Highlights

[ADVPKG] YoY Cumulative Quarter Result on 2016-09-30 [#3]

Stock [ADVPKG]: ADVANCE PACKAGING TECHNOLOGY (M) BHD
Announcement Date 29-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     35.93%    YoY -     -7.28%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 18,978 18,510 20,747 20,304 19,044 18,967 18,358 0.55%
  YoY % 2.53% -10.78% 2.18% 6.62% 0.41% 3.32% -
  Horiz. % 103.38% 100.83% 113.01% 110.60% 103.74% 103.32% 100.00%
PBT 1,188 1,279 3,036 3,288 2,268 3,093 3,148 -14.98%
  YoY % -7.11% -57.87% -7.66% 44.97% -26.67% -1.75% -
  Horiz. % 37.74% 40.63% 96.44% 104.45% 72.05% 98.25% 100.00%
Tax -86 -271 -819 -897 -695 -834 -800 -31.03%
  YoY % 68.27% 66.91% 8.70% -29.06% 16.67% -4.25% -
  Horiz. % 10.75% 33.88% 102.37% 112.12% 86.88% 104.25% 100.00%
NP 1,102 1,008 2,217 2,391 1,573 2,259 2,348 -11.84%
  YoY % 9.33% -54.53% -7.28% 52.00% -30.37% -3.79% -
  Horiz. % 46.93% 42.93% 94.42% 101.83% 66.99% 96.21% 100.00%
NP to SH 1,102 1,008 2,217 2,391 1,573 2,259 2,348 -11.84%
  YoY % 9.33% -54.53% -7.28% 52.00% -30.37% -3.79% -
  Horiz. % 46.93% 42.93% 94.42% 101.83% 66.99% 96.21% 100.00%
Tax Rate 7.24 % 21.19 % 26.98 % 27.28 % 30.64 % 26.96 % 25.41 % -18.87%
  YoY % -65.83% -21.46% -1.10% -10.97% 13.65% 6.10% -
  Horiz. % 28.49% 83.39% 106.18% 107.36% 120.58% 106.10% 100.00%
Total Cost 17,876 17,502 18,530 17,913 17,471 16,708 16,010 1.85%
  YoY % 2.14% -5.55% 3.44% 2.53% 4.57% 4.36% -
  Horiz. % 111.66% 109.32% 115.74% 111.89% 109.13% 104.36% 100.00%
Net Worth 30,579 31,152 31,725 31,535 30,580 30,848 30,358 0.12%
  YoY % -1.84% -1.81% 0.60% 3.12% -0.87% 1.61% -
  Horiz. % 100.73% 102.61% 104.50% 103.88% 100.73% 101.61% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 764 1,146 1,146 1,529 1,529 1,916 1,921 -14.23%
  YoY % -33.33% 0.00% -25.00% -0.00% -20.20% -0.28% -
  Horiz. % 39.79% 59.68% 59.68% 79.58% 79.58% 99.72% 100.00%
Div Payout % 69.37 % 113.76 % 51.72 % 63.95 % 97.21 % 84.82 % 81.83 % -2.71%
  YoY % -39.02% 119.95% -19.12% -34.21% 14.61% 3.65% -
  Horiz. % 84.77% 139.02% 63.20% 78.15% 118.80% 103.65% 100.00%
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 30,579 31,152 31,725 31,535 30,580 30,848 30,358 0.12%
  YoY % -1.84% -1.81% 0.60% 3.12% -0.87% 1.61% -
  Horiz. % 100.73% 102.61% 104.50% 103.88% 100.73% 101.61% 100.00%
NOSH 19,112 19,112 19,112 19,112 19,113 19,160 19,214 -0.09%
  YoY % 0.00% 0.00% -0.00% -0.00% -0.25% -0.28% -
  Horiz. % 99.47% 99.47% 99.47% 99.47% 99.47% 99.72% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 5.81 % 5.45 % 10.69 % 11.78 % 8.26 % 11.91 % 12.79 % -12.32%
  YoY % 6.61% -49.02% -9.25% 42.62% -30.65% -6.88% -
  Horiz. % 45.43% 42.61% 83.58% 92.10% 64.58% 93.12% 100.00%
ROE 3.60 % 3.24 % 6.99 % 7.58 % 5.14 % 7.32 % 7.73 % -11.95%
  YoY % 11.11% -53.65% -7.78% 47.47% -29.78% -5.30% -
  Horiz. % 46.57% 41.91% 90.43% 98.06% 66.49% 94.70% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 99.30 96.85 108.55 106.23 99.64 98.99 95.54 0.65%
  YoY % 2.53% -10.78% 2.18% 6.61% 0.66% 3.61% -
  Horiz. % 103.94% 101.37% 113.62% 111.19% 104.29% 103.61% 100.00%
EPS 5.77 5.27 11.60 12.51 8.23 11.79 12.22 -11.75%
  YoY % 9.49% -54.57% -7.27% 52.00% -30.20% -3.52% -
  Horiz. % 47.22% 43.13% 94.93% 102.37% 67.35% 96.48% 100.00%
DPS 4.00 6.00 6.00 8.00 8.00 10.00 10.00 -14.16%
  YoY % -33.33% 0.00% -25.00% 0.00% -20.00% 0.00% -
  Horiz. % 40.00% 60.00% 60.00% 80.00% 80.00% 100.00% 100.00%
NAPS 1.6000 1.6300 1.6600 1.6500 1.6000 1.6100 1.5800 0.21%
  YoY % -1.84% -1.81% 0.61% 3.12% -0.62% 1.90% -
  Horiz. % 101.27% 103.16% 105.06% 104.43% 101.27% 101.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 19,142
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 92.56 90.28 101.19 99.02 92.88 92.50 89.53 0.56%
  YoY % 2.53% -10.78% 2.19% 6.61% 0.41% 3.32% -
  Horiz. % 103.38% 100.84% 113.02% 110.60% 103.74% 103.32% 100.00%
EPS 5.37 4.92 10.81 11.66 7.67 11.02 11.45 -11.85%
  YoY % 9.15% -54.49% -7.29% 52.02% -30.40% -3.76% -
  Horiz. % 46.90% 42.97% 94.41% 101.83% 66.99% 96.24% 100.00%
DPS 3.73 5.59 5.59 7.46 7.46 9.34 9.37 -14.23%
  YoY % -33.27% 0.00% -25.07% 0.00% -20.13% -0.32% -
  Horiz. % 39.81% 59.66% 59.66% 79.62% 79.62% 99.68% 100.00%
NAPS 1.4914 1.5193 1.5473 1.5380 1.4915 1.5045 1.4806 0.12%
  YoY % -1.84% -1.81% 0.60% 3.12% -0.86% 1.61% -
  Horiz. % 100.73% 102.61% 104.50% 103.88% 100.74% 101.61% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.9500 2.1500 2.2800 1.9700 2.4000 2.0300 1.4000 -
P/RPS 1.96 2.22 2.10 1.85 2.41 2.05 1.47 4.91%
  YoY % -11.71% 5.71% 13.51% -23.24% 17.56% 39.46% -
  Horiz. % 133.33% 151.02% 142.86% 125.85% 163.95% 139.46% 100.00%
P/EPS 33.82 40.76 19.66 15.75 29.16 17.22 11.46 19.76%
  YoY % -17.03% 107.32% 24.83% -45.99% 69.34% 50.26% -
  Horiz. % 295.11% 355.67% 171.55% 137.43% 254.45% 150.26% 100.00%
EY 2.96 2.45 5.09 6.35 3.43 5.81 8.73 -16.49%
  YoY % 20.82% -51.87% -19.84% 85.13% -40.96% -33.45% -
  Horiz. % 33.91% 28.06% 58.30% 72.74% 39.29% 66.55% 100.00%
DY 2.05 2.79 2.63 4.06 3.33 4.93 7.14 -18.77%
  YoY % -26.52% 6.08% -35.22% 21.92% -32.45% -30.95% -
  Horiz. % 28.71% 39.08% 36.83% 56.86% 46.64% 69.05% 100.00%
P/NAPS 1.22 1.32 1.37 1.19 1.50 1.26 0.89 5.39%
  YoY % -7.58% -3.65% 15.13% -20.67% 19.05% 41.57% -
  Horiz. % 137.08% 148.31% 153.93% 133.71% 168.54% 141.57% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 28/11/17 29/11/16 25/11/15 26/11/14 13/11/13 27/11/12 -
Price 2.0000 2.1900 2.2000 2.2500 1.9700 2.1000 1.4000 -
P/RPS 2.01 2.26 2.03 2.12 1.98 2.12 1.47 5.35%
  YoY % -11.06% 11.33% -4.25% 7.07% -6.60% 44.22% -
  Horiz. % 136.73% 153.74% 138.10% 144.22% 134.69% 144.22% 100.00%
P/EPS 34.69 41.52 18.97 17.99 23.94 17.81 11.46 20.26%
  YoY % -16.45% 118.87% 5.45% -24.85% 34.42% 55.41% -
  Horiz. % 302.71% 362.30% 165.53% 156.98% 208.90% 155.41% 100.00%
EY 2.88 2.41 5.27 5.56 4.18 5.61 8.73 -16.87%
  YoY % 19.50% -54.27% -5.22% 33.01% -25.49% -35.74% -
  Horiz. % 32.99% 27.61% 60.37% 63.69% 47.88% 64.26% 100.00%
DY 2.00 2.74 2.73 3.56 4.06 4.76 7.14 -19.10%
  YoY % -27.01% 0.37% -23.31% -12.32% -14.71% -33.33% -
  Horiz. % 28.01% 38.38% 38.24% 49.86% 56.86% 66.67% 100.00%
P/NAPS 1.25 1.34 1.33 1.36 1.23 1.30 0.89 5.82%
  YoY % -6.72% 0.75% -2.21% 10.57% -5.38% 46.07% -
  Horiz. % 140.45% 150.56% 149.44% 152.81% 138.20% 146.07% 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.
 


 

1905 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.850.00 
 KOTRA 1.760.00 
 UCREST 0.210.00 
 PINEAPP 0.2750.00 
 PUC 0.0750.00 
 WILLOW 0.440.00 
 IRIS 0.1550.00 
 BTECH 0.230.00 
 3A 0.810.00 
 TENAGA-C57 0.1450.00 

TOP ARTICLES

1. WILL THIS STOCK GET LIMIT UP? Invest Smart Way
2. THIS STOCK IS TOO CHEAP TO IGNORE Invest Smart Way
3. AirAsia opens RedBeat digital arm to investors ahead of possible IPO Good Articles to Share
4. AirAsia Group - AAG to Thrive HLBank Research Highlights
5. Mplus Market Pulse - 26 Jun 2019 M+ Online Research Articles
6. E.A. Technique (M) Berhad - Too Cheap To Ignore PublicInvest Research
7. This One Habit Will Make You Poor Forever Good Articles to Share
8. VS Industry Berhad - As Expected PublicInvest Research
Partners & Brokers