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 - 20,504
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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

446  548  444  828 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BORNOIL 0.09+0.015 
 PHB 0.045+0.005 
 AT 0.12+0.02 
 XOX 0.305+0.015 
 FINTEC 0.16+0.035 
 VSOLAR 0.065+0.015 
 VIVOCOM 0.045+0.015 
 XDL 0.10+0.015 
 NETX 0.02+0.005 
 NEXGRAM 0.07+0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers