Highlights

[AMVERTON] QoQ Annualized Quarter Result on 2016-06-30 [#2]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 25-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     -6.17%    YoY -     5.18%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 94,832 115,329 110,285 103,246 100,640 121,418 118,598 -13.84%
  QoQ % -17.77% 4.57% 6.82% 2.59% -17.11% 2.38% -
  Horiz. % 79.96% 97.24% 92.99% 87.05% 84.86% 102.38% 100.00%
PBT 10,252 28,024 28,809 21,658 22,740 30,627 28,225 -49.06%
  QoQ % -63.42% -2.73% 33.02% -4.76% -25.75% 8.51% -
  Horiz. % 36.32% 99.29% 102.07% 76.73% 80.57% 108.51% 100.00%
Tax -2,692 -6,623 -7,226 -5,884 -5,952 -4,606 -7,641 -50.09%
  QoQ % 59.35% 8.35% -22.82% 1.14% -29.22% 39.72% -
  Horiz. % 35.23% 86.67% 94.57% 77.00% 77.89% 60.28% 100.00%
NP 7,560 21,401 21,582 15,774 16,788 26,021 20,584 -48.68%
  QoQ % -64.67% -0.84% 36.82% -6.04% -35.48% 26.41% -
  Horiz. % 36.73% 103.97% 104.85% 76.63% 81.56% 126.41% 100.00%
NP to SH 5,956 20,069 20,777 14,698 15,664 23,851 19,201 -54.14%
  QoQ % -70.32% -3.41% 41.36% -6.17% -34.33% 24.22% -
  Horiz. % 31.02% 104.52% 108.21% 76.55% 81.58% 124.22% 100.00%
Tax Rate 26.26 % 23.63 % 25.08 % 27.17 % 26.17 % 15.04 % 27.07 % -2.00%
  QoQ % 11.13% -5.78% -7.69% 3.82% 74.00% -44.44% -
  Horiz. % 97.01% 87.29% 92.65% 100.37% 96.68% 55.56% 100.00%
Total Cost 87,272 93,928 88,702 87,472 83,852 95,397 98,014 -7.44%
  QoQ % -7.09% 5.89% 1.41% 4.32% -12.10% -2.67% -
  Horiz. % 89.04% 95.83% 90.50% 89.24% 85.55% 97.33% 100.00%
Net Worth 616,005 616,665 613,307 606,006 603,869 599,014 587,753 3.18%
  QoQ % -0.11% 0.55% 1.20% 0.35% 0.81% 1.92% -
  Horiz. % 104.81% 104.92% 104.35% 103.11% 102.74% 101.92% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 616,005 616,665 613,307 606,006 603,869 599,014 587,753 3.18%
  QoQ % -0.11% 0.55% 1.20% 0.35% 0.81% 1.92% -
  Horiz. % 104.81% 104.92% 104.35% 103.11% 102.74% 101.92% 100.00%
NOSH 364,499 364,890 365,064 365,064 365,981 365,252 365,064 -0.10%
  QoQ % -0.11% -0.05% 0.00% -0.25% 0.20% 0.05% -
  Horiz. % 99.85% 99.95% 100.00% 100.00% 100.25% 100.05% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 7.97 % 18.56 % 19.57 % 15.28 % 16.68 % 21.43 % 17.36 % -40.46%
  QoQ % -57.06% -5.16% 28.08% -8.39% -22.17% 23.44% -
  Horiz. % 45.91% 106.91% 112.73% 88.02% 96.08% 123.44% 100.00%
ROE 0.97 % 3.25 % 3.39 % 2.43 % 2.59 % 3.98 % 3.27 % -55.49%
  QoQ % -70.15% -4.13% 39.51% -6.18% -34.92% 21.71% -
  Horiz. % 29.66% 99.39% 103.67% 74.31% 79.20% 121.71% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 26.02 31.61 30.21 28.28 27.50 33.24 32.49 -13.75%
  QoQ % -17.68% 4.63% 6.82% 2.84% -17.27% 2.31% -
  Horiz. % 80.09% 97.29% 92.98% 87.04% 84.64% 102.31% 100.00%
EPS 1.64 5.50 5.69 4.02 4.28 6.53 5.25 -53.93%
  QoQ % -70.18% -3.34% 41.54% -6.07% -34.46% 24.38% -
  Horiz. % 31.24% 104.76% 108.38% 76.57% 81.52% 124.38% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.6900 1.6900 1.6800 1.6600 1.6500 1.6400 1.6100 3.28%
  QoQ % 0.00% 0.60% 1.20% 0.61% 0.61% 1.86% -
  Horiz. % 104.97% 104.97% 104.35% 103.11% 102.48% 101.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 25.98 31.59 30.21 28.28 27.57 33.26 32.49 -13.84%
  QoQ % -17.76% 4.57% 6.82% 2.58% -17.11% 2.37% -
  Horiz. % 79.96% 97.23% 92.98% 87.04% 84.86% 102.37% 100.00%
EPS 1.63 5.50 5.69 4.02 4.29 6.53 5.25 -54.12%
  QoQ % -70.36% -3.34% 41.54% -6.29% -34.30% 24.38% -
  Horiz. % 31.05% 104.76% 108.38% 76.57% 81.71% 124.38% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.6874 1.6892 1.6800 1.6600 1.6541 1.6408 1.6100 3.18%
  QoQ % -0.11% 0.55% 1.20% 0.36% 0.81% 1.91% -
  Horiz. % 104.81% 104.92% 104.35% 103.11% 102.74% 101.91% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.3800 1.0000 1.0500 0.9900 0.8200 0.8700 0.8700 -
P/RPS 5.30 3.16 3.48 3.50 2.98 2.62 2.68 57.49%
  QoQ % 67.72% -9.20% -0.57% 17.45% 13.74% -2.24% -
  Horiz. % 197.76% 117.91% 129.85% 130.60% 111.19% 97.76% 100.00%
P/EPS 84.45 18.18 18.45 24.59 19.16 13.32 16.54 196.22%
  QoQ % 364.52% -1.46% -24.97% 28.34% 43.84% -19.47% -
  Horiz. % 510.58% 109.92% 111.55% 148.67% 115.84% 80.53% 100.00%
EY 1.18 5.50 5.42 4.07 5.22 7.51 6.05 -66.33%
  QoQ % -78.55% 1.48% 33.17% -22.03% -30.49% 24.13% -
  Horiz. % 19.50% 90.91% 89.59% 67.27% 86.28% 124.13% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.82 0.59 0.63 0.60 0.50 0.53 0.54 32.08%
  QoQ % 38.98% -6.35% 5.00% 20.00% -5.66% -1.85% -
  Horiz. % 151.85% 109.26% 116.67% 111.11% 92.59% 98.15% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 25/05/17 23/02/17 23/11/16 25/08/16 26/05/16 29/02/16 25/11/15 -
Price 1.7200 1.3700 1.0400 1.0000 1.1800 0.7900 0.8800 -
P/RPS 6.61 4.33 3.44 3.54 4.29 2.38 2.71 81.10%
  QoQ % 52.66% 25.87% -2.82% -17.48% 80.25% -12.18% -
  Horiz. % 243.91% 159.78% 126.94% 130.63% 158.30% 87.82% 100.00%
P/EPS 105.26 24.91 18.27 24.84 27.57 12.10 16.73 240.43%
  QoQ % 322.56% 36.34% -26.45% -9.90% 127.85% -27.67% -
  Horiz. % 629.17% 148.89% 109.21% 148.48% 164.79% 72.33% 100.00%
EY 0.95 4.01 5.47 4.03 3.63 8.27 5.98 -70.63%
  QoQ % -76.31% -26.69% 35.73% 11.02% -56.11% 38.29% -
  Horiz. % 15.89% 67.06% 91.47% 67.39% 60.70% 138.29% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.02 0.81 0.62 0.60 0.72 0.48 0.55 50.89%
  QoQ % 25.93% 30.65% 3.33% -16.67% 50.00% -12.73% -
  Horiz. % 185.45% 147.27% 112.73% 109.09% 130.91% 87.27% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers