Highlights

[ADVPKG] YoY Quarter Result on 2020-06-30 [#2]

Stock [ADVPKG]: ADVANCE PACKAGING TECHNOLOGY (M) BHD
Announcement Date 26-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     111.54%    YoY -     6.80%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 5,831 5,586 6,180 6,765 7,467 7,576 6,503 -1.80%
  YoY % 4.39% -9.61% -8.65% -9.40% -1.44% 16.50% -
  Horiz. % 89.67% 85.90% 95.03% 104.03% 114.82% 116.50% 100.00%
PBT 152 125 358 465 1,249 1,337 682 -22.12%
  YoY % 21.60% -65.08% -23.01% -62.77% -6.58% 96.04% -
  Horiz. % 22.29% 18.33% 52.49% 68.18% 183.14% 196.04% 100.00%
Tax -42 -22 8 -94 -356 -372 -233 -24.82%
  YoY % -90.91% -375.00% 108.51% 73.60% 4.30% -59.66% -
  Horiz. % 18.03% 9.44% -3.43% 40.34% 152.79% 159.66% 100.00%
NP 110 103 366 371 893 965 449 -20.88%
  YoY % 6.80% -71.86% -1.35% -58.45% -7.46% 114.92% -
  Horiz. % 24.50% 22.94% 81.51% 82.63% 198.89% 214.92% 100.00%
NP to SH 110 103 366 371 892 965 449 -20.88%
  YoY % 6.80% -71.86% -1.35% -58.41% -7.56% 114.92% -
  Horiz. % 24.50% 22.94% 81.51% 82.63% 198.66% 214.92% 100.00%
Tax Rate 27.63 % 17.60 % -2.23 % 20.22 % 28.50 % 27.82 % 34.16 % -3.47%
  YoY % 56.99% 889.24% -111.03% -29.05% 2.44% -18.56% -
  Horiz. % 80.88% 51.52% -6.53% 59.19% 83.43% 81.44% 100.00%
Total Cost 5,721 5,483 5,814 6,394 6,574 6,611 6,054 -0.94%
  YoY % 4.34% -5.69% -9.07% -2.74% -0.56% 9.20% -
  Horiz. % 94.50% 90.57% 96.04% 105.62% 108.59% 109.20% 100.00%
Net Worth 29,432 29,432 30,196 30,579 31,134 30,765 29,997 -0.32%
  YoY % 0.00% -2.53% -1.25% -1.78% 1.20% 2.56% -
  Horiz. % 98.12% 98.12% 100.67% 101.94% 103.79% 102.56% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - 382 764 1,146 1,146 1,146 1,528 -
  YoY % 0.00% -50.00% -33.33% 0.06% -0.04% -24.99% -
  Horiz. % 0.00% 25.01% 50.01% 75.02% 74.98% 75.01% 100.00%
Div Payout % - % 371.11 % 208.87 % 309.09 % 128.48 % 118.81 % 340.43 % -
  YoY % 0.00% 77.68% -32.42% 140.57% 8.14% -65.10% -
  Horiz. % 0.00% 109.01% 61.35% 90.79% 37.74% 34.90% 100.00%
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 29,432 29,432 30,196 30,579 31,134 30,765 29,997 -0.32%
  YoY % 0.00% -2.53% -1.25% -1.78% 1.20% 2.56% -
  Horiz. % 98.12% 98.12% 100.67% 101.94% 103.79% 102.56% 100.00%
NOSH 19,112 19,112 19,112 19,112 19,100 19,108 19,106 0.00%
  YoY % 0.00% 0.00% 0.00% 0.06% -0.04% 0.01% -
  Horiz. % 100.03% 100.03% 100.03% 100.03% 99.97% 100.01% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 1.89 % 1.84 % 5.92 % 5.48 % 11.96 % 12.74 % 6.90 % -19.40%
  YoY % 2.72% -68.92% 8.03% -54.18% -6.12% 84.64% -
  Horiz. % 27.39% 26.67% 85.80% 79.42% 173.33% 184.64% 100.00%
ROE 0.37 % 0.35 % 1.21 % 1.21 % 2.87 % 3.14 % 1.50 % -20.79%
  YoY % 5.71% -71.07% 0.00% -57.84% -8.60% 109.33% -
  Horiz. % 24.67% 23.33% 80.67% 80.67% 191.33% 209.33% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 30.51 29.23 32.34 35.40 39.09 39.65 34.04 -1.81%
  YoY % 4.38% -9.62% -8.64% -9.44% -1.41% 16.48% -
  Horiz. % 89.63% 85.87% 95.01% 104.00% 114.84% 116.48% 100.00%
EPS 0.58 0.54 1.91 1.94 4.67 5.05 2.35 -20.78%
  YoY % 7.41% -71.73% -1.55% -58.46% -7.52% 114.89% -
  Horiz. % 24.68% 22.98% 81.28% 82.55% 198.72% 214.89% 100.00%
DPS 0.00 2.00 4.00 6.00 6.00 6.00 8.00 -
  YoY % 0.00% -50.00% -33.33% 0.00% 0.00% -25.00% -
  Horiz. % 0.00% 25.00% 50.00% 75.00% 75.00% 75.00% 100.00%
NAPS 1.5400 1.5400 1.5800 1.6000 1.6300 1.6100 1.5700 -0.32%
  YoY % 0.00% -2.53% -1.25% -1.84% 1.24% 2.55% -
  Horiz. % 98.09% 98.09% 100.64% 101.91% 103.82% 102.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 20,504
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 28.44 27.24 30.14 32.99 36.42 36.95 31.72 -1.80%
  YoY % 4.41% -9.62% -8.64% -9.42% -1.43% 16.49% -
  Horiz. % 89.66% 85.88% 95.02% 104.00% 114.82% 116.49% 100.00%
EPS 0.54 0.50 1.79 1.81 4.35 4.71 2.19 -20.80%
  YoY % 8.00% -72.07% -1.10% -58.39% -7.64% 115.07% -
  Horiz. % 24.66% 22.83% 81.74% 82.65% 198.63% 215.07% 100.00%
DPS 0.00 1.86 3.73 5.59 5.59 5.59 7.45 -
  YoY % 0.00% -50.13% -33.27% 0.00% 0.00% -24.97% -
  Horiz. % 0.00% 24.97% 50.07% 75.03% 75.03% 75.03% 100.00%
NAPS 1.4355 1.4355 1.4727 1.4914 1.5184 1.5005 1.4630 -0.32%
  YoY % 0.00% -2.53% -1.25% -1.78% 1.19% 2.56% -
  Horiz. % 98.12% 98.12% 100.66% 101.94% 103.79% 102.56% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 1.9500 1.8900 1.9000 2.2400 2.1000 2.5200 2.1000 -
P/RPS 6.39 6.47 5.88 6.33 5.37 6.36 6.17 0.59%
  YoY % -1.24% 10.03% -7.11% 17.88% -15.57% 3.08% -
  Horiz. % 103.57% 104.86% 95.30% 102.59% 87.03% 103.08% 100.00%
P/EPS 338.80 350.70 99.22 115.39 44.97 49.90 89.36 24.85%
  YoY % -3.39% 253.46% -14.01% 156.59% -9.88% -44.16% -
  Horiz. % 379.14% 392.46% 111.03% 129.13% 50.32% 55.84% 100.00%
EY 0.30 0.29 1.01 0.87 2.22 2.00 1.12 -19.70%
  YoY % 3.45% -71.29% 16.09% -60.81% 11.00% 78.57% -
  Horiz. % 26.79% 25.89% 90.18% 77.68% 198.21% 178.57% 100.00%
DY 0.00 1.06 2.11 2.68 2.86 2.38 3.81 -
  YoY % 0.00% -49.76% -21.27% -6.29% 20.17% -37.53% -
  Horiz. % 0.00% 27.82% 55.38% 70.34% 75.07% 62.47% 100.00%
P/NAPS 1.27 1.23 1.20 1.40 1.29 1.57 1.34 -0.89%
  YoY % 3.25% 2.50% -14.29% 8.53% -17.83% 17.16% -
  Horiz. % 94.78% 91.79% 89.55% 104.48% 96.27% 117.16% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 26/08/20 28/08/19 29/08/18 29/08/17 24/08/16 26/08/15 27/08/14 -
Price 2.0000 2.0000 1.9800 2.2000 2.2700 2.0000 2.0300 -
P/RPS 6.56 6.84 6.12 6.22 5.81 5.04 5.96 1.61%
  YoY % -4.09% 11.76% -1.61% 7.06% 15.28% -15.44% -
  Horiz. % 110.07% 114.77% 102.68% 104.36% 97.48% 84.56% 100.00%
P/EPS 347.49 371.11 103.39 113.33 48.61 39.60 86.38 26.08%
  YoY % -6.36% 258.94% -8.77% 133.14% 22.75% -54.16% -
  Horiz. % 402.28% 429.62% 119.69% 131.20% 56.27% 45.84% 100.00%
EY 0.29 0.27 0.97 0.88 2.06 2.53 1.16 -20.61%
  YoY % 7.41% -72.16% 10.23% -57.28% -18.58% 118.10% -
  Horiz. % 25.00% 23.28% 83.62% 75.86% 177.59% 218.10% 100.00%
DY 0.00 1.00 2.02 2.73 2.64 3.00 3.94 -
  YoY % 0.00% -50.50% -26.01% 3.41% -12.00% -23.86% -
  Horiz. % 0.00% 25.38% 51.27% 69.29% 67.01% 76.14% 100.00%
P/NAPS 1.30 1.30 1.25 1.38 1.39 1.24 1.29 0.13%
  YoY % 0.00% 4.00% -9.42% -0.72% 12.10% -3.88% -
  Horiz. % 100.78% 100.78% 96.90% 106.98% 107.75% 96.12% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

314  718  494  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.195-0.03 
 AT 0.085-0.005 
 DGSB 0.23+0.035 
 MAHSING 1.13-0.05 
 PHB 0.0250.00 
 IMPIANA 0.10+0.02 
 SUPERMX-C1I 0.15-0.02 
 LUSTER-WA 0.105-0.02 
 VC 0.05-0.01 
 ISTONE 0.245+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Greatec: do not buy it - Koon Yew Yin Koon Yew Yin's Blog
2. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. Music still loud at the GLOVES party gloveharicut
6. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
7. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
8. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
PARTNERS & BROKERS