Highlights

[ADVPKG] YoY TTM 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 -     -4.56%    YoY -     -7.72%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 23,123 25,375 24,918 26,466 25,870 24,961 24,028 -0.64%
  YoY % -8.87% 1.83% -5.85% 2.30% 3.64% 3.88% -
  Horiz. % 96.23% 105.61% 103.70% 110.15% 107.67% 103.88% 100.00%
PBT 34 1,287 1,864 3,376 3,893 2,968 3,510 -53.81%
  YoY % -97.36% -30.95% -44.79% -13.28% 31.17% -15.44% -
  Horiz. % 0.97% 36.67% 53.11% 96.18% 110.91% 84.56% 100.00%
Tax -168 -18 -193 -760 -1,058 -827 -955 -25.14%
  YoY % -833.33% 90.67% 74.61% 28.17% -27.93% 13.40% -
  Horiz. % 17.59% 1.88% 20.21% 79.58% 110.79% 86.60% 100.00%
NP -134 1,269 1,671 2,616 2,835 2,141 2,555 -
  YoY % -110.56% -24.06% -36.12% -7.72% 32.41% -16.20% -
  Horiz. % -5.24% 49.67% 65.40% 102.39% 110.96% 83.80% 100.00%
NP to SH -134 1,269 1,671 2,616 2,835 2,141 2,555 -
  YoY % -110.56% -24.06% -36.12% -7.72% 32.41% -16.20% -
  Horiz. % -5.24% 49.67% 65.40% 102.39% 110.96% 83.80% 100.00%
Tax Rate 494.12 % 1.40 % 10.35 % 22.51 % 27.18 % 27.86 % 27.21 % 62.09%
  YoY % 35,194.29% -86.47% -54.02% -17.18% -2.44% 2.39% -
  Horiz. % 1,815.95% 5.15% 38.04% 82.73% 99.89% 102.39% 100.00%
Total Cost 23,257 24,106 23,247 23,850 23,035 22,820 21,473 1.34%
  YoY % -3.52% 3.70% -2.53% 3.54% 0.94% 6.27% -
  Horiz. % 108.31% 112.26% 108.26% 111.07% 107.27% 106.27% 100.00%
Net Worth 29,241 30,579 31,152 31,725 31,576 30,593 30,815 -0.87%
  YoY % -4.38% -1.84% -1.81% 0.47% 3.21% -0.72% -
  Horiz. % 94.89% 99.23% 101.09% 102.95% 102.47% 99.28% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 1,146 1,911 2,293 2,294 1,912 2,294 2,684 -13.21%
  YoY % -40.00% -16.67% -0.04% 19.99% -16.68% -14.52% -
  Horiz. % 42.72% 71.19% 85.43% 85.47% 71.23% 85.48% 100.00%
Div Payout % - % 150.61 % 137.25 % 87.71 % 67.44 % 107.18 % 105.07 % -
  YoY % 0.00% 9.73% 56.48% 30.06% -37.08% 2.01% -
  Horiz. % 0.00% 143.34% 130.63% 83.48% 64.19% 102.01% 100.00%
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 29,241 30,579 31,152 31,725 31,576 30,593 30,815 -0.87%
  YoY % -4.38% -1.84% -1.81% 0.47% 3.21% -0.72% -
  Horiz. % 94.89% 99.23% 101.09% 102.95% 102.47% 99.28% 100.00%
NOSH 19,112 19,112 19,112 19,112 19,137 19,120 19,140 -0.02%
  YoY % 0.00% 0.00% 0.00% -0.13% 0.09% -0.10% -
  Horiz. % 99.85% 99.85% 99.85% 99.85% 99.99% 99.90% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -0.58 % 5.00 % 6.71 % 9.88 % 10.96 % 8.58 % 10.63 % -
  YoY % -111.60% -25.48% -32.09% -9.85% 27.74% -19.29% -
  Horiz. % -5.46% 47.04% 63.12% 92.94% 103.10% 80.71% 100.00%
ROE -0.46 % 4.15 % 5.36 % 8.25 % 8.98 % 7.00 % 8.29 % -
  YoY % -111.08% -22.57% -35.03% -8.13% 28.29% -15.56% -
  Horiz. % -5.55% 50.06% 64.66% 99.52% 108.32% 84.44% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 120.99 132.77 130.38 138.48 135.18 130.54 125.54 -0.61%
  YoY % -8.87% 1.83% -5.85% 2.44% 3.55% 3.98% -
  Horiz. % 96.38% 105.76% 103.86% 110.31% 107.68% 103.98% 100.00%
EPS -0.70 6.64 8.74 13.69 14.81 11.20 13.35 -
  YoY % -110.54% -24.03% -36.16% -7.56% 32.23% -16.10% -
  Horiz. % -5.24% 49.74% 65.47% 102.55% 110.94% 83.90% 100.00%
DPS 6.00 10.00 12.00 12.00 10.00 12.00 14.00 -13.16%
  YoY % -40.00% -16.67% 0.00% 20.00% -16.67% -14.29% -
  Horiz. % 42.86% 71.43% 85.71% 85.71% 71.43% 85.71% 100.00%
NAPS 1.5300 1.6000 1.6300 1.6600 1.6500 1.6000 1.6100 -0.85%
  YoY % -4.38% -1.84% -1.81% 0.61% 3.12% -0.62% -
  Horiz. % 95.03% 99.38% 101.24% 103.11% 102.48% 99.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 19,142
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 120.79 132.56 130.17 138.26 135.14 130.39 125.52 -0.64%
  YoY % -8.88% 1.84% -5.85% 2.31% 3.64% 3.88% -
  Horiz. % 96.23% 105.61% 103.70% 110.15% 107.66% 103.88% 100.00%
EPS -0.70 6.63 8.73 13.67 14.81 11.18 13.35 -
  YoY % -110.56% -24.05% -36.14% -7.70% 32.47% -16.25% -
  Horiz. % -5.24% 49.66% 65.39% 102.40% 110.94% 83.75% 100.00%
DPS 5.99 9.98 11.98 11.99 9.99 11.99 14.02 -13.21%
  YoY % -39.98% -16.69% -0.08% 20.02% -16.68% -14.48% -
  Horiz. % 42.72% 71.18% 85.45% 85.52% 71.26% 85.52% 100.00%
NAPS 1.5275 1.5974 1.6274 1.6573 1.6495 1.5982 1.6098 -0.87%
  YoY % -4.38% -1.84% -1.80% 0.47% 3.21% -0.72% -
  Horiz. % 94.89% 99.23% 101.09% 102.95% 102.47% 99.28% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 2.1200 1.9500 2.1500 2.2800 1.9700 2.4000 2.0300 -
P/RPS 1.75 1.47 1.65 1.65 1.46 1.84 1.62 1.29%
  YoY % 19.05% -10.91% 0.00% 13.01% -20.65% 13.58% -
  Horiz. % 108.02% 90.74% 101.85% 101.85% 90.12% 113.58% 100.00%
P/EPS -302.37 29.37 24.59 16.66 13.30 21.43 15.21 -
  YoY % -1,129.52% 19.44% 47.60% 25.26% -37.94% 40.89% -
  Horiz. % -1,987.97% 193.10% 161.67% 109.53% 87.44% 140.89% 100.00%
EY -0.33 3.41 4.07 6.00 7.52 4.67 6.58 -
  YoY % -109.68% -16.22% -32.17% -20.21% 61.03% -29.03% -
  Horiz. % -5.02% 51.82% 61.85% 91.19% 114.29% 70.97% 100.00%
DY 2.83 5.13 5.58 5.26 5.08 5.00 6.90 -13.80%
  YoY % -44.83% -8.06% 6.08% 3.54% 1.60% -27.54% -
  Horiz. % 41.01% 74.35% 80.87% 76.23% 73.62% 72.46% 100.00%
P/NAPS 1.39 1.22 1.32 1.37 1.19 1.50 1.26 1.65%
  YoY % 13.93% -7.58% -3.65% 15.13% -20.67% 19.05% -
  Horiz. % 110.32% 96.83% 104.76% 108.73% 94.44% 119.05% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 28/11/19 28/11/18 28/11/17 29/11/16 25/11/15 26/11/14 13/11/13 -
Price 2.2000 2.0000 2.1900 2.2000 2.2500 1.9700 2.1000 -
P/RPS 1.82 1.51 1.68 1.59 1.66 1.51 1.67 1.44%
  YoY % 20.53% -10.12% 5.66% -4.22% 9.93% -9.58% -
  Horiz. % 108.98% 90.42% 100.60% 95.21% 99.40% 90.42% 100.00%
P/EPS -313.78 30.12 25.05 16.07 15.19 17.59 15.73 -
  YoY % -1,141.77% 20.24% 55.88% 5.79% -13.64% 11.82% -
  Horiz. % -1,994.79% 191.48% 159.25% 102.16% 96.57% 111.82% 100.00%
EY -0.32 3.32 3.99 6.22 6.58 5.68 6.36 -
  YoY % -109.64% -16.79% -35.85% -5.47% 15.85% -10.69% -
  Horiz. % -5.03% 52.20% 62.74% 97.80% 103.46% 89.31% 100.00%
DY 2.73 5.00 5.48 5.45 4.44 6.09 6.67 -13.83%
  YoY % -45.40% -8.76% 0.55% 22.75% -27.09% -8.70% -
  Horiz. % 40.93% 74.96% 82.16% 81.71% 66.57% 91.30% 100.00%
P/NAPS 1.44 1.25 1.34 1.33 1.36 1.23 1.30 1.72%
  YoY % 15.20% -6.72% 0.75% -2.21% 10.57% -5.38% -
  Horiz. % 110.77% 96.15% 103.08% 102.31% 104.62% 94.62% 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.
 


 

131  396  454  1358 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.19-0.01 
 HSI-H8W 0.21+0.065 
 XOX 0.05-0.005 
 HSI-C7V 0.195-0.045 
 AIRASIA 1.03-0.08 
 ARMADA 0.305-0.03 
 AVI 0.155-0.005 
 PWRWELL 0.33-0.025 
 SAPNRG-WA 0.08-0.005 
 KNM 0.225-0.02 
Partners & Brokers