Highlights

[ADVPKG] QoQ TTM Result on 2018-09-30 [#3]

Stock [ADVPKG]: ADVANCE PACKAGING TECHNOLOGY (M) BHD
Announcement Date 28-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -17.11%    YoY -     -24.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 23,918 24,512 25,418 25,375 26,118 26,703 24,906 -2.67%
  QoQ % -2.42% -3.56% 0.17% -2.84% -2.19% 7.22% -
  Horiz. % 96.03% 98.42% 102.06% 101.88% 104.87% 107.22% 100.00%
PBT 428 661 1,199 1,287 1,619 1,726 1,378 -54.24%
  QoQ % -35.25% -44.87% -6.84% -20.51% -6.20% 25.25% -
  Horiz. % 31.06% 47.97% 87.01% 93.40% 117.49% 125.25% 100.00%
Tax -234 -204 -155 -18 -88 -190 -203 9.97%
  QoQ % -14.71% -31.61% -761.11% 79.55% 53.68% 6.40% -
  Horiz. % 115.27% 100.49% 76.35% 8.87% 43.35% 93.60% 100.00%
NP 194 457 1,044 1,269 1,531 1,536 1,175 -70.00%
  QoQ % -57.55% -56.23% -17.73% -17.11% -0.33% 30.72% -
  Horiz. % 16.51% 38.89% 88.85% 108.00% 130.30% 130.72% 100.00%
NP to SH 194 457 1,044 1,269 1,531 1,536 1,175 -70.00%
  QoQ % -57.55% -56.23% -17.73% -17.11% -0.33% 30.72% -
  Horiz. % 16.51% 38.89% 88.85% 108.00% 130.30% 130.72% 100.00%
Tax Rate 54.67 % 30.86 % 12.93 % 1.40 % 5.44 % 11.01 % 14.73 % 140.29%
  QoQ % 77.15% 138.67% 823.57% -74.26% -50.59% -25.25% -
  Horiz. % 371.15% 209.50% 87.78% 9.50% 36.93% 74.75% 100.00%
Total Cost 23,724 24,055 24,374 24,106 24,587 25,167 23,731 -0.02%
  QoQ % -1.38% -1.31% 1.11% -1.96% -2.30% 6.05% -
  Horiz. % 99.97% 101.37% 102.71% 101.58% 103.61% 106.05% 100.00%
Net Worth 29,432 29,623 29,814 30,579 30,196 30,770 30,196 -1.70%
  QoQ % -0.65% -0.64% -2.50% 1.27% -1.86% 1.90% -
  Horiz. % 97.47% 98.10% 98.73% 101.27% 100.00% 101.90% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 1,146 1,528 1,528 1,911 1,911 2,293 2,293 -37.08%
  QoQ % -25.00% 0.00% -20.00% 0.00% -16.67% 0.00% -
  Horiz. % 50.00% 66.67% 66.67% 83.33% 83.33% 100.00% 100.00%
Div Payout % 591.09 % 334.56 % 146.45 % 150.61 % 124.83 % 149.31 % 195.19 % 109.74%
  QoQ % 76.68% 128.45% -2.76% 20.65% -16.40% -23.51% -
  Horiz. % 302.83% 171.40% 75.03% 77.16% 63.95% 76.49% 100.00%
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 29,432 29,623 29,814 30,579 30,196 30,770 30,196 -1.70%
  QoQ % -0.65% -0.64% -2.50% 1.27% -1.86% 1.90% -
  Horiz. % 97.47% 98.10% 98.73% 101.27% 100.00% 101.90% 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 0.81 % 1.86 % 4.11 % 5.00 % 5.86 % 5.75 % 4.72 % -69.22%
  QoQ % -56.45% -54.74% -17.80% -14.68% 1.91% 21.82% -
  Horiz. % 17.16% 39.41% 87.08% 105.93% 124.15% 121.82% 100.00%
ROE 0.66 % 1.54 % 3.50 % 4.15 % 5.07 % 4.99 % 3.89 % -69.45%
  QoQ % -57.14% -56.00% -15.66% -18.15% 1.60% 28.28% -
  Horiz. % 16.97% 39.59% 89.97% 106.68% 130.33% 128.28% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 125.15 128.25 132.99 132.77 136.66 139.72 130.32 -2.67%
  QoQ % -2.42% -3.56% 0.17% -2.85% -2.19% 7.21% -
  Horiz. % 96.03% 98.41% 102.05% 101.88% 104.86% 107.21% 100.00%
EPS 1.02 2.39 5.46 6.64 8.01 8.04 6.15 -69.91%
  QoQ % -57.32% -56.23% -17.77% -17.10% -0.37% 30.73% -
  Horiz. % 16.59% 38.86% 88.78% 107.97% 130.24% 130.73% 100.00%
DPS 6.00 8.00 8.00 10.00 10.00 12.00 12.00 -37.08%
  QoQ % -25.00% 0.00% -20.00% 0.00% -16.67% 0.00% -
  Horiz. % 50.00% 66.67% 66.67% 83.33% 83.33% 100.00% 100.00%
NAPS 1.5400 1.5500 1.5600 1.6000 1.5800 1.6100 1.5800 -1.70%
  QoQ % -0.65% -0.64% -2.50% 1.27% -1.86% 1.90% -
  Horiz. % 97.47% 98.10% 98.73% 101.27% 100.00% 101.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 20,504
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 116.65 119.55 123.97 123.76 127.38 130.23 121.47 -2.67%
  QoQ % -2.43% -3.57% 0.17% -2.84% -2.19% 7.21% -
  Horiz. % 96.03% 98.42% 102.06% 101.89% 104.87% 107.21% 100.00%
EPS 0.95 2.23 5.09 6.19 7.47 7.49 5.73 -69.92%
  QoQ % -57.40% -56.19% -17.77% -17.14% -0.27% 30.72% -
  Horiz. % 16.58% 38.92% 88.83% 108.03% 130.37% 130.72% 100.00%
DPS 5.59 7.46 7.46 9.32 9.32 11.19 11.19 -37.12%
  QoQ % -25.07% 0.00% -19.96% 0.00% -16.71% 0.00% -
  Horiz. % 49.96% 66.67% 66.67% 83.29% 83.29% 100.00% 100.00%
NAPS 1.4355 1.4448 1.4541 1.4914 1.4727 1.5007 1.4727 -1.70%
  QoQ % -0.64% -0.64% -2.50% 1.27% -1.87% 1.90% -
  Horiz. % 97.47% 98.11% 98.74% 101.27% 100.00% 101.90% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.8900 1.8400 1.9400 1.9500 1.9000 1.9200 2.0200 -
P/RPS 1.51 1.43 1.46 1.47 1.39 1.37 1.55 -1.73%
  QoQ % 5.59% -2.05% -0.68% 5.76% 1.46% -11.61% -
  Horiz. % 97.42% 92.26% 94.19% 94.84% 89.68% 88.39% 100.00%
P/EPS 186.19 76.95 35.51 29.37 23.72 23.89 32.86 218.84%
  QoQ % 141.96% 116.70% 20.91% 23.82% -0.71% -27.30% -
  Horiz. % 566.62% 234.18% 108.06% 89.38% 72.19% 72.70% 100.00%
EY 0.54 1.30 2.82 3.41 4.22 4.19 3.04 -68.50%
  QoQ % -58.46% -53.90% -17.30% -19.19% 0.72% 37.83% -
  Horiz. % 17.76% 42.76% 92.76% 112.17% 138.82% 137.83% 100.00%
DY 3.17 4.35 4.12 5.13 5.26 6.25 5.94 -34.28%
  QoQ % -27.13% 5.58% -19.69% -2.47% -15.84% 5.22% -
  Horiz. % 53.37% 73.23% 69.36% 86.36% 88.55% 105.22% 100.00%
P/NAPS 1.23 1.19 1.24 1.22 1.20 1.19 1.28 -2.63%
  QoQ % 3.36% -4.03% 1.64% 1.67% 0.84% -7.03% -
  Horiz. % 96.09% 92.97% 96.88% 95.31% 93.75% 92.97% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 30/05/19 28/02/19 28/11/18 29/08/18 21/06/18 28/02/18 -
Price 2.0000 1.8900 1.9200 2.0000 1.9800 1.9400 1.9200 -
P/RPS 1.60 1.47 1.44 1.51 1.45 1.39 1.47 5.83%
  QoQ % 8.84% 2.08% -4.64% 4.14% 4.32% -5.44% -
  Horiz. % 108.84% 100.00% 97.96% 102.72% 98.64% 94.56% 100.00%
P/EPS 197.03 79.04 35.15 30.12 24.72 24.14 31.23 242.59%
  QoQ % 149.28% 124.86% 16.70% 21.84% 2.40% -22.70% -
  Horiz. % 630.90% 253.09% 112.55% 96.45% 79.15% 77.30% 100.00%
EY 0.51 1.27 2.85 3.32 4.05 4.14 3.20 -70.70%
  QoQ % -59.84% -55.44% -14.16% -18.02% -2.17% 29.37% -
  Horiz. % 15.94% 39.69% 89.06% 103.75% 126.56% 129.38% 100.00%
DY 3.00 4.23 4.17 5.00 5.05 6.19 6.25 -38.78%
  QoQ % -29.08% 1.44% -16.60% -0.99% -18.42% -0.96% -
  Horiz. % 48.00% 67.68% 66.72% 80.00% 80.80% 99.04% 100.00%
P/NAPS 1.30 1.22 1.23 1.25 1.25 1.20 1.22 4.34%
  QoQ % 6.56% -0.81% -1.60% 0.00% 4.17% -1.64% -
  Horiz. % 106.56% 100.00% 100.82% 102.46% 102.46% 98.36% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers