Highlights

[ADVPKG] YoY Cumulative Quarter 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 -     24.38%    YoY -     9.33%
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 - 20,504
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.
 


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 
Partners & Brokers