Highlights

[ADVPKG] YoY Quarter Result on 2016-09-30 [#3]

Stock [ADVPKG]: ADVANCE PACKAGING TECHNOLOGY (M) BHD
Announcement Date 29-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     -34.42%    YoY -     -17.61%
Quarter Report


View:


Show?  YoY % Horiz. %

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 5,939 6,682 6,236 6,428 6,078 5,847 5,583 1.04%
  YoY % -11.12% 7.15% -2.99% 5.76% 3.95% 4.73% -
  Horiz. % 106.38% 119.68% 111.70% 115.14% 108.87% 104.73% 100.00%
PBT 277 609 745 960 736 812 835 -16.79%
  YoY % -54.52% -18.26% -22.40% 30.43% -9.36% -2.75% -
  Horiz. % 33.17% 72.93% 89.22% 114.97% 88.14% 97.25% 100.00%
Tax -61 -131 -160 -250 -214 -211 -208 -18.48%
  YoY % 53.44% 18.12% 36.00% -16.82% -1.42% -1.44% -
  Horiz. % 29.33% 62.98% 76.92% 120.19% 102.88% 101.44% 100.00%
NP 216 478 585 710 522 601 627 -16.27%
  YoY % -54.81% -18.29% -17.61% 36.02% -13.14% -4.15% -
  Horiz. % 34.45% 76.24% 93.30% 113.24% 83.25% 95.85% 100.00%
NP to SH 216 478 585 710 522 601 627 -16.27%
  YoY % -54.81% -18.29% -17.61% 36.02% -13.14% -4.15% -
  Horiz. % 34.45% 76.24% 93.30% 113.24% 83.25% 95.85% 100.00%
Tax Rate 22.02 % 21.51 % 21.48 % 26.04 % 29.08 % 25.99 % 24.91 % -2.03%
  YoY % 2.37% 0.14% -17.51% -10.45% 11.89% 4.34% -
  Horiz. % 88.40% 86.35% 86.23% 104.54% 116.74% 104.34% 100.00%
Total Cost 5,723 6,204 5,651 5,718 5,556 5,246 4,956 2.43%
  YoY % -7.75% 9.79% -1.17% 2.92% 5.91% 5.85% -
  Horiz. % 115.48% 125.18% 114.02% 115.38% 112.11% 105.85% 100.00%
Net Worth 30,579 31,152 31,725 31,576 30,593 30,815 30,388 0.10%
  YoY % -1.84% -1.81% 0.47% 3.21% -0.72% 1.41% -
  Horiz. % 100.63% 102.51% 104.40% 103.91% 100.67% 101.41% 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 - - - - - - - -
  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
30/09/18 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 31,576 30,593 30,815 30,388 0.10%
  YoY % -1.84% -1.81% 0.47% 3.21% -0.72% 1.41% -
  Horiz. % 100.63% 102.51% 104.40% 103.91% 100.67% 101.41% 100.00%
NOSH 19,112 19,112 19,112 19,137 19,120 19,140 19,233 -0.11%
  YoY % 0.00% 0.00% -0.13% 0.09% -0.10% -0.48% -
  Horiz. % 99.37% 99.37% 99.37% 99.50% 99.42% 99.52% 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 3.64 % 7.15 % 9.38 % 11.05 % 8.59 % 10.28 % 11.23 % -17.11%
  YoY % -49.09% -23.77% -15.11% 28.64% -16.44% -8.46% -
  Horiz. % 32.41% 63.67% 83.53% 98.40% 76.49% 91.54% 100.00%
ROE 0.71 % 1.53 % 1.84 % 2.25 % 1.71 % 1.95 % 2.06 % -16.26%
  YoY % -53.59% -16.85% -18.22% 31.58% -12.31% -5.34% -
  Horiz. % 34.47% 74.27% 89.32% 109.22% 83.01% 94.66% 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 31.07 34.96 32.63 33.59 31.79 30.55 29.03 1.14%
  YoY % -11.13% 7.14% -2.86% 5.66% 4.06% 5.24% -
  Horiz. % 107.03% 120.43% 112.40% 115.71% 109.51% 105.24% 100.00%
EPS 1.13 2.50 3.06 3.71 2.73 3.14 3.26 -16.18%
  YoY % -54.80% -18.30% -17.52% 35.90% -13.06% -3.68% -
  Horiz. % 34.66% 76.69% 93.87% 113.80% 83.74% 96.32% 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 1.6000 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 28.97 32.59 30.41 31.35 29.64 28.52 27.23 1.04%
  YoY % -11.11% 7.17% -3.00% 5.77% 3.93% 4.74% -
  Horiz. % 106.39% 119.68% 111.68% 115.13% 108.85% 104.74% 100.00%
EPS 1.05 2.33 2.85 3.46 2.55 2.93 3.06 -16.32%
  YoY % -54.94% -18.25% -17.63% 35.69% -12.97% -4.25% -
  Horiz. % 34.31% 76.14% 93.14% 113.07% 83.33% 95.75% 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 1.4914 1.5193 1.5473 1.5400 1.4921 1.5029 1.4821 0.10%
  YoY % -1.84% -1.81% 0.47% 3.21% -0.72% 1.40% -
  Horiz. % 100.63% 102.51% 104.40% 103.91% 100.67% 101.40% 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 6.28 6.15 6.99 5.87 7.55 6.65 4.82 4.51%
  YoY % 2.11% -12.02% 19.08% -22.25% 13.53% 37.97% -
  Horiz. % 130.29% 127.59% 145.02% 121.78% 156.64% 137.97% 100.00%
P/EPS 172.54 85.96 74.49 53.10 87.91 64.65 42.94 26.07%
  YoY % 100.72% 15.40% 40.28% -39.60% 35.98% 50.56% -
  Horiz. % 401.82% 200.19% 173.47% 123.66% 204.73% 150.56% 100.00%
EY 0.58 1.16 1.34 1.88 1.14 1.55 2.33 -20.68%
  YoY % -50.00% -13.43% -28.72% 64.91% -26.45% -33.48% -
  Horiz. % 24.89% 49.79% 57.51% 80.69% 48.93% 66.52% 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 1.22 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 6.44 6.26 6.74 6.70 6.20 6.87 4.82 4.95%
  YoY % 2.88% -7.12% 0.60% 8.06% -9.75% 42.53% -
  Horiz. % 133.61% 129.88% 139.83% 139.00% 128.63% 142.53% 100.00%
P/EPS 176.96 87.56 71.87 60.65 72.16 66.88 42.94 26.61%
  YoY % 102.10% 21.83% 18.50% -15.95% 7.89% 55.75% -
  Horiz. % 412.11% 203.91% 167.37% 141.24% 168.05% 155.75% 100.00%
EY 0.57 1.14 1.39 1.65 1.39 1.50 2.33 -20.91%
  YoY % -50.00% -17.99% -15.76% 18.71% -7.33% -35.62% -
  Horiz. % 24.46% 48.93% 59.66% 70.82% 59.66% 64.38% 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 1.25 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.
 


 

384  359  519  1006 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.44-0.005 
 SAPNRG 0.270.00 
 ISTONE 0.245+0.02 
 NETX 0.020.00 
 MTAG 0.475+0.035 
 ARMADA 0.41-0.01 
 HSI-C7F 0.33+0.02 
 HSI-H8B 0.225-0.02 
 SANICHI 0.05+0.005 
 KNM-WB 0.18-0.005 
Partners & Brokers