Highlights

[ADVPKG] QoQ Quarter Result on 2016-12-31 [#4]

Stock [ADVPKG]: ADVANCE PACKAGING TECHNOLOGY (M) BHD
Announcement Date 27-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     13.33%    YoY -     65.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 6,682 6,765 5,063 6,408 6,236 7,467 7,043 -3.44%
  QoQ % -1.23% 33.62% -20.99% 2.76% -16.49% 6.02% -
  Horiz. % 94.87% 96.05% 71.89% 90.98% 88.54% 106.02% 100.00%
PBT 609 465 205 585 745 1,249 1,041 -30.03%
  QoQ % 30.97% 126.83% -64.96% -21.48% -40.35% 19.98% -
  Horiz. % 58.50% 44.67% 19.69% 56.20% 71.57% 119.98% 100.00%
Tax -131 -94 -46 78 -160 -356 -303 -42.79%
  QoQ % -39.36% -104.35% -158.97% 148.75% 55.06% -17.49% -
  Horiz. % 43.23% 31.02% 15.18% -25.74% 52.81% 117.49% 100.00%
NP 478 371 159 663 585 893 738 -25.12%
  QoQ % 28.84% 133.33% -76.02% 13.33% -34.49% 21.00% -
  Horiz. % 64.77% 50.27% 21.54% 89.84% 79.27% 121.00% 100.00%
NP to SH 478 371 159 663 585 892 738 -25.12%
  QoQ % 28.84% 133.33% -76.02% 13.33% -34.42% 20.87% -
  Horiz. % 64.77% 50.27% 21.54% 89.84% 79.27% 120.87% 100.00%
Tax Rate 21.51 % 20.22 % 22.44 % -13.33 % 21.48 % 28.50 % 29.11 % -18.25%
  QoQ % 6.38% -9.89% 268.34% -162.06% -24.63% -2.10% -
  Horiz. % 73.89% 69.46% 77.09% -45.79% 73.79% 97.90% 100.00%
Total Cost 6,204 6,394 4,904 5,745 5,651 6,574 6,305 -1.07%
  QoQ % -2.97% 30.38% -14.64% 1.66% -14.04% 4.27% -
  Horiz. % 98.40% 101.41% 77.78% 91.12% 89.63% 104.27% 100.00%
Net Worth 31,152 30,579 31,534 31,343 31,725 31,134 31,355 -0.43%
  QoQ % 1.87% -3.03% 0.61% -1.20% 1.90% -0.71% -
  Horiz. % 99.35% 97.52% 100.57% 99.96% 101.18% 99.29% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - 1,146 - 1,146 - 1,146 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.06% 0.00% 100.06% 0.00% 100.00% -
Div Payout % - % 309.09 % - % 172.96 % - % 128.48 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 240.57% 0.00% 134.62% 0.00% 100.00% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 31,152 30,579 31,534 31,343 31,725 31,134 31,355 -0.43%
  QoQ % 1.87% -3.03% 0.61% -1.20% 1.90% -0.71% -
  Horiz. % 99.35% 97.52% 100.57% 99.96% 101.18% 99.29% 100.00%
NOSH 19,112 19,112 19,112 19,112 19,112 19,100 19,119 -0.02%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.06% -0.10% -
  Horiz. % 99.96% 99.96% 99.96% 99.96% 99.96% 99.90% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 7.15 % 5.48 % 3.14 % 10.35 % 9.38 % 11.96 % 10.48 % -22.48%
  QoQ % 30.47% 74.52% -69.66% 10.34% -21.57% 14.12% -
  Horiz. % 68.23% 52.29% 29.96% 98.76% 89.50% 114.12% 100.00%
ROE 1.53 % 1.21 % 0.50 % 2.12 % 1.84 % 2.87 % 2.35 % -24.86%
  QoQ % 26.45% 142.00% -76.42% 15.22% -35.89% 22.13% -
  Horiz. % 65.11% 51.49% 21.28% 90.21% 78.30% 122.13% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 34.96 35.40 26.49 33.53 32.63 39.09 36.84 -3.43%
  QoQ % -1.24% 33.64% -21.00% 2.76% -16.53% 6.11% -
  Horiz. % 94.90% 96.09% 71.91% 91.02% 88.57% 106.11% 100.00%
EPS 2.50 1.94 0.83 3.47 3.06 4.67 3.86 -25.12%
  QoQ % 28.87% 133.73% -76.08% 13.40% -34.48% 20.98% -
  Horiz. % 64.77% 50.26% 21.50% 89.90% 79.27% 120.98% 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 1.6300 1.6000 1.6500 1.6400 1.6600 1.6300 1.6400 -0.41%
  QoQ % 1.87% -3.03% 0.61% -1.20% 1.84% -0.61% -
