Highlights

[ADVPKG] QoQ Annualized Quarter Result on 2017-12-31 [#4]

Stock [ADVPKG]: ADVANCE PACKAGING TECHNOLOGY (M) BHD
Announcement Date 28-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     -12.50%    YoY -     -59.17%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 25,304 26,080 27,440 24,907 24,680 23,658 20,252 15.99%
  QoQ % -2.98% -4.96% 10.17% 0.92% 4.32% 16.82% -
  Horiz. % 124.95% 128.78% 135.49% 122.99% 121.86% 116.82% 100.00%
PBT 1,584 1,824 2,212 1,379 1,705 1,340 820 55.04%
  QoQ % -13.16% -17.54% 60.41% -19.14% 27.26% 63.41% -
  Horiz. % 193.17% 222.44% 269.76% 168.17% 207.97% 163.41% 100.00%
Tax -114 -52 -132 -203 -361 -280 -184 -27.02%
  QoQ % -120.51% 60.61% 34.98% 43.82% -29.05% -52.17% -
  Horiz. % 62.32% 28.26% 71.74% 110.33% 196.38% 152.17% 100.00%
NP 1,469 1,772 2,080 1,176 1,344 1,060 636 74.67%
  QoQ % -17.08% -14.81% 76.87% -12.50% 26.79% 66.67% -
  Horiz. % 231.03% 278.62% 327.04% 184.91% 211.32% 166.67% 100.00%
NP to SH 1,469 1,772 2,080 1,176 1,344 1,060 636 74.67%
  QoQ % -17.08% -14.81% 76.87% -12.50% 26.79% 66.67% -
  Horiz. % 231.03% 278.62% 327.04% 184.91% 211.32% 166.67% 100.00%
Tax Rate 7.24 % 2.85 % 5.97 % 14.72 % 21.19 % 20.90 % 22.44 % -52.93%
  QoQ % 154.04% -52.26% -59.44% -30.53% 1.39% -6.86% -
  Horiz. % 32.26% 12.70% 26.60% 65.60% 94.43% 93.14% 100.00%
Total Cost 23,834 24,308 25,360 23,731 23,336 22,598 19,616 13.85%
  QoQ % -1.95% -4.15% 6.86% 1.69% 3.27% 15.20% -
  Horiz. % 121.51% 123.92% 129.28% 120.98% 118.96% 115.20% 100.00%
Net Worth 30,579 30,196 30,770 30,196 31,152 30,579 31,534 -2.03%
  QoQ % 1.27% -1.86% 1.90% -3.07% 1.87% -3.03% -
  Horiz. % 96.97% 95.76% 97.58% 95.76% 98.79% 96.97% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 1,019 1,528 - 2,293 1,528 2,293 - -
  QoQ % -33.33% 0.00% 0.00% 50.00% -33.33% 0.00% -
  Horiz. % 44.44% 66.67% 0.00% 100.00% 66.67% 100.00% -
Div Payout % 69.37 % 86.28 % - % 195.02 % 113.76 % 216.36 % - % -
  QoQ % -19.60% 0.00% 0.00% 71.43% -47.42% 0.00% -
  Horiz. % 32.06% 39.88% 0.00% 90.14% 52.58% 100.00% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 30,579 30,196 30,770 30,196 31,152 30,579 31,534 -2.03%
  QoQ % 1.27% -1.86% 1.90% -3.07% 1.87% -3.03% -
  Horiz. % 96.97% 95.76% 97.58% 95.76% 98.79% 96.97% 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 5.81 % 6.79 % 7.58 % 4.72 % 5.45 % 4.48 % 3.14 % 50.66%
  QoQ % -14.43% -10.42% 60.59% -13.39% 21.65% 42.68% -
  Horiz. % 185.03% 216.24% 241.40% 150.32% 173.57% 142.68% 100.00%
ROE 4.81 % 5.87 % 6.76 % 3.89 % 4.31 % 3.47 % 2.02 % 78.22%
  QoQ % -18.06% -13.17% 73.78% -9.74% 24.21% 71.78% -
  Horiz. % 238.12% 290.59% 334.65% 192.57% 213.37% 171.78% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 132.40 136.46 143.57 130.32 129.13 123.79 105.96 15.99%
  QoQ % -2.98% -4.95% 10.17% 0.92% 4.31% 16.83% -
  Horiz. % 124.95% 128.78% 135.49% 122.99% 121.87% 116.83% 100.00%
EPS 7.69 9.28 10.88 6.15 7.03 5.54 3.32 74.97%
  QoQ % -17.13% -14.71% 76.91% -12.52% 26.90% 66.87% -
  Horiz. % 231.63% 279.52% 327.71% 185.24% 211.75% 166.87% 100.00%
DPS 5.33 8.00 0.00 12.00 8.00 12.00 0.00 -
  QoQ % -33.38% 0.00% 0.00% 50.00% -33.33% 0.00% -
  Horiz. % 44.42% 66.67% 0.00% 100.00% 66.67% 100.00% -
NAPS 1.6000 1.5800 1.6100 1.5800 1.6300 1.6000 1.6500 -2.03%
  QoQ % 1.27% -1.86% 1.90% -3.07% 1.87% -3.03% -
  Horiz. % 96.97% 95.76% 97.58% 95.76% 98.79% 96.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 20,504
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 123.41 127.19 133.83 121.47 120.37 115.38 98.77 15.99%
  QoQ % -2.97% -4.96% 10.18% 0.91% 4.32% 16.82% -
  Horiz. % 124.95% 128.77% 135.50% 122.98% 121.87% 116.82% 100.00%
EPS 7.17 8.64 10.14 5.74 6.55 5.17 3.10 74.80%
  QoQ % -17.01% -14.79% 76.66% -12.37% 26.69% 66.77% -
  Horiz. % 231.29% 278.71% 327.10% 185.16% 211.29% 166.77% 100.00%
DPS 4.97 7.46 0.00 11.19 7.46 11.19 0.00 -
  QoQ % -33.38% 0.00% 0.00% 50.00% -33.33% 0.00% -
  Horiz. % 44.41% 66.67% 0.00% 100.00% 66.67% 100.00% -
NAPS 1.4914 1.4727 1.5007 1.4727 1.5193 1.4914 1.5380 -2.03%
  QoQ % 1.27% -1.87% 1.90% -3.07% 1.87% -3.03% -
  Horiz. % 96.97% 95.75% 97.57% 95.75% 98.78% 96.97% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.9500 1.9000 1.9200 2.0200 2.1500 2.2400 2.2300 -
P/RPS 1.47 1.39 1.34 1.55 1.66 1.81 2.10 -21.15%
  QoQ % 5.76% 3.73% -13.55% -6.63% -8.29% -13.81% -
  Horiz. % 70.00% 66.19% 63.81% 73.81% 79.05% 86.19% 100.00%
P/EPS 25.36 20.49 17.64 32.83 30.57 40.39 67.01 -47.65%
  QoQ % 23.77% 16.16% -46.27% 7.39% -24.31% -39.73% -
  Horiz. % 37.85% 30.58% 26.32% 48.99% 45.62% 60.27% 100.00%
EY 3.94 4.88 5.67 3.05 3.27 2.48 1.49 91.11%
  QoQ % -19.26% -13.93% 85.90% -6.73% 31.85% 66.44% -
  Horiz. % 264.43% 327.52% 380.54% 204.70% 219.46% 166.44% 100.00%
DY 2.74 4.21 0.00 5.94 3.72 5.36 0.00 -
  QoQ % -34.92% 0.00% 0.00% 59.68% -30.60% 0.00% -
  Horiz. % 51.12% 78.54% 0.00% 110.82% 69.40% 100.00% -
P/NAPS 1.22 1.20 1.19 1.28 1.32 1.40 1.35 -6.52%
  QoQ % 1.67% 0.84% -7.03% -3.03% -5.71% 3.70% -
  Horiz. % 90.37% 88.89% 88.15% 94.81% 97.78% 103.70% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 29/08/18 21/06/18 28/02/18 28/11/17 29/08/17 30/05/17 -
Price 2.0000 1.9800 1.9400 1.9200 2.1900 2.2000 2.4000 -
P/RPS 1.51 1.45 1.35 1.47 1.70 1.78 2.26 -23.55%
  QoQ % 4.14% 7.41% -8.16% -13.53% -4.49% -21.24% -
  Horiz. % 66.81% 64.16% 59.73% 65.04% 75.22% 78.76% 100.00%
P/EPS 26.01 21.36 17.83 31.20 31.14 39.67 72.12 -49.30%
  QoQ % 21.77% 19.80% -42.85% 0.19% -21.50% -44.99% -
  Horiz. % 36.06% 29.62% 24.72% 43.26% 43.18% 55.01% 100.00%
EY 3.84 4.68 5.61 3.20 3.21 2.52 1.39 96.76%
  QoQ % -17.95% -16.58% 75.31% -0.31% 27.38% 81.29% -
  Horiz. % 276.26% 336.69% 403.60% 230.22% 230.94% 181.29% 100.00%
DY 2.67 4.04 0.00 6.25 3.65 5.45 0.00 -
  QoQ % -33.91% 0.00% 0.00% 71.23% -33.03% 0.00% -
  Horiz. % 48.99% 74.13% 0.00% 114.68% 66.97% 100.00% -
P/NAPS 1.25 1.25 1.20 1.22 1.34 1.38 1.45 -9.41%
  QoQ % 0.00% 4.17% -1.64% -8.96% -2.90% -4.83% -
  Horiz. % 86.21% 86.21% 82.76% 84.14% 92.41% 95.17% 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.
 


 

304  291  593  1108 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.515+0.025 
 PWORTH 0.0450.00 
 MLAB 0.065+0.02 
 DGB 0.1650.00 
 HSI-H8F 0.41+0.015 
 HSI-C7K 0.33-0.01 
 VELESTO 0.39+0.01 
 IFCAMSC 0.535+0.005 
 ISTONE 0.21-0.015 
Partners & Brokers