Highlights

[ADVPKG] QoQ 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 -     -34.42%    YoY -     -17.61%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 6,765 5,063 6,408 6,236 7,467 7,043 5,720 11.85%
  QoQ % 33.62% -20.99% 2.76% -16.49% 6.02% 23.13% -
  Horiz. % 118.27% 88.51% 112.03% 109.02% 130.54% 123.13% 100.00%
PBT 465 205 585 745 1,249 1,041 341 22.99%
  QoQ % 126.83% -64.96% -21.48% -40.35% 19.98% 205.28% -
  Horiz. % 136.36% 60.12% 171.55% 218.48% 366.28% 305.28% 100.00%
Tax -94 -46 78 -160 -356 -303 59 -
  QoQ % -104.35% -158.97% 148.75% 55.06% -17.49% -613.56% -
  Horiz. % -159.32% -77.97% 132.20% -271.19% -603.39% -513.56% 100.00%
NP 371 159 663 585 893 738 400 -4.90%
  QoQ % 133.33% -76.02% 13.33% -34.49% 21.00% 84.50% -
  Horiz. % 92.75% 39.75% 165.75% 146.25% 223.25% 184.50% 100.00%
NP to SH 371 159 663 585 892 738 400 -4.90%
  QoQ % 133.33% -76.02% 13.33% -34.42% 20.87% 84.50% -
  Horiz. % 92.75% 39.75% 165.75% 146.25% 223.00% 184.50% 100.00%
Tax Rate 20.22 % 22.44 % -13.33 % 21.48 % 28.50 % 29.11 % -17.30 % -
  QoQ % -9.89% 268.34% -162.06% -24.63% -2.10% 268.27% -
  Horiz. % -116.88% -129.71% 77.05% -124.16% -164.74% -168.27% 100.00%
Total Cost 6,394 4,904 5,745 5,651 6,574 6,305 5,320 13.05%
  QoQ % 30.38% -14.64% 1.66% -14.04% 4.27% 18.52% -
  Horiz. % 120.19% 92.18% 107.99% 106.22% 123.57% 118.52% 100.00%
Net Worth 30,579 31,534 31,343 31,725 31,134 31,355 30,813 -0.51%
  QoQ % -3.03% 0.61% -1.20% 1.90% -0.71% 1.76% -
  Horiz. % 99.24% 102.34% 101.72% 102.96% 101.04% 101.76% 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 1,146 - 1,146 - 1,146 - 1,148 -0.09%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.86% 0.00% 99.86% 0.00% 99.80% 0.00% 100.00%
Div Payout % 309.09 % - % 172.96 % - % 128.48 % - % 287.08 % 5.05%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 107.67% 0.00% 60.25% 0.00% 44.75% 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 31,134 31,355 30,813 -0.51%
  QoQ % -3.03% 0.61% -1.20% 1.90% -0.71% 1.76% -
  Horiz. % 99.24% 102.34% 101.72% 102.96% 101.04% 101.76% 100.00%
NOSH 19,112 19,112 19,112 19,112 19,100 19,119 19,138 -0.09%
  QoQ % 0.00% 0.00% 0.00% 0.06% -0.10% -0.10% -
  Horiz. % 99.86% 99.86% 99.86% 99.86% 99.80% 99.90% 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 5.48 % 3.14 % 10.35 % 9.38 % 11.96 % 10.48 % 6.99 % -14.99%
  QoQ % 74.52% -69.66% 10.34% -21.57% 14.12% 49.93% -
  Horiz. % 78.40% 44.92% 148.07% 134.19% 171.10% 149.93% 100.00%
ROE 1.21 % 0.50 % 2.12 % 1.84 % 2.87 % 2.35 % 1.30 % -4.67%
  QoQ % 142.00% -76.42% 15.22% -35.89% 22.13% 80.77% -
  Horiz. % 93.08% 38.46% 163.08% 141.54% 220.77% 180.77% 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 35.40 26.49 33.53 32.63 39.09 36.84 29.89 11.95%
  QoQ % 33.64% -21.00% 2.76% -16.53% 6.11% 23.25% -
  Horiz. % 118.43% 88.62% 112.18% 109.17% 130.78% 123.25% 100.00%
EPS 1.94 0.83 3.47 3.06 4.67 3.86 2.09 -4.85%
  QoQ % 133.73% -76.08% 13.40% -34.48% 20.98% 84.69% -
  Horiz. % 92.82% 39.71% 166.03% 146.41% 223.44% 184.69% 100.00%
DPS 6.00 0.00 6.00 0.00 6.00 0.00 6.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 100.00% 0.00% 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 32.99 24.69 31.25 30.41 36.42 34.35 27.90 11.83%
  QoQ % 33.62% -20.99% 2.76% -16.50% 6.03% 23.12% -
  Horiz. % 118.24% 88.49% 112.01% 109.00% 130.54% 123.12% 100.00%
EPS 1.81 0.78 3.23 2.85 4.35 3.60 1.95 -4.85%
  QoQ % 132.05% -75.85% 13.33% -34.48% 20.83% 84.62% -
  Horiz. % 92.82% 40.00% 165.64% 146.15% 223.08% 184.62% 100.00%
DPS 5.59 0.00 5.59 0.00 5.59 0.00 5.60 -0.12%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.82% 0.00% 99.82% 0.00% 99.82% 0.00% 100.00%
NAPS 1.4914 1.5380 1.5287 1.5473 1.5184 1.5292 1.5028 -0.51%
  QoQ % -3.03% 0.61% -1.20% 1.90% -0.71% 1.76% -
  Horiz. % 99.24% 102.34% 101.72% 102.96% 101.04% 101.76% 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 6.33 8.42 6.68 6.99 5.37 6.03 7.63 -11.72%
  QoQ % -24.82% 26.05% -4.43% 30.17% -10.95% -20.97% -
  Horiz. % 82.96% 110.35% 87.55% 91.61% 70.38% 79.03% 100.00%
P/EPS 115.39 268.05 64.57 74.49 44.97 57.51 109.09 3.82%
  QoQ % -56.95% 315.13% -13.32% 65.64% -21.80% -47.28% -
  Horiz. % 105.78% 245.71% 59.19% 68.28% 41.22% 52.72% 100.00%
EY 0.87 0.37 1.55 1.34 2.22 1.74 0.92 -3.66%
  QoQ % 135.14% -76.13% 15.67% -39.64% 27.59% 89.13% -
  Horiz. % 94.57% 40.22% 168.48% 145.65% 241.30% 189.13% 100.00%
DY 2.68 0.00 2.68 0.00 2.86 0.00 2.63 1.26%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 101.90% 0.00% 101.90% 0.00% 108.75% 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 6.22 9.06 6.71 6.74 5.81 5.29 7.70 -13.28%
  QoQ % -31.35% 35.02% -0.45% 16.01% 9.83% -31.30% -
  Horiz. % 80.78% 117.66% 87.14% 87.53% 75.45% 68.70% 100.00%
P/EPS 113.33 288.48 64.86 71.87 48.61 50.52 110.05 1.98%
  QoQ % -60.71% 344.77% -9.75% 47.85% -3.78% -54.09% -
  Horiz. % 102.98% 262.14% 58.94% 65.31% 44.17% 45.91% 100.00%
EY 0.88 0.35 1.54 1.39 2.06 1.98 0.91 -2.21%
  QoQ % 151.43% -77.27% 10.79% -32.52% 4.04% 117.58% -
  Horiz. % 96.70% 38.46% 169.23% 152.75% 226.37% 217.58% 100.00%
DY 2.73 0.00 2.67 0.00 2.64 0.00 2.61 3.04%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 104.60% 0.00% 102.30% 0.00% 101.15% 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.
 


 

357  292  521  747 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C5P 0.34-0.035 
 HSI-C5J 0.255-0.045 
 HSI-H6Q 0.30+0.035 
 ARMADA 0.210.00 
 SUMATEC 0.010.00 
 FOCUS 0.16+0.015 
 SAPNRG 0.315+0.005 
 LAMBO 0.065+0.005 
 BJLAND 0.195+0.005 
 REACH 0.195-0.015 
Partners & Brokers