57.15% 100.00%
EY 0.19 -0.74 2.85 3.84 4.68 5.61 3.20 -84.86%
  QoQ % 125.68% -125.96% -25.78% -17.95% -16.58% 75.31% -
  Horiz. % 5.94% -23.12% 89.06% 120.00% 146.25% 175.31% 100.00%
DY 2.00 0.00 4.17 2.67 4.04 0.00 6.25 -53.31%
  QoQ % 0.00% 0.00% 56.18% -33.91% 0.00% 0.00% -
  Horiz. % 32.00% 0.00% 66.72% 42.72% 64.64% 0.00% 100.00%
P/NAPS 1.30 1.22 1.23 1.25 1.25 1.20 1.22 4.34%
  QoQ % 6.56% -0.81% -1.60% 0.00% 4.17% -1.64% -
  Horiz. % 106.56% 100.00% 100.82% 102.46% 102.46% 98.36% 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.
 


 

1993 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.830.00 
 KOTRA 2.060.00 
 UCREST 0.1550.00 
 PINEAPP 0.3850.00 
 PUC 0.050.00 
 WILLOW 0.450.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0650.00 
 BTECH 0.230.00 
 3A 0.7950.00 
Partners & Brokers