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 - 20,504
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.
 


 

301  244  537  1221 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.125+0.025 
 ARMADA 0.535+0.005 
 FINTEC 0.09+0.01 
 EKOVEST 0.805+0.025 
 TRIVE 0.015+0.005 
 TIGER 0.095+0.02 
 HSI-H8F 0.28+0.005 
 FINTEC-PA 0.0350.00 
 MTAG 0.595+0.025 
 ALAM-WA 0.06+0.01 

TOP ARTICLES

1. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
6. BE PATIENT WITH THIS STOCK BECAUSE IT WILL SKYROCKET EITHER THIS WEEK OR SOON!! Fat profit stock
7. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
8. Greentrades Equity Research: Ekovest Iwcity Weekly GreenTrade$ watchlist
Partners & Brokers