  Horiz. % 99.39% 97.56% 100.61% 100.00% 101.22% 99.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 19,142
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 32.59 32.99 24.69 31.25 30.41 36.42 34.35 -3.44%
  QoQ % -1.21% 33.62% -20.99% 2.76% -16.50% 6.03% -
  Horiz. % 94.88% 96.04% 71.88% 90.98% 88.53% 106.03% 100.00%
EPS 2.33 1.81 0.78 3.23 2.85 4.35 3.60 -25.16%
  QoQ % 28.73% 132.05% -75.85% 13.33% -34.48% 20.83% -
  Horiz. % 64.72% 50.28% 21.67% 89.72% 79.17% 120.83% 100.00%
DPS 0.00 5.59 0.00 5.59 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% 100.00% 0.00% 100.00% -
NAPS 1.5193 1.4914 1.5380 1.5287 1.5473 1.5184 1.5292 -0.43%
  QoQ % 1.87% -3.03% 0.61% -1.20% 1.90% -0.71% -
  Horiz. % 99.35% 97.53% 100.58% 99.97% 101.18% 99.29% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 2.1500 2.2400 2.2300 2.2400 2.2800 2.1000 2.2200 -
P/RPS 6.15 6.33 8.42 6.68 6.99 5.37 6.03 1.32%
  QoQ % -2.84% -24.82% 26.05% -4.43% 30.17% -10.95% -
  Horiz. % 101.99% 104.98% 139.64% 110.78% 115.92% 89.05% 100.00%
P/EPS 85.96 115.39 268.05 64.57 74.49 44.97 57.51 30.70%
  QoQ % -25.50% -56.95% 315.13% -13.32% 65.64% -21.80% -
  Horiz. % 149.47% 200.64% 466.09% 112.28% 129.53% 78.20% 100.00%
EY 1.16 0.87 0.37 1.55 1.34 2.22 1.74 -23.67%
  QoQ % 33.33% 135.14% -76.13% 15.67% -39.64% 27.59% -
  Horiz. % 66.67% 50.00% 21.26% 89.08% 77.01% 127.59% 100.00%
DY 0.00 2.68 0.00 2.68 0.00 2.86 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 93.71% 0.00% 93.71% 0.00% 100.00% -
P/NAPS 1.32 1.40 1.35 1.37 1.37 1.29 1.35 -1.49%
  QoQ % -5.71% 3.70% -1.46% 0.00% 6.20% -4.44% -
  Horiz. % 97.78% 103.70% 100.00% 101.48% 101.48% 95.56% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 28/11/17 29/08/17 30/05/17 27/02/17 29/11/16 24/08/16 19/05/16 -
Price 2.1900 2.2000 2.4000 2.2500 2.2000 2.2700 1.9500 -
P/RPS 6.26 6.22 9.06 6.71 6.74 5.81 5.29 11.87%
  QoQ % 0.64% -31.35% 35.02% -0.45% 16.01% 9.83% -
  Horiz. % 118.34% 117.58% 171.27% 126.84% 127.41% 109.83% 100.00%
P/EPS 87.56 113.33 288.48 64.86 71.87 48.61 50.52 44.24%
  QoQ % -22.74% -60.71% 344.77% -9.75% 47.85% -3.78% -
  Horiz. % 173.32% 224.33% 571.02% 128.38% 142.26% 96.22% 100.00%
EY 1.14 0.88 0.35 1.54 1.39 2.06 1.98 -30.77%
  QoQ % 29.55% 151.43% -77.27% 10.79% -32.52% 4.04% -
  Horiz. % 57.58% 44.44% 17.68% 77.78% 70.20% 104.04% 100.00%
DY 0.00 2.73 0.00 2.67 0.00 2.64 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 103.41% 0.00% 101.14% 0.00% 100.00% -
P/NAPS 1.34 1.38 1.45 1.37 1.33 1.39 1.19 8.23%
  QoQ % -2.90% -4.83% 5.84% 3.01% -4.32% 16.81% -
  Horiz. % 112.61% 115.97% 121.85% 115.13% 111.76% 116.81% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. Crest Builder's Q2 Results - to worry or not? JL's Stock Picks and Coverages
2. Jaks Resources Berhad - Within Expectations PublicInvest Research
3. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
4. Bad Quarter Reports My Trading Adventure
5. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
6. [转贴] [HIBISCUS PETROLEUM BHD:2021年的任务:每日平均净产量达到20,000桶石油(“bopd”);和获得1亿桶石油的净已探明和可能储量/权利] - James的股票投资James Share Investing James的股票投资James Share Investing
7. Patience and Greed My Trading Adventure
8. 大马股票分析报告 – Master-Pack 2Q2019 Investment Path
Partners & Brokers