Highlights

[ADVPKG] YoY Annual (Unaudited) 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 YoY -     -59.17%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 25,418 24,907 27,154 26,024 24,611 24,883 23,420 1.37%
  YoY % 2.05% -8.28% 4.34% 5.74% -1.09% 6.25% -
  Horiz. % 108.53% 106.35% 115.94% 111.12% 105.09% 106.25% 100.00%
PBT 1,201 1,379 3,621 3,628 2,873 3,793 3,563 -16.57%
  YoY % -12.91% -61.92% -0.19% 26.28% -24.26% 6.46% -
  Horiz. % 33.71% 38.70% 101.63% 101.82% 80.63% 106.46% 100.00%
Tax -156 -203 -741 -838 -856 -966 -921 -25.61%
  YoY % 23.15% 72.60% 11.58% 2.10% 11.39% -4.89% -
  Horiz. % 16.94% 22.04% 80.46% 90.99% 92.94% 104.89% 100.00%
NP 1,045 1,176 2,880 2,790 2,017 2,827 2,642 -14.32%
  YoY % -11.14% -59.17% 3.23% 38.32% -28.65% 7.00% -
  Horiz. % 39.55% 44.51% 109.01% 105.60% 76.34% 107.00% 100.00%
NP to SH 1,045 1,176 2,880 2,790 2,017 2,827 2,642 -14.32%
  YoY % -11.14% -59.17% 3.23% 38.32% -28.65% 7.00% -
  Horiz. % 39.55% 44.51% 109.01% 105.60% 76.34% 107.00% 100.00%
Tax Rate 12.99 % 14.72 % 20.46 % 23.10 % 29.79 % 25.47 % 25.85 % -10.83%
  YoY % -11.75% -28.05% -11.43% -22.46% 16.96% -1.47% -
  Horiz. % 50.25% 56.94% 79.15% 89.36% 115.24% 98.53% 100.00%
Total Cost 24,373 23,731 24,274 23,234 22,594 22,056 20,778 2.69%
  YoY % 2.71% -2.24% 4.48% 2.83% 2.44% 6.15% -
  Horiz. % 117.30% 114.21% 116.83% 111.82% 108.74% 106.15% 100.00%
Net Worth 29,814 30,196 31,343 30,766 30,207 30,453 30,040 -0.13%
  YoY % -1.27% -3.66% 1.88% 1.85% -0.81% 1.38% -
  Horiz. % 99.25% 100.52% 104.34% 102.42% 100.56% 101.38% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 1,528 2,293 2,293 2,293 2,294 2,681 2,695 -9.02%
  YoY % -33.33% 0.00% 0.01% -0.05% -14.44% -0.54% -
  Horiz. % 56.71% 85.07% 85.07% 85.06% 85.10% 99.46% 100.00%
Div Payout % 146.31 % 195.02 % 79.63 % 82.19 % 113.74 % 94.85 % 102.04 % 6.19%
  YoY % -24.98% 144.91% -3.11% -27.74% 19.92% -7.05% -
  Horiz. % 143.38% 191.12% 78.04% 80.55% 111.47% 92.95% 100.00%
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 29,814 30,196 31,343 30,766 30,207 30,453 30,040 -0.13%
  YoY % -1.27% -3.66% 1.88% 1.85% -0.81% 1.38% -
  Horiz. % 99.25% 100.52% 104.34% 102.42% 100.56% 101.38% 100.00%
NOSH 19,112 19,112 19,112 19,109 19,118 19,153 19,256 -0.13%
  YoY % 0.00% 0.00% 0.01% -0.05% -0.18% -0.54% -
  Horiz. % 99.25% 99.25% 99.25% 99.24% 99.28% 99.46% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 4.11 % 4.72 % 10.61 % 10.72 % 8.20 % 11.36 % 11.28 % -15.48%
  YoY % -12.92% -55.51% -1.03% 30.73% -27.82% 0.71% -
  Horiz. % 36.44% 41.84% 94.06% 95.04% 72.70% 100.71% 100.00%
ROE 3.50 % 3.89 % 9.19 % 9.07 % 6.68 % 9.28 % 8.79 % -14.22%
  YoY % -10.03% -57.67% 1.32% 35.78% -28.02% 5.57% -
  Horiz. % 39.82% 44.25% 104.55% 103.19% 76.00% 105.57% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 132.99 130.32 142.08 136.18 128.73 129.92 121.62 1.50%
  YoY % 2.05% -8.28% 4.33% 5.79% -0.92% 6.82% -
  Horiz. % 109.35% 107.15% 116.82% 111.97% 105.85% 106.82% 100.00%
EPS 5.47 6.15 15.07 14.60 10.55 14.76 13.72 -14.20%
  YoY % -11.06% -59.19% 3.22% 38.39% -28.52% 7.58% -
  Horiz. % 39.87% 44.83% 109.84% 106.41% 76.90% 107.58% 100.00%
DPS 8.00 12.00 12.00 12.00 12.00 14.00 14.00 -8.90%
  YoY % -33.33% 0.00% 0.00% 0.00% -14.29% 0.00% -
  Horiz. % 57.14% 85.71% 85.71% 85.71% 85.71% 100.00% 100.00%
NAPS 1.5600 1.5800 1.6400 1.6100 1.5800 1.5900 1.5600 -
  YoY % -1.27% -3.66% 1.86% 1.90% -0.63% 1.92% -
  Horiz. % 100.00% 101.28% 105.13% 103.21% 101.28% 101.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 20,504
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 123.97 121.47 132.43 126.92 120.03 121.36 114.22 1.37%
  YoY % 2.06% -8.28% 4.34% 5.74% -1.10% 6.25% -
  Horiz. % 108.54% 106.35% 115.94% 111.12% 105.09% 106.25% 100.00%
EPS 5.10 5.74 14.05 13.61 9.84 13.79 12.89 -14.31%
  YoY % -11.15% -59.15% 3.23% 38.31% -28.64% 6.98% -
  Horiz. % 39.57% 44.53% 109.00% 105.59% 76.34% 106.98% 100.00%
DPS 7.46 11.19 11.19 11.18 11.19 13.08 13.15 -9.01%
  YoY % -33.33% 0.00% 0.09% -0.09% -14.45% -0.53% -
  Horiz. % 56.73% 85.10% 85.10% 85.02% 85.10% 99.47% 100.00%
NAPS 1.4541 1.4727 1.5287 1.5005 1.4732 1.4852 1.4651 -0.13%
  YoY % -1.26% -3.66% 1.88% 1.85% -0.81% 1.37% -
  Horiz. % 99.25% 100.52% 104.34% 102.42% 100.55% 101.37% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.9400 2.0200 2.2400 2.2800 2.1400 1.9400 1.4100 -
P/RPS 1.46 1.55 1.58 1.67 1.66 1.49 1.16 3.91%
  YoY % -5.81% -1.90% -5.39% 0.60% 11.41% 28.45% -
  Horiz. % 125.86% 133.62% 136.21% 143.97% 143.10% 128.45% 100.00%
P/EPS 35.48 32.83 14.86 15.62 20.28 13.14 10.28 22.92%
  YoY % 8.07% 120.93% -4.87% -22.98% 54.34% 27.82% -
  Horiz. % 345.14% 319.36% 144.55% 151.95% 197.28% 127.82% 100.00%
EY 2.82 3.05 6.73 6.40 4.93 7.61 9.73 -18.64%
  YoY % -7.54% -54.68% 5.16% 29.82% -35.22% -21.79% -
  Horiz. % 28.98% 31.35% 69.17% 65.78% 50.67% 78.21% 100.00%
DY 4.12 5.94 5.36 5.26 5.61 7.22 9.93 -13.63%
  YoY % -30.64% 10.82% 1.90% -6.24% -22.30% -27.29% -
  Horiz. % 41.49% 59.82% 53.98% 52.97% 56.50% 72.71% 100.00%
P/NAPS 1.24 1.28 1.37 1.42 1.35 1.22 0.90 5.48%
  YoY % -3.12% -6.57% -3.52% 5.19% 10.66% 35.56% -
  Horiz. % 137.78% 142.22% 152.22% 157.78% 150.00% 135.56% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 28/02/18 27/02/17 25/02/16 26/02/15 26/02/14 26/02/13 -
Price 1.9200 1.9200 2.2500 2.3000 2.1800 2.0000 1.5100 -
P/RPS 1.44 1.47 1.58 1.69 1.69 1.54 1.24 2.52%
  YoY % -2.04% -6.96% -6.51% 0.00% 9.74% 24.19% -
  Horiz. % 116.13% 118.55% 127.42% 136.29% 136.29% 124.19% 100.00%
P/EPS 35.11 31.20 14.93 15.75 20.66 13.55 11.01 21.31%
  YoY % 12.53% 108.98% -5.21% -23.77% 52.47% 23.07% -
  Horiz. % 318.89% 283.38% 135.60% 143.05% 187.65% 123.07% 100.00%
EY 2.85 3.20 6.70 6.35 4.84 7.38 9.09 -17.57%
  YoY % -10.94% -52.24% 5.51% 31.20% -34.42% -18.81% -
  Horiz. % 31.35% 35.20% 73.71% 69.86% 53.25% 81.19% 100.00%
DY 4.17 6.25 5.33 5.22 5.50 7.00 9.27 -12.46%
  YoY % -33.28% 17.26% 2.11% -5.09% -21.43% -24.49% -
  Horiz. % 44.98% 67.42% 57.50% 56.31% 59.33% 75.51% 100.00%
P/NAPS 1.23 1.22 1.37 1.43 1.38 1.26 0.97 4.04%
  YoY % 0.82% -10.95% -4.20% 3.62% 9.52% 29.90% -
  Horiz. % 126.80% 125.77% 141.24% 147.42% 142.27% 129.90% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. 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
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers