Highlights

[ADVPKG] YoY 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 -     -65.06%    YoY -     -74.81%
Quarter Report


View:


Show?  YoY % Horiz. %

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 6,439 6,396 6,408 5,720 5,566 5,917 5,062 4.09%
  YoY % 0.67% -0.19% 12.03% 2.77% -5.93% 16.89% -
  Horiz. % 127.20% 126.35% 126.59% 113.00% 109.96% 116.89% 100.00%
PBT 11 99 585 341 605 699 416 -45.40%
  YoY % -88.89% -83.08% 71.55% -43.64% -13.45% 68.03% -
  Horiz. % 2.64% 23.80% 140.62% 81.97% 145.43% 168.03% 100.00%
Tax -69 68 78 59 -161 -132 -121 -8.93%
  YoY % -201.47% -12.82% 32.20% 136.65% -21.97% -9.09% -
  Horiz. % 57.02% -56.20% -64.46% -48.76% 133.06% 109.09% 100.00%
NP -58 167 663 400 444 567 295 -
  YoY % -134.73% -74.81% 65.75% -9.91% -21.69% 92.20% -
  Horiz. % -19.66% 56.61% 224.75% 135.59% 150.51% 192.20% 100.00%
NP to SH -58 167 663 400 444 567 295 -
  YoY % -134.73% -74.81% 65.75% -9.91% -21.69% 92.20% -
  Horiz. % -19.66% 56.61% 224.75% 135.59% 150.51% 192.20% 100.00%
Tax Rate 627.27 % -68.69 % -13.33 % -17.30 % 26.61 % 18.88 % 29.09 % 66.80%
  YoY % 1,013.19% -415.30% 22.95% -165.01% 40.94% -35.10% -
  Horiz. % 2,156.31% -236.13% -45.82% -59.47% 91.47% 64.90% 100.00%
Total Cost 6,497 6,229 5,745 5,320 5,122 5,350 4,767 5.29%
  YoY % 4.30% 8.42% 7.99% 3.87% -4.26% 12.23% -
  Horiz. % 136.29% 130.67% 120.52% 111.60% 107.45% 112.23% 100.00%
Net Worth 29,814 30,196 31,343 30,813 30,237 30,457 29,883 -0.04%
  YoY % -1.27% -3.66% 1.72% 1.90% -0.72% 1.92% -
  Horiz. % 99.77% 101.05% 104.89% 103.11% 101.19% 101.92% 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 764 1,146 1,146 1,148 765 766 766 -0.04%
  YoY % -33.33% 0.00% -0.14% 50.01% -0.09% -0.00% -
  Horiz. % 99.77% 149.66% 149.66% 149.87% 99.91% 100.00% 100.00%
Div Payout % - % 686.66 % 172.96 % 287.08 % 172.41 % 135.14 % 259.74 % -
  YoY % 0.00% 297.01% -39.75% 66.51% 27.58% -47.97% -
  Horiz. % 0.00% 264.36% 66.59% 110.53% 66.38% 52.03% 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 30,813 30,237 30,457 29,883 -0.04%
  YoY % -1.27% -3.66% 1.72% 1.90% -0.72% 1.92% -
  Horiz. % 99.77% 101.05% 104.89% 103.11% 101.19% 101.92% 100.00%
NOSH 19,112 19,112 19,112 19,138 19,137 19,155 19,155 -0.04%
  YoY % 0.00% 0.00% -0.14% 0.00% -0.09% -0.00% -
  Horiz. % 99.77% 99.77% 99.77% 99.91% 99.91% 100.00% 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 -0.90 % 2.61 % 10.35 % 6.99 % 7.98 % 9.58 % 5.83 % -
  YoY % -134.48% -74.78% 48.07% -12.41% -16.70% 64.32% -
  Horiz. % -15.44% 44.77% 177.53% 119.90% 136.88% 164.32% 100.00%
ROE -0.19 % 0.55 % 2.12 % 1.30 % 1.47 % 1.86 % 0.99 % -
  YoY % -134.55% -74.06% 63.08% -11.56% -20.97% 87.88% -
  Horiz. % -19.19% 55.56% 214.14% 131.31% 148.48% 187.88% 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 33.69 33.47 33.53 29.89 29.08 30.89 26.43 4.13%
  YoY % 0.66% -0.18% 12.18% 2.79% -5.86% 16.87% -
  Horiz. % 127.47% 126.64% 126.86% 113.09% 110.03% 116.87% 100.00%
EPS -0.30 0.87 3.47 2.09 2.32 2.96 1.54 -
  YoY % -134.48% -74.93% 66.03% -9.91% -21.62% 92.21% -
  Horiz. % -19.48% 56.49% 225.32% 135.71% 150.65% 192.21% 100.00%
DPS 4.00 6.00 6.00 6.00 4.00 4.00 4.00 -
  YoY % -33.33% 0.00% 0.00% 50.00% 0.00% 0.00% -
  Horiz. % 100.00% 150.00% 150.00% 150.00% 100.00% 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 31.40 31.19 31.25 27.90 27.15 28.86 24.69 4.09%
  YoY % 0.67% -0.19% 12.01% 2.76% -5.93% 16.89% -
  Horiz. % 127.18% 126.33% 126.57% 113.00% 109.96% 116.89% 100.00%
EPS -0.28 0.81 3.23 1.95 2.17 2.77 1.44 -
  YoY % -134.57% -74.92% 65.64% -10.14% -21.66% 92.36% -
  Horiz. % -19.44% 56.25% 224.31% 135.42% 150.69% 192.36% 100.00%
DPS 3.73 5.59 5.59 5.60 3.73 3.74 3.74 -0.04%
  YoY % -33.27% 0.00% -0.18% 50.13% -0.27% 0.00% -
  Horiz. % 99.73% 149.47% 149.47% 149.73% 99.73% 100.00% 100.00%
NAPS 1.4541 1.4727 1.5287 1.5028 1.4747 1.4854 1.4574 -0.04%
  YoY % -1.26% -3.66% 1.72% 1.91% -0.72% 1.92% -
  Horiz. % 99.77% 101.05% 104.89% 103.12% 101.19% 101.92% 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 5.76 6.04 6.68 7.63 7.36 6.28 5.34 1.27%
  YoY % -4.64% -9.58% -12.45% 3.67% 17.20% 17.60% -
  Horiz. % 107.87% 113.11% 125.09% 142.88% 137.83% 117.60% 100.00%
P/EPS -639.26 231.18 64.57 109.09 92.24 65.54 91.56 -
  YoY % -376.52% 258.03% -40.81% 18.27% 40.74% -28.42% -
  Horiz. % -698.19% 252.49% 70.52% 119.15% 100.74% 71.58% 100.00%
EY -0.16 0.43 1.55 0.92 1.08 1.53 1.09 -
  YoY % -137.21% -72.26% 68.48% -14.81% -29.41% 40.37% -
  Horiz. % -14.68% 39.45% 142.20% 84.40% 99.08% 140.37% 100.00%
DY 2.06 2.97 2.68 2.63 1.87 2.06 2.84 -5.21%
  YoY % -30.64% 10.82% 1.90% 40.64% -9.22% -27.46% -
  Horiz. % 72.54% 104.58% 94.37% 92.61% 65.85% 72.54% 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 5.70 5.74 6.71 7.70 7.50 6.47 5.71 -0.03%
  YoY % -0.70% -14.46% -12.86% 2.67% 15.92% 13.31% -
  Horiz. % 99.82% 100.53% 117.51% 134.85% 131.35% 113.31% 100.00%
P/EPS -632.67 219.73 64.86 110.05 93.97 67.57 98.05 -
  YoY % -387.93% 238.78% -41.06% 17.11% 39.07% -31.09% -
  Horiz. % -645.25% 224.10% 66.15% 112.24% 95.84% 68.91% 100.00%
EY -0.16 0.46 1.54 0.91 1.06 1.48 1.02 -
  YoY % -134.78% -70.13% 69.23% -14.15% -28.38% 45.10% -
  Horiz. % -15.69% 45.10% 150.98% 89.22% 103.92% 145.10% 100.00%
DY 2.08 3.13 2.67 2.61 1.83 2.00 2.65 -3.95%
  YoY % -33.55% 17.23% 2.30% 42.62% -8.50% -24.53% -
  Horiz. % 78.49% 118.11% 100.75% 98.49% 69.06% 75.47% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers