Highlights

[ADVPKG] YoY Cumulative Quarter 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 QoQ -     16.67%    YoY -     -59.17%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter 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.
 


 

338  386  529  765 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 ARMADA 0.515-0.03 
 NETX 0.020.00 
 EKOVEST 0.855+0.04 
 FINTEC 0.07-0.01 
 KNM 0.40-0.01 
 SEACERA 0.38-0.11 
 MYEG 1.21+0.04 
 ALAM-WA 0.07+0.005 
 IWCITY 0.95+0.045 
Partners & Brokers