Highlights

[ADVPKG] YoY Quarter Result on 2013-09-30 [#3]

Stock [ADVPKG]: ADVANCE PACKAGING TECHNOLOGY (M) BHD
Announcement Date 13-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     -24.69%    YoY -     -4.15%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 6,236 6,428 6,078 5,847 5,583 5,561 6,292 -0.15%
  YoY % -2.99% 5.76% 3.95% 4.73% 0.40% -11.62% -
  Horiz. % 99.11% 102.16% 96.60% 92.93% 88.73% 88.38% 100.00%
PBT 745 960 736 812 835 706 1,090 -6.14%
  YoY % -22.40% 30.43% -9.36% -2.75% 18.27% -35.23% -
  Horiz. % 68.35% 88.07% 67.52% 74.50% 76.61% 64.77% 100.00%
Tax -160 -250 -214 -211 -208 -196 -330 -11.36%
  YoY % 36.00% -16.82% -1.42% -1.44% -6.12% 40.61% -
  Horiz. % 48.48% 75.76% 64.85% 63.94% 63.03% 59.39% 100.00%
NP 585 710 522 601 627 510 760 -4.26%
  YoY % -17.61% 36.02% -13.14% -4.15% 22.94% -32.89% -
  Horiz. % 76.97% 93.42% 68.68% 79.08% 82.50% 67.11% 100.00%
NP to SH 585 710 522 601 627 510 760 -4.26%
  YoY % -17.61% 36.02% -13.14% -4.15% 22.94% -32.89% -
  Horiz. % 76.97% 93.42% 68.68% 79.08% 82.50% 67.11% 100.00%
Tax Rate 21.48 % 26.04 % 29.08 % 25.99 % 24.91 % 27.76 % 30.28 % -5.56%
  YoY % -17.51% -10.45% 11.89% 4.34% -10.27% -8.32% -
  Horiz. % 70.94% 86.00% 96.04% 85.83% 82.27% 91.68% 100.00%
Total Cost 5,651 5,718 5,556 5,246 4,956 5,051 5,532 0.36%
  YoY % -1.17% 2.92% 5.91% 5.85% -1.88% -8.69% -
  Horiz. % 102.15% 103.36% 100.43% 94.83% 89.59% 91.31% 100.00%
Net Worth 31,725 31,576 30,593 30,815 30,388 29,475 50,010 -7.30%
  YoY % 0.47% 3.21% -0.72% 1.41% 3.10% -41.06% -
  Horiz. % 63.44% 63.14% 61.17% 61.62% 60.76% 58.94% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 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
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 31,725 31,576 30,593 30,815 30,388 29,475 50,010 -7.30%
  YoY % 0.47% 3.21% -0.72% 1.41% 3.10% -41.06% -
  Horiz. % 63.44% 63.14% 61.17% 61.62% 60.76% 58.94% 100.00%
NOSH 19,112 19,137 19,120 19,140 19,233 19,391 39,378 -11.34%
  YoY % -0.13% 0.09% -0.10% -0.48% -0.82% -50.76% -
  Horiz. % 48.53% 48.60% 48.56% 48.61% 48.84% 49.24% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 9.38 % 11.05 % 8.59 % 10.28 % 11.23 % 9.17 % 12.08 % -4.12%
  YoY % -15.11% 28.64% -16.44% -8.46% 22.46% -24.09% -
  Horiz. % 77.65% 91.47% 71.11% 85.10% 92.96% 75.91% 100.00%
ROE 1.84 % 2.25 % 1.71 % 1.95 % 2.06 % 1.73 % 1.52 % 3.23%
  YoY % -18.22% 31.58% -12.31% -5.34% 19.08% 13.82% -
  Horiz. % 121.05% 148.03% 112.50% 128.29% 135.53% 113.82% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 32.63 33.59 31.79 30.55 29.03 28.68 15.98 12.62%
  YoY % -2.86% 5.66% 4.06% 5.24% 1.22% 79.47% -
  Horiz. % 204.19% 210.20% 198.94% 191.18% 181.66% 179.47% 100.00%
EPS 3.06 3.71 2.73 3.14 3.26 2.63 1.93 7.98%
  YoY % -17.52% 35.90% -13.06% -3.68% 23.95% 36.27% -
  Horiz. % 158.55% 192.23% 141.45% 162.69% 168.91% 136.27% 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 1.6600 1.6500 1.6000 1.6100 1.5800 1.5200 1.2700 4.56%
  YoY % 0.61% 3.12% -0.62% 1.90% 3.95% 19.69% -
  Horiz. % 130.71% 129.92% 125.98% 126.77% 124.41% 119.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 20,504
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 30.41 31.35 29.64 28.52 27.23 27.12 30.69 -0.15%
  YoY % -3.00% 5.77% 3.93% 4.74% 0.41% -11.63% -
  Horiz. % 99.09% 102.15% 96.58% 92.93% 88.73% 88.37% 100.00%
EPS 2.85 3.46 2.55 2.93 3.06 2.49 3.71 -4.30%
  YoY % -17.63% 35.69% -12.97% -4.25% 22.89% -32.88% -
  Horiz. % 76.82% 93.26% 68.73% 78.98% 82.48% 67.12% 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 1.5473 1.5400 1.4921 1.5029 1.4821 1.4375 2.4391 -7.30%
  YoY % 0.47% 3.21% -0.72% 1.40% 3.10% -41.06% -
  Horiz. % 63.44% 63.14% 61.17% 61.62% 60.76% 58.94% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.2800 1.9700 2.4000 2.0300 1.4000 1.1200 2.4000 -
P/RPS 6.99 5.87 7.55 6.65 4.82 3.91 15.02 -11.96%
  YoY % 19.08% -22.25% 13.53% 37.97% 23.27% -73.97% -
  Horiz. % 46.54% 39.08% 50.27% 44.27% 32.09% 26.03% 100.00%
P/EPS 74.49 53.10 87.91 64.65 42.94 42.59 124.35 -8.18%
  YoY % 40.28% -39.60% 35.98% 50.56% 0.82% -65.75% -
  Horiz. % 59.90% 42.70% 70.70% 51.99% 34.53% 34.25% 100.00%
EY 1.34 1.88 1.14 1.55 2.33 2.35 0.80 8.97%
  YoY % -28.72% 64.91% -26.45% -33.48% -0.85% 193.75% -
  Horiz. % 167.50% 235.00% 142.50% 193.75% 291.25% 293.75% 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 1.37 1.19 1.50 1.26 0.89 0.74 1.89 -5.22%
  YoY % 15.13% -20.67% 19.05% 41.57% 20.27% -60.85% -
  Horiz. % 72.49% 62.96% 79.37% 66.67% 47.09% 39.15% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 25/11/15 26/11/14 13/11/13 27/11/12 10/11/11 29/11/10 -
Price 2.2000 2.2500 1.9700 2.1000 1.4000 1.1700 1.4000 -
P/RPS 6.74 6.70 6.20 6.87 4.82 4.08 8.76 -4.27%
  YoY % 0.60% 8.06% -9.75% 42.53% 18.14% -53.42% -
  Horiz. % 76.94% 76.48% 70.78% 78.42% 55.02% 46.58% 100.00%
P/EPS 71.87 60.65 72.16 66.88 42.94 44.49 72.54 -0.15%
  YoY % 18.50% -15.95% 7.89% 55.75% -3.48% -38.67% -
  Horiz. % 99.08% 83.61% 99.48% 92.20% 59.19% 61.33% 100.00%
EY 1.39 1.65 1.39 1.50 2.33 2.25 1.38 0.12%
  YoY % -15.76% 18.71% -7.33% -35.62% 3.56% 63.04% -
  Horiz. % 100.72% 119.57% 100.72% 108.70% 168.84% 163.04% 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 1.33 1.36 1.23 1.30 0.89 0.77 1.10 3.21%
  YoY % -2.21% 10.57% -5.38% 46.07% 15.58% -30.00% -
  Horiz. % 120.91% 123.64% 111.82% 118.18% 80.91% 70.00% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers