Highlights

[ADVPKG] YoY Quarter Result on 2012-09-30 [#3]

Stock [ADVPKG]: ADVANCE PACKAGING TECHNOLOGY (M) BHD
Announcement Date 27-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -37.11%    YoY -     22.94%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 6,428 6,078 5,847 5,583 5,561 6,292 6,244 0.48%
  YoY % 5.76% 3.95% 4.73% 0.40% -11.62% 0.77% -
  Horiz. % 102.95% 97.34% 93.64% 89.41% 89.06% 100.77% 100.00%
PBT 960 736 812 835 706 1,090 1,187 -3.47%
  YoY % 30.43% -9.36% -2.75% 18.27% -35.23% -8.17% -
  Horiz. % 80.88% 62.01% 68.41% 70.35% 59.48% 91.83% 100.00%
Tax -250 -214 -211 -208 -196 -330 -147 9.25%
  YoY % -16.82% -1.42% -1.44% -6.12% 40.61% -124.49% -
  Horiz. % 170.07% 145.58% 143.54% 141.50% 133.33% 224.49% 100.00%
NP 710 522 601 627 510 760 1,040 -6.16%
  YoY % 36.02% -13.14% -4.15% 22.94% -32.89% -26.92% -
  Horiz. % 68.27% 50.19% 57.79% 60.29% 49.04% 73.08% 100.00%
NP to SH 710 522 601 627 510 760 1,040 -6.16%
  YoY % 36.02% -13.14% -4.15% 22.94% -32.89% -26.92% -
  Horiz. % 68.27% 50.19% 57.79% 60.29% 49.04% 73.08% 100.00%
Tax Rate 26.04 % 29.08 % 25.99 % 24.91 % 27.76 % 30.28 % 12.38 % 13.19%
  YoY % -10.45% 11.89% 4.34% -10.27% -8.32% 144.59% -
  Horiz. % 210.34% 234.89% 209.94% 201.21% 224.23% 244.59% 100.00%
Total Cost 5,718 5,556 5,246 4,956 5,051 5,532 5,204 1.58%
  YoY % 2.92% 5.91% 5.85% -1.88% -8.69% 6.30% -
  Horiz. % 109.88% 106.76% 100.81% 95.23% 97.06% 106.30% 100.00%
Net Worth 31,576 30,593 30,815 30,388 29,475 50,010 51,999 -7.97%
  YoY % 3.21% -0.72% 1.41% 3.10% -41.06% -3.83% -
  Horiz. % 60.72% 58.83% 59.26% 58.44% 56.68% 96.17% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 31,576 30,593 30,815 30,388 29,475 50,010 51,999 -7.97%
  YoY % 3.21% -0.72% 1.41% 3.10% -41.06% -3.83% -
  Horiz. % 60.72% 58.83% 59.26% 58.44% 56.68% 96.17% 100.00%
NOSH 19,137 19,120 19,140 19,233 19,391 39,378 39,393 -11.33%
  YoY % 0.09% -0.10% -0.48% -0.82% -50.76% -0.04% -
  Horiz. % 48.58% 48.54% 48.59% 48.82% 49.22% 99.96% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 11.05 % 8.59 % 10.28 % 11.23 % 9.17 % 12.08 % 16.66 % -6.61%
  YoY % 28.64% -16.44% -8.46% 22.46% -24.09% -27.49% -
  Horiz. % 66.33% 51.56% 61.70% 67.41% 55.04% 72.51% 100.00%
ROE 2.25 % 1.71 % 1.95 % 2.06 % 1.73 % 1.52 % 2.00 % 1.98%
  YoY % 31.58% -12.31% -5.34% 19.08% 13.82% -24.00% -
  Horiz. % 112.50% 85.50% 97.50% 103.00% 86.50% 76.00% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 33.59 31.79 30.55 29.03 28.68 15.98 15.85 13.33%
  YoY % 5.66% 4.06% 5.24% 1.22% 79.47% 0.82% -
  Horiz. % 211.92% 200.57% 192.74% 183.15% 180.95% 100.82% 100.00%
EPS 3.71 2.73 3.14 3.26 2.63 1.93 2.64 5.83%
  YoY % 35.90% -13.06% -3.68% 23.95% 36.27% -26.89% -
  Horiz. % 140.53% 103.41% 118.94% 123.48% 99.62% 73.11% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.6500 1.6000 1.6100 1.5800 1.5200 1.2700 1.3200 3.79%
  YoY % 3.12% -0.62% 1.90% 3.95% 19.69% -3.79% -
  Horiz. % 125.00% 121.21% 121.97% 119.70% 115.15% 96.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 20,504
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 31.35 29.64 28.52 27.23 27.12 30.69 30.45 0.49%
  YoY % 5.77% 3.93% 4.74% 0.41% -11.63% 0.79% -
  Horiz. % 102.96% 97.34% 93.66% 89.43% 89.06% 100.79% 100.00%
EPS 3.46 2.55 2.93 3.06 2.49 3.71 5.07 -6.17%
  YoY % 35.69% -12.97% -4.25% 22.89% -32.88% -26.82% -
  Horiz. % 68.24% 50.30% 57.79% 60.36% 49.11% 73.18% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.5400 1.4921 1.5029 1.4821 1.4375 2.4391 2.5361 -7.97%
  YoY % 3.21% -0.72% 1.40% 3.10% -41.06% -3.82% -
  Horiz. % 60.72% 58.83% 59.26% 58.44% 56.68% 96.18% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.9700 2.4000 2.0300 1.4000 1.1200 2.4000 1.6200 -
P/RPS 5.87 7.55 6.65 4.82 3.91 15.02 10.22 -8.82%
  YoY % -22.25% 13.53% 37.97% 23.27% -73.97% 46.97% -
  Horiz. % 57.44% 73.87% 65.07% 47.16% 38.26% 146.97% 100.00%
P/EPS 53.10 87.91 64.65 42.94 42.59 124.35 61.36 -2.38%
  YoY % -39.60% 35.98% 50.56% 0.82% -65.75% 102.66% -
  Horiz. % 86.54% 143.27% 105.36% 69.98% 69.41% 202.66% 100.00%
EY 1.88 1.14 1.55 2.33 2.35 0.80 1.63 2.41%
  YoY % 64.91% -26.45% -33.48% -0.85% 193.75% -50.92% -
  Horiz. % 115.34% 69.94% 95.09% 142.94% 144.17% 49.08% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.19 1.50 1.26 0.89 0.74 1.89 1.23 -0.55%
  YoY % -20.67% 19.05% 41.57% 20.27% -60.85% 53.66% -
  Horiz. % 96.75% 121.95% 102.44% 72.36% 60.16% 153.66% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 26/11/14 13/11/13 27/11/12 10/11/11 29/11/10 25/11/09 -
Price 2.2500 1.9700 2.1000 1.4000 1.1700 1.4000 1.7200 -
P/RPS 6.70 6.20 6.87 4.82 4.08 8.76 10.85 -7.72%
  YoY % 8.06% -9.75% 42.53% 18.14% -53.42% -19.26% -
  Horiz. % 61.75% 57.14% 63.32% 44.42% 37.60% 80.74% 100.00%
P/EPS 60.65 72.16 66.88 42.94 44.49 72.54 65.15 -1.19%
  YoY % -15.95% 7.89% 55.75% -3.48% -38.67% 11.34% -
  Horiz. % 93.09% 110.76% 102.66% 65.91% 68.29% 111.34% 100.00%
EY 1.65 1.39 1.50 2.33 2.25 1.38 1.53 1.27%
  YoY % 18.71% -7.33% -35.62% 3.56% 63.04% -9.80% -
  Horiz. % 107.84% 90.85% 98.04% 152.29% 147.06% 90.20% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.36 1.23 1.30 0.89 0.77 1.10 1.30 0.75%
  YoY % 10.57% -5.38% 46.07% 15.58% -30.00% -15.38% -
  Horiz. % 104.62% 94.62% 100.00% 68.46% 59.23% 84.62% 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.
 


 

239  441  452  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BARAKAH 0.07-0.015 
 LAMBO 0.065-0.005 
 ARMADA 0.19-0.005 
 PHB 0.0250.00 
 VC-PA 0.07-0.005 
 IMPIANA 0.035-0.01 
 LAMBO-WB 0.010.00 
 NIHSIN-WB 0.06-0.02 
 TIGER 0.045+0.005 
 IOIPG 1.190.00 
Partners & Brokers