Highlights

[ADVPKG] QoQ 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 -     -65.06%    YoY -     -74.81%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 5,939 6,180 6,860 6,396 6,682 6,765 5,063 11.21%
  QoQ % -3.90% -9.91% 7.25% -4.28% -1.23% 33.62% -
  Horiz. % 117.30% 122.06% 135.49% 126.33% 131.98% 133.62% 100.00%
PBT 277 358 553 99 609 465 205 22.20%
  QoQ % -22.63% -35.26% 458.59% -83.74% 30.97% 126.83% -
  Horiz. % 135.12% 174.63% 269.76% 48.29% 297.07% 226.83% 100.00%
Tax -61 8 -33 68 -131 -94 -46 20.68%
  QoQ % -862.50% 124.24% -148.53% 151.91% -39.36% -104.35% -
  Horiz. % 132.61% -17.39% 71.74% -147.83% 284.78% 204.35% 100.00%
NP 216 366 520 167 478 371 159 22.64%
  QoQ % -40.98% -29.62% 211.38% -65.06% 28.84% 133.33% -
  Horiz. % 135.85% 230.19% 327.04% 105.03% 300.63% 233.33% 100.00%
NP to SH 216 366 520 167 478 371 159 22.64%
  QoQ % -40.98% -29.62% 211.38% -65.06% 28.84% 133.33% -
  Horiz. % 135.85% 230.19% 327.04% 105.03% 300.63% 233.33% 100.00%
Tax Rate 22.02 % -2.23 % 5.97 % -68.69 % 21.51 % 20.22 % 22.44 % -1.25%
  QoQ % 1,087.44% -137.35% 108.69% -419.34% 6.38% -9.89% -
  Horiz. % 98.13% -9.94% 26.60% -306.11% 95.86% 90.11% 100.00%
Total Cost 5,723 5,814 6,340 6,229 6,204 6,394 4,904 10.83%
  QoQ % -1.57% -8.30% 1.78% 0.40% -2.97% 30.38% -
  Horiz. % 116.70% 118.56% 129.28% 127.02% 126.51% 130.38% 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 - 1,146 - 1,146 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 66.67% 0.00% 100.00% 0.00% 100.00% -
Div Payout % - % 208.87 % - % 686.66 % - % 309.09 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 67.58% 0.00% 222.16% 0.00% 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 3.64 % 5.92 % 7.58 % 2.61 % 7.15 % 5.48 % 3.14 % 10.34%
  QoQ % -38.51% -21.90% 190.42% -63.50% 30.47% 74.52% -
  Horiz. % 115.92% 188.54% 241.40% 83.12% 227.71% 174.52% 100.00%
ROE 0.71 % 1.21 % 1.69 % 0.55 % 1.53 % 1.21 % 0.50 % 26.31%
  QoQ % -41.32% -28.40% 207.27% -64.05% 26.45% 142.00% -
  Horiz. % 142.00% 242.00% 338.00% 110.00% 306.00% 242.00% 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 31.07 32.34 35.89 33.47 34.96 35.40 26.49 11.21%
  QoQ % -3.93% -9.89% 7.23% -4.26% -1.24% 33.64% -
  Horiz. % 117.29% 122.08% 135.49% 126.35% 131.97% 133.64% 100.00%
EPS 1.13 1.91 2.72 0.87 2.50 1.94 0.83 22.82%
  QoQ % -40.84% -29.78% 212.64% -65.20% 28.87% 133.73% -
  Horiz. % 136.14% 230.12% 327.71% 104.82% 301.20% 233.73% 100.00%
DPS 0.00 4.00 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% 66.67% 0.00% 100.00% 0.00% 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 28.97 30.14 33.46 31.19 32.59 32.99 24.69 11.24%
  QoQ % -3.88% -9.92% 7.28% -4.30% -1.21% 33.62% -
  Horiz. % 117.33% 122.07% 135.52% 126.33% 132.00% 133.62% 100.00%
EPS 1.05 1.79 2.54 0.81 2.33 1.81 0.78 21.89%
  QoQ % -41.34% -29.53% 213.58% -65.24% 28.73% 132.05% -
  Horiz. % 134.62% 229.49% 325.64% 103.85% 298.72% 232.05% 100.00%
DPS 0.00 3.73 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% 66.73% 0.00% 100.00% 0.00% 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 6.28 5.88 5.35 6.04 6.15 6.33 8.42 -17.74%
  QoQ % 6.80% 9.91% -11.42% -1.79% -2.84% -24.82% -
  Horiz. % 74.58% 69.83% 63.54% 71.73% 73.04% 75.18% 100.00%
P/EPS 172.54 99.22 70.57 231.18 85.96 115.39 268.05 -25.43%
  QoQ % 73.90% 40.60% -69.47% 168.94% -25.50% -56.95% -
  Horiz. % 64.37% 37.02% 26.33% 86.25% 32.07% 43.05% 100.00%
EY 0.58 1.01 1.42 0.43 1.16 0.87 0.37 34.91%
  QoQ % -42.57% -28.87% 230.23% -62.93% 33.33% 135.14% -
  Horiz. % 156.76% 272.97% 383.78% 116.22% 313.51% 235.14% 100.00%
DY 0.00 2.11 0.00 2.97 0.00 2.68 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 78.73% 0.00% 110.82% 0.00% 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 6.44 6.12 5.40 5.74 6.26 6.22 9.06 -20.34%
  QoQ % 5.23% 13.33% -5.92% -8.31% 0.64% -31.35% -
  Horiz. % 71.08% 67.55% 59.60% 63.36% 69.09% 68.65% 100.00%
P/EPS 176.96 103.39 71.30 219.73 87.56 113.33 288.48 -27.78%
  QoQ % 71.16% 45.01% -67.55% 150.95% -22.74% -60.71% -
  Horiz. % 61.34% 35.84% 24.72% 76.17% 30.35% 39.29% 100.00%
EY 0.57 0.97 1.40 0.46 1.14 0.88 0.35 38.38%
  QoQ % -41.24% -30.71% 204.35% -59.65% 29.55% 151.43% -
  Horiz. % 162.86% 277.14% 400.00% 131.43% 325.71% 251.43% 100.00%
DY 0.00 2.02 0.00 3.13 0.00 2.73 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 73.99% 0.00% 114.65% 0.00% 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.
 


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 
Partners & Brokers