Highlights

[ADVPKG] YoY Quarter Result on 2014-09-30 [#3]

Stock [ADVPKG]: ADVANCE PACKAGING TECHNOLOGY (M) BHD
Announcement Date 26-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     16.26%    YoY -     -13.14%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 6,682 6,236 6,428 6,078 5,847 5,583 5,561 3.11%
  YoY % 7.15% -2.99% 5.76% 3.95% 4.73% 0.40% -
  Horiz. % 120.16% 112.14% 115.59% 109.30% 105.14% 100.40% 100.00%
PBT 609 745 960 736 812 835 706 -2.43%
  YoY % -18.26% -22.40% 30.43% -9.36% -2.75% 18.27% -
  Horiz. % 86.26% 105.52% 135.98% 104.25% 115.01% 118.27% 100.00%
Tax -131 -160 -250 -214 -211 -208 -196 -6.49%
  YoY % 18.12% 36.00% -16.82% -1.42% -1.44% -6.12% -
  Horiz. % 66.84% 81.63% 127.55% 109.18% 107.65% 106.12% 100.00%
NP 478 585 710 522 601 627 510 -1.07%
  YoY % -18.29% -17.61% 36.02% -13.14% -4.15% 22.94% -
  Horiz. % 93.73% 114.71% 139.22% 102.35% 117.84% 122.94% 100.00%
NP to SH 478 585 710 522 601 627 510 -1.07%
  YoY % -18.29% -17.61% 36.02% -13.14% -4.15% 22.94% -
  Horiz. % 93.73% 114.71% 139.22% 102.35% 117.84% 122.94% 100.00%
Tax Rate 21.51 % 21.48 % 26.04 % 29.08 % 25.99 % 24.91 % 27.76 % -4.16%
  YoY % 0.14% -17.51% -10.45% 11.89% 4.34% -10.27% -
  Horiz. % 77.49% 77.38% 93.80% 104.76% 93.62% 89.73% 100.00%
Total Cost 6,204 5,651 5,718 5,556 5,246 4,956 5,051 3.48%
  YoY % 9.79% -1.17% 2.92% 5.91% 5.85% -1.88% -
  Horiz. % 122.83% 111.88% 113.21% 110.00% 103.86% 98.12% 100.00%
Net Worth 31,152 31,725 31,576 30,593 30,815 30,388 29,475 0.93%
  YoY % -1.81% 0.47% 3.21% -0.72% 1.41% 3.10% -
  Horiz. % 105.69% 107.64% 107.13% 103.79% 104.55% 103.10% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 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
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 31,152 31,725 31,576 30,593 30,815 30,388 29,475 0.93%
  YoY % -1.81% 0.47% 3.21% -0.72% 1.41% 3.10% -
  Horiz. % 105.69% 107.64% 107.13% 103.79% 104.55% 103.10% 100.00%
NOSH 19,112 19,112 19,137 19,120 19,140 19,233 19,391 -0.24%
  YoY % 0.00% -0.13% 0.09% -0.10% -0.48% -0.82% -
  Horiz. % 98.56% 98.56% 98.69% 98.60% 98.70% 99.18% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 7.15 % 9.38 % 11.05 % 8.59 % 10.28 % 11.23 % 9.17 % -4.06%
  YoY % -23.77% -15.11% 28.64% -16.44% -8.46% 22.46% -
  Horiz. % 77.97% 102.29% 120.50% 93.68% 112.10% 122.46% 100.00%
ROE 1.53 % 1.84 % 2.25 % 1.71 % 1.95 % 2.06 % 1.73 % -2.02%
  YoY % -16.85% -18.22% 31.58% -12.31% -5.34% 19.08% -
  Horiz. % 88.44% 106.36% 130.06% 98.84% 112.72% 119.08% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 34.96 32.63 33.59 31.79 30.55 29.03 28.68 3.35%
  YoY % 7.14% -2.86% 5.66% 4.06% 5.24% 1.22% -
  Horiz. % 121.90% 113.77% 117.12% 110.84% 106.52% 101.22% 100.00%
EPS 2.50 3.06 3.71 2.73 3.14 3.26 2.63 -0.84%
  YoY % -18.30% -17.52% 35.90% -13.06% -3.68% 23.95% -
  Horiz. % 95.06% 116.35% 141.06% 103.80% 119.39% 123.95% 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 1.6300 1.6600 1.6500 1.6000 1.6100 1.5800 1.5200 1.17%
  YoY % -1.81% 0.61% 3.12% -0.62% 1.90% 3.95% -
  Horiz. % 107.24% 109.21% 108.55% 105.26% 105.92% 103.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 20,504
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 32.59 30.41 31.35 29.64 28.52 27.23 27.12 3.11%
  YoY % 7.17% -3.00% 5.77% 3.93% 4.74% 0.41% -
  Horiz. % 120.17% 112.13% 115.60% 109.29% 105.16% 100.41% 100.00%
EPS 2.33 2.85 3.46 2.55 2.93 3.06 2.49 -1.10%
  YoY % -18.25% -17.63% 35.69% -12.97% -4.25% 22.89% -
  Horiz. % 93.57% 114.46% 138.96% 102.41% 117.67% 122.89% 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 1.5193 1.5473 1.5400 1.4921 1.5029 1.4821 1.4375 0.93%
  YoY % -1.81% 0.47% 3.21% -0.72% 1.40% 3.10% -
  Horiz. % 105.69% 107.64% 107.13% 103.80% 104.55% 103.10% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 2.1500 2.2800 1.9700 2.4000 2.0300 1.4000 1.1200 -
P/RPS 6.15 6.99 5.87 7.55 6.65 4.82 3.91 7.83%
  YoY % -12.02% 19.08% -22.25% 13.53% 37.97% 23.27% -
  Horiz. % 157.29% 178.77% 150.13% 193.09% 170.08% 123.27% 100.00%
P/EPS 85.96 74.49 53.10 87.91 64.65 42.94 42.59 12.40%
  YoY % 15.40% 40.28% -39.60% 35.98% 50.56% 0.82% -
  Horiz. % 201.83% 174.90% 124.68% 206.41% 151.80% 100.82% 100.00%
EY 1.16 1.34 1.88 1.14 1.55 2.33 2.35 -11.09%
  YoY % -13.43% -28.72% 64.91% -26.45% -33.48% -0.85% -
  Horiz. % 49.36% 57.02% 80.00% 48.51% 65.96% 99.15% 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 1.32 1.37 1.19 1.50 1.26 0.89 0.74 10.12%
  YoY % -3.65% 15.13% -20.67% 19.05% 41.57% 20.27% -
  Horiz. % 178.38% 185.14% 160.81% 202.70% 170.27% 120.27% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 28/11/17 29/11/16 25/11/15 26/11/14 13/11/13 27/11/12 10/11/11 -
Price 2.1900 2.2000 2.2500 1.9700 2.1000 1.4000 1.1700 -
P/RPS 6.26 6.74 6.70 6.20 6.87 4.82 4.08 7.39%
  YoY % -7.12% 0.60% 8.06% -9.75% 42.53% 18.14% -
  Horiz. % 153.43% 165.20% 164.22% 151.96% 168.38% 118.14% 100.00%
P/EPS 87.56 71.87 60.65 72.16 66.88 42.94 44.49 11.93%
  YoY % 21.83% 18.50% -15.95% 7.89% 55.75% -3.48% -
  Horiz. % 196.81% 161.54% 136.32% 162.19% 150.33% 96.52% 100.00%
EY 1.14 1.39 1.65 1.39 1.50 2.33 2.25 -10.70%
  YoY % -17.99% -15.76% 18.71% -7.33% -35.62% 3.56% -
  Horiz. % 50.67% 61.78% 73.33% 61.78% 66.67% 103.56% 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 1.34 1.33 1.36 1.23 1.30 0.89 0.77 9.66%
  YoY % 0.75% -2.21% 10.57% -5.38% 46.07% 15.58% -
  Horiz. % 174.03% 172.73% 176.62% 159.74% 168.83% 115.58% 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.
 


 

369  383  464  1044 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.11+0.02 
 TDM 0.31+0.035 
 PUC 0.05+0.015 
 SANICHI 0.055-0.005 
 HSI-C7K 0.26-0.005 
 ARMADA 0.465-0.01 
 RSAWIT 0.34+0.04 
 INSAS-WB 0.0050.00 
 MUDAJYA 0.420.00 
 FGV 1.44+0.12 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
2. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
3. Share that will rise 500% in 2020 Herbert
4. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
7. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Am I a Chinese Chauvinistic? Sslee blog
Partners & Brokers