Highlights

[ADVPKG] QoQ Cumulative 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 -     16.67%    YoY -     -59.17%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 18,978 13,040 6,860 24,907 18,510 11,829 5,063 141.11%
  QoQ % 45.54% 90.09% -72.46% 34.56% 56.48% 133.64% -
  Horiz. % 374.84% 257.55% 135.49% 491.94% 365.59% 233.64% 100.00%
PBT 1,188 912 553 1,379 1,279 670 205 222.29%
  QoQ % 30.26% 64.92% -59.90% 7.82% 90.90% 226.83% -
  Horiz. % 579.51% 444.88% 269.76% 672.68% 623.90% 326.83% 100.00%
Tax -86 -26 -33 -203 -271 -140 -46 51.70%
  QoQ % -230.77% 21.21% 83.74% 25.09% -93.57% -204.35% -
  Horiz. % 186.96% 56.52% 71.74% 441.30% 589.13% 304.35% 100.00%
NP 1,102 886 520 1,176 1,008 530 159 263.09%
  QoQ % 24.38% 70.38% -55.78% 16.67% 90.19% 233.33% -
  Horiz. % 693.08% 557.23% 327.04% 739.62% 633.96% 333.33% 100.00%
NP to SH 1,102 886 520 1,176 1,008 530 159 263.09%
  QoQ % 24.38% 70.38% -55.78% 16.67% 90.19% 233.33% -
  Horiz. % 693.08% 557.23% 327.04% 739.62% 633.96% 333.33% 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 17,876 12,154 6,340 23,731 17,502 11,299 4,904 136.67%
  QoQ % 47.08% 91.70% -73.28% 35.59% 54.90% 130.40% -
  Horiz. % 364.52% 247.84% 129.28% 483.91% 356.89% 230.40% 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 764 764 - 2,293 1,146 1,146 - -
  QoQ % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 66.67% 66.67% 0.00% 200.00% 100.00% 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 3.60 % 2.93 % 1.69 % 3.89 % 3.24 % 1.73 % 0.50 % 272.42%
  QoQ % 22.87% 73.37% -56.56% 20.06% 87.28% 246.00% -
  Horiz. % 720.00% 586.00% 338.00% 778.00% 648.00% 346.00% 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 99.30 68.23 35.89 130.32 96.85 61.89 26.49 141.12%
  QoQ % 45.54% 90.11% -72.46% 34.56% 56.49% 133.64% -
  Horiz. % 374.86% 257.57% 135.49% 491.96% 365.61% 233.64% 100.00%
EPS 5.77 4.64 2.72 6.15 5.27 2.77 0.83 263.82%
  QoQ % 24.35% 70.59% -55.77% 16.70% 90.25% 233.73% -
  Horiz. % 695.18% 559.04% 327.71% 740.96% 634.94% 333.73% 100.00%
DPS 4.00 4.00 0.00 12.00 6.00 6.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 66.67% 66.67% 0.00% 200.00% 100.00% 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 92.56 63.60 33.46 121.47 90.28 57.69 24.69 141.13%
  QoQ % 45.53% 90.08% -72.45% 34.55% 56.49% 133.66% -
  Horiz. % 374.89% 257.59% 135.52% 491.98% 365.65% 233.66% 100.00%
EPS 5.37 4.32 2.54 5.74 4.92 2.58 0.78 261.47%
  QoQ % 24.31% 70.08% -55.75% 16.67% 90.70% 230.77% -
  Horiz. % 688.46% 553.85% 325.64% 735.90% 630.77% 330.77% 100.00%
DPS 3.73 3.73 0.00 11.19 5.59 5.59 0.00 -
  QoQ % 0.00% 0.00% 0.00% 100.18% 0.00% 0.00% -
  Horiz. % 66.73% 66.73% 0.00% 200.18% 100.00% 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 1.96 2.78 5.35 1.55 2.22 3.62 8.42 -62.13%
  QoQ % -29.50% -48.04% 245.16% -30.18% -38.67% -57.01% -
  Horiz. % 23.28% 33.02% 63.54% 18.41% 26.37% 42.99% 100.00%
P/EPS 33.82 40.99 70.57 32.83 40.76 80.78 268.05 -74.81%
  QoQ % -17.49% -41.92% 114.96% -19.46% -49.54% -69.86% -
  Horiz. % 12.62% 15.29% 26.33% 12.25% 15.21% 30.14% 100.00%
EY 2.96 2.44 1.42 3.05 2.45 1.24 0.37 299.49%
  QoQ % 21.31% 71.83% -53.44% 24.49% 97.58% 235.14% -
  Horiz. % 800.00% 659.46% 383.78% 824.32% 662.16% 335.14% 100.00%
DY 2.05 2.11 0.00 5.94 2.79 2.68 0.00 -
  QoQ % -2.84% 0.00% 0.00% 112.90% 4.10% 0.00% -
  Horiz. % 76.49% 78.73% 0.00% 221.64% 104.10% 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 2.01 2.90 5.40 1.47 2.26 3.55 9.06 -63.32%
  QoQ % -30.69% -46.30% 267.35% -34.96% -36.34% -60.82% -
  Horiz. % 22.19% 32.01% 59.60% 16.23% 24.94% 39.18% 100.00%
P/EPS 34.69 42.71 71.30 31.20 41.52 79.33 288.48 -75.61%
  QoQ % -18.78% -40.10% 128.53% -24.86% -47.66% -72.50% -
  Horiz. % 12.03% 14.81% 24.72% 10.82% 14.39% 27.50% 100.00%
EY 2.88 2.34 1.40 3.20 2.41 1.26 0.35 307.06%
  QoQ % 23.08% 67.14% -56.25% 32.78% 91.27% 260.00% -
  Horiz. % 822.86% 668.57% 400.00% 914.29% 688.57% 360.00% 100.00%
DY 2.00 2.02 0.00 6.25 2.74 2.73 0.00 -
  QoQ % -0.99% 0.00% 0.00% 128.10% 0.37% 0.00% -
  Horiz. % 73.26% 73.99% 0.00% 228.94% 100.37% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers