Highlights

[ADVPKG] QoQ Quarter Result on 2015-12-31 [#4]

Stock [ADVPKG]: ADVANCE PACKAGING TECHNOLOGY (M) BHD
Announcement Date 25-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     -43.66%    YoY -     -9.91%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 6,236 7,467 7,043 5,720 6,428 7,576 6,300 -0.68%
  QoQ % -16.49% 6.02% 23.13% -11.01% -15.15% 20.25% -
  Horiz. % 98.98% 118.52% 111.79% 90.79% 102.03% 120.25% 100.00%
PBT 745 1,249 1,041 341 960 1,337 991 -17.28%
  QoQ % -40.35% 19.98% 205.28% -64.48% -28.20% 34.91% -
  Horiz. % 75.18% 126.03% 105.05% 34.41% 96.87% 134.91% 100.00%
Tax -160 -356 -303 59 -250 -372 -275 -30.24%
  QoQ % 55.06% -17.49% -613.56% 123.60% 32.80% -35.27% -
  Horiz. % 58.18% 129.45% 110.18% -21.45% 90.91% 135.27% 100.00%
NP 585 893 738 400 710 965 716 -12.57%
  QoQ % -34.49% 21.00% 84.50% -43.66% -26.42% 34.78% -
  Horiz. % 81.70% 124.72% 103.07% 55.87% 99.16% 134.78% 100.00%
NP to SH 585 892 738 400 710 965 716 -12.57%
  QoQ % -34.42% 20.87% 84.50% -43.66% -26.42% 34.78% -
  Horiz. % 81.70% 124.58% 103.07% 55.87% 99.16% 134.78% 100.00%
Tax Rate 21.48 % 28.50 % 29.11 % -17.30 % 26.04 % 27.82 % 27.75 % -15.66%
  QoQ % -24.63% -2.10% 268.27% -166.44% -6.40% 0.25% -
  Horiz. % 77.41% 102.70% 104.90% -62.34% 93.84% 100.25% 100.00%
Total Cost 5,651 6,574 6,305 5,320 5,718 6,611 5,584 0.80%
  QoQ % -14.04% 4.27% 18.52% -6.96% -13.51% 18.39% -
  Horiz. % 101.20% 117.73% 112.91% 95.27% 102.40% 118.39% 100.00%
Net Worth 31,725 31,134 31,355 30,813 31,576 30,765 30,931 1.70%
  QoQ % 1.90% -0.71% 1.76% -2.42% 2.64% -0.54% -
  Horiz. % 102.57% 100.66% 101.37% 99.62% 102.09% 99.46% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - 1,146 - 1,148 - 1,146 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.96% 0.00% 100.16% 0.00% 100.00% -
Div Payout % - % 128.48 % - % 287.08 % - % 118.81 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 108.14% 0.00% 241.63% 0.00% 100.00% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 31,725 31,134 31,355 30,813 31,576 30,765 30,931 1.70%
  QoQ % 1.90% -0.71% 1.76% -2.42% 2.64% -0.54% -
  Horiz. % 102.57% 100.66% 101.37% 99.62% 102.09% 99.46% 100.00%
NOSH 19,112 19,100 19,119 19,138 19,137 19,108 19,093 0.06%
  QoQ % 0.06% -0.10% -0.10% 0.01% 0.15% 0.08% -
  Horiz. % 100.10% 100.04% 100.14% 100.24% 100.23% 100.08% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 9.38 % 11.96 % 10.48 % 6.99 % 11.05 % 12.74 % 11.37 % -12.01%
  QoQ % -21.57% 14.12% 49.93% -36.74% -13.27% 12.05% -
  Horiz. % 82.50% 105.19% 92.17% 61.48% 97.19% 112.05% 100.00%
ROE 1.84 % 2.87 % 2.35 % 1.30 % 2.25 % 3.14 % 2.31 % -14.04%
  QoQ % -35.89% 22.13% 80.77% -42.22% -28.34% 35.93% -
  Horiz. % 79.65% 124.24% 101.73% 56.28% 97.40% 135.93% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 32.63 39.09 36.84 29.89 33.59 39.65 33.00 -0.75%
  QoQ % -16.53% 6.11% 23.25% -11.02% -15.28% 20.15% -
  Horiz. % 98.88% 118.45% 111.64% 90.58% 101.79% 120.15% 100.00%
EPS 3.06 4.67 3.86 2.09 3.71 5.05 3.75 -12.65%
  QoQ % -34.48% 20.98% 84.69% -43.67% -26.53% 34.67% -
  Horiz. % 81.60% 124.53% 102.93% 55.73% 98.93% 134.67% 100.00%
DPS 0.00 6.00 0.00 6.00 0.00 6.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 100.00% 0.00% 100.00% -
NAPS 1.6600 1.6300 1.6400 1.6100 1.6500 1.6100 1.6200 1.63%
  QoQ % 1.84% -0.61% 1.86% -2.42% 2.48% -0.62% -
  Horiz. % 102.47% 100.62% 101.23% 99.38% 101.85% 99.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 19,142
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 30.41 36.42 34.35 27.90 31.35 36.95 30.73 -0.69%
  QoQ % -16.50% 6.03% 23.12% -11.00% -15.16% 20.24% -
  Horiz. % 98.96% 118.52% 111.78% 90.79% 102.02% 120.24% 100.00%
EPS 2.85 4.35 3.60 1.95 3.46 4.71 3.49 -12.60%
  QoQ % -34.48% 20.83% 84.62% -43.64% -26.54% 34.96% -
  Horiz. % 81.66% 124.64% 103.15% 55.87% 99.14% 134.96% 100.00%
DPS 0.00 5.59 0.00 5.60 0.00 5.59 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 100.18% 0.00% 100.00% -
NAPS 1.5473 1.5184 1.5292 1.5028 1.5400 1.5005 1.5085 1.70%
  QoQ % 1.90% -0.71% 1.76% -2.42% 2.63% -0.53% -
  Horiz. % 102.57% 100.66% 101.37% 99.62% 102.09% 99.47% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.2800 2.1000 2.2200 2.2800 1.9700 2.5200 2.3500 -
P/RPS 6.99 5.37 6.03 7.63 5.87 6.36 7.12 -1.22%
  QoQ % 30.17% -10.95% -20.97% 29.98% -7.70% -10.67% -
  Horiz. % 98.17% 75.42% 84.69% 107.16% 82.44% 89.33% 100.00%
P/EPS 74.49 44.97 57.51 109.09 53.10 49.90 62.67 12.17%
  QoQ % 65.64% -21.80% -47.28% 105.44% 6.41% -20.38% -
  Horiz. % 118.86% 71.76% 91.77% 174.07% 84.73% 79.62% 100.00%
EY 1.34 2.22 1.74 0.92 1.88 2.00 1.60 -11.12%
  QoQ % -39.64% 27.59% 89.13% -51.06% -6.00% 25.00% -
  Horiz. % 83.75% 138.75% 108.75% 57.50% 117.50% 125.00% 100.00%
DY 0.00 2.86 0.00 2.63 0.00 2.38 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 120.17% 0.00% 110.50% 0.00% 100.00% -
P/NAPS 1.37 1.29 1.35 1.42 1.19 1.57 1.45 -3.70%
  QoQ % 6.20% -4.44% -4.93% 19.33% -24.20% 8.28% -
  Horiz. % 94.48% 88.97% 93.10% 97.93% 82.07% 108.28% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 24/08/16 19/05/16 25/02/16 25/11/15 26/08/15 28/04/15 -
Price 2.2000 2.2700 1.9500 2.3000 2.2500 2.0000 2.4000 -
P/RPS 6.74 5.81 5.29 7.70 6.70 5.04 7.27 -4.91%
  QoQ % 16.01% 9.83% -31.30% 14.93% 32.94% -30.67% -
  Horiz. % 92.71% 79.92% 72.76% 105.91% 92.16% 69.33% 100.00%
P/EPS 71.87 48.61 50.52 110.05 60.65 39.60 64.00 8.02%
  QoQ % 47.85% -3.78% -54.09% 81.45% 53.16% -38.13% -
  Horiz. % 112.30% 75.95% 78.94% 171.95% 94.77% 61.87% 100.00%
EY 1.39 2.06 1.98 0.91 1.65 2.53 1.56 -7.38%
  QoQ % -32.52% 4.04% 117.58% -44.85% -34.78% 62.18% -
  Horiz. % 89.10% 132.05% 126.92% 58.33% 105.77% 162.18% 100.00%
DY 0.00 2.64 0.00 2.61 0.00 3.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 88.00% 0.00% 87.00% 0.00% 100.00% -
P/NAPS 1.33 1.39 1.19 1.43 1.36 1.24 1.48 -6.86%
  QoQ % -4.32% 16.81% -16.78% 5.15% 9.68% -16.22% -
  Horiz. % 89.86% 93.92% 80.41% 96.62% 91.89% 83.78% 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.
 


 

272  376  566  931 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.12+0.015 
 KNM 0.405+0.02 
 ARMADA 0.245-0.005 
 EKOVEST 0.85+0.05 
 KNM-WB 0.29+0.055 
 NETX 0.0150.00 
 IWCITY 1.05+0.065 
 IMPIANA 0.03-0.005 
 HSI-C5P 0.33+0.01 
 HOMERIZ-WB 0.235+0.02 
Partners & Brokers