Highlights

[ADVPKG] QoQ Quarter Result on 2017-03-31 [#1]

Stock [ADVPKG]: ADVANCE PACKAGING TECHNOLOGY (M) BHD
Announcement Date 30-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -76.02%    YoY -     -78.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 6,396 6,682 6,765 5,063 6,408 6,236 7,467 -9.78%
  QoQ % -4.28% -1.23% 33.62% -20.99% 2.76% -16.49% -
  Horiz. % 85.66% 89.49% 90.60% 67.81% 85.82% 83.51% 100.00%
PBT 99 609 465 205 585 745 1,249 -81.46%
  QoQ % -83.74% 30.97% 126.83% -64.96% -21.48% -40.35% -
  Horiz. % 7.93% 48.76% 37.23% 16.41% 46.84% 59.65% 100.00%
Tax 68 -131 -94 -46 78 -160 -356 -
  QoQ % 151.91% -39.36% -104.35% -158.97% 148.75% 55.06% -
  Horiz. % -19.10% 36.80% 26.40% 12.92% -21.91% 44.94% 100.00%
NP 167 478 371 159 663 585 893 -67.20%
  QoQ % -65.06% 28.84% 133.33% -76.02% 13.33% -34.49% -
  Horiz. % 18.70% 53.53% 41.55% 17.81% 74.24% 65.51% 100.00%
NP to SH 167 478 371 159 663 585 892 -67.17%
  QoQ % -65.06% 28.84% 133.33% -76.02% 13.33% -34.42% -
  Horiz. % 18.72% 53.59% 41.59% 17.83% 74.33% 65.58% 100.00%
Tax Rate -68.69 % 21.51 % 20.22 % 22.44 % -13.33 % 21.48 % 28.50 % -
  QoQ % -419.34% 6.38% -9.89% 268.34% -162.06% -24.63% -
  Horiz. % -241.02% 75.47% 70.95% 78.74% -46.77% 75.37% 100.00%
Total Cost 6,229 6,204 6,394 4,904 5,745 5,651 6,574 -3.52%
  QoQ % 0.40% -2.97% 30.38% -14.64% 1.66% -14.04% -
  Horiz. % 94.75% 94.37% 97.26% 74.60% 87.39% 85.96% 100.00%
Net Worth 30,196 31,152 30,579 31,534 31,343 31,725 31,134 -2.01%
  QoQ % -3.07% 1.87% -3.03% 0.61% -1.20% 1.90% -
  Horiz. % 96.99% 100.06% 98.22% 101.29% 100.67% 101.90% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 1,146 - 1,146 - 1,146 - 1,146 0.04%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.06% 0.00% 100.06% 0.00% 100.06% 0.00% 100.00%
Div Payout % 686.66 % - % 309.09 % - % 172.96 % - % 128.48 % 204.75%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 534.45% 0.00% 240.57% 0.00% 134.62% 0.00% 100.00%
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 30,196 31,152 30,579 31,534 31,343 31,725 31,134 -2.01%
  QoQ % -3.07% 1.87% -3.03% 0.61% -1.20% 1.90% -
  Horiz. % 96.99% 100.06% 98.22% 101.29% 100.67% 101.90% 100.00%
NOSH 19,112 19,112 19,112 19,112 19,112 19,112 19,100 0.04%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.06% -
  Horiz. % 100.06% 100.06% 100.06% 100.06% 100.06% 100.06% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 2.61 % 7.15 % 5.48 % 3.14 % 10.35 % 9.38 % 11.96 % -63.65%
  QoQ % -63.50% 30.47% 74.52% -69.66% 10.34% -21.57% -
  Horiz. % 21.82% 59.78% 45.82% 26.25% 86.54% 78.43% 100.00%
ROE 0.55 % 1.53 % 1.21 % 0.50 % 2.12 % 1.84 % 2.87 % -66.66%
  QoQ % -64.05% 26.45% 142.00% -76.42% 15.22% -35.89% -
  Horiz. % 19.16% 53.31% 42.16% 17.42% 73.87% 64.11% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 33.47 34.96 35.40 26.49 33.53 32.63 39.09 -9.80%
  QoQ % -4.26% -1.24% 33.64% -21.00% 2.76% -16.53% -
  Horiz. % 85.62% 89.43% 90.56% 67.77% 85.78% 83.47% 100.00%
EPS 0.87 2.50 1.94 0.83 3.47 3.06 4.67 -67.28%
  QoQ % -65.20% 28.87% 133.73% -76.08% 13.40% -34.48% -
  Horiz. % 18.63% 53.53% 41.54% 17.77% 74.30% 65.52% 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 1.5800 1.6300 1.6000 1.6500 1.6400 1.6600 1.6300 -2.05%
  QoQ % -3.07% 1.87% -3.03% 0.61% -1.20% 1.84% -
  Horiz. % 96.93% 100.00% 98.16% 101.23% 100.61% 101.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 19,142
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 31.19 32.59 32.99 24.69 31.25 30.41 36.42 -9.79%
  QoQ % -4.30% -1.21% 33.62% -20.99% 2.76% -16.50% -
  Horiz. % 85.64% 89.48% 90.58% 67.79% 85.80% 83.50% 100.00%
EPS 0.81 2.33 1.81 0.78 3.23 2.85 4.35 -67.29%
  QoQ % -65.24% 28.73% 132.05% -75.85% 13.33% -34.48% -
  Horiz. % 18.62% 53.56% 41.61% 17.93% 74.25% 65.52% 100.00%
DPS 5.59 0.00 5.59 0.00 5.59 0.00 5.59 -
  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 1.4727 1.5193 1.4914 1.5380 1.5287 1.5473 1.5184 -2.01%
  QoQ % -3.07% 1.87% -3.03% 0.61% -1.20% 1.90% -
  Horiz. % 96.99% 100.06% 98.22% 101.29% 100.68% 101.90% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 2.0200 2.1500 2.2400 2.2300 2.2400 2.2800 2.1000 -
P/RPS 6.04 6.15 6.33 8.42 6.68 6.99 5.37 8.13%
  QoQ % -1.79% -2.84% -24.82% 26.05% -4.43% 30.17% -
  Horiz. % 112.48% 114.53% 117.88% 156.80% 124.39% 130.17% 100.00%
P/EPS 231.18 85.96 115.39 268.05 64.57 74.49 44.97 196.98%
  QoQ % 168.94% -25.50% -56.95% 315.13% -13.32% 65.64% -
  Horiz. % 514.08% 191.15% 256.59% 596.06% 143.58% 165.64% 100.00%
EY 0.43 1.16 0.87 0.37 1.55 1.34 2.22 -66.42%
  QoQ % -62.93% 33.33% 135.14% -76.13% 15.67% -39.64% -
  Horiz. % 19.37% 52.25% 39.19% 16.67% 69.82% 60.36% 100.00%
DY 2.97 0.00 2.68 0.00 2.68 0.00 2.86 2.54%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 103.85% 0.00% 93.71% 0.00% 93.71% 0.00% 100.00%
P/NAPS 1.28 1.32 1.40 1.35 1.37 1.37 1.29 -0.52%
  QoQ % -3.03% -5.71% 3.70% -1.46% 0.00% 6.20% -
  Horiz. % 99.22% 102.33% 108.53% 104.65% 106.20% 106.20% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 28/11/17 29/08/17 30/05/17 27/02/17 29/11/16 24/08/16 -
Price 1.9200 2.1900 2.2000 2.4000 2.2500 2.2000 2.2700 -
P/RPS 5.74 6.26 6.22 9.06 6.71 6.74 5.81 -0.80%
  QoQ % -8.31% 0.64% -31.35% 35.02% -0.45% 16.01% -
  Horiz. % 98.80% 107.75% 107.06% 155.94% 115.49% 116.01% 100.00%
P/EPS 219.73 87.56 113.33 288.48 64.86 71.87 48.61 172.64%
  QoQ % 150.95% -22.74% -60.71% 344.77% -9.75% 47.85% -
  Horiz. % 452.03% 180.13% 233.14% 593.46% 133.43% 147.85% 100.00%
EY 0.46 1.14 0.88 0.35 1.54 1.39 2.06 -63.09%
  QoQ % -59.65% 29.55% 151.43% -77.27% 10.79% -32.52% -
  Horiz. % 22.33% 55.34% 42.72% 16.99% 74.76% 67.48% 100.00%
DY 3.13 0.00 2.73 0.00 2.67 0.00 2.64 11.98%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 118.56% 0.00% 103.41% 0.00% 101.14% 0.00% 100.00%
P/NAPS 1.22 1.34 1.38 1.45 1.37 1.33 1.39 -8.31%
  QoQ % -8.96% -2.90% -4.83% 5.84% 3.01% -4.32% -
  Horiz. % 87.77% 96.40% 99.28% 104.32% 98.56% 95.68% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers