Highlights

[AMVERTON] QoQ Annualized Quarter Result on 2017-06-30 [#2]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 25-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     125.08%    YoY -     -8.79%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 119,744 160,709 142,376 121,438 94,832 115,329 110,285 5.64%
  QoQ % -25.49% 12.88% 17.24% 28.06% -17.77% 4.57% -
  Horiz. % 108.58% 145.72% 129.10% 110.11% 85.99% 104.57% 100.00%
PBT 21,860 33,038 26,088 19,730 10,252 28,024 28,809 -16.82%
  QoQ % -33.83% 26.64% 32.23% 92.45% -63.42% -2.73% -
  Horiz. % 75.88% 114.68% 90.55% 68.48% 35.59% 97.27% 100.00%
Tax -5,576 -7,234 -6,472 -5,102 -2,692 -6,623 -7,226 -15.89%
  QoQ % 22.92% -11.77% -26.85% -89.52% 59.35% 8.35% -
  Horiz. % 77.16% 100.10% 89.56% 70.60% 37.25% 91.65% 100.00%
NP 16,284 25,804 19,616 14,628 7,560 21,401 21,582 -17.14%
  QoQ % -36.89% 31.55% 34.10% 93.49% -64.67% -0.84% -
  Horiz. % 75.45% 119.56% 90.89% 67.78% 35.03% 99.16% 100.00%
NP to SH 14,428 24,323 18,509 13,406 5,956 20,069 20,777 -21.60%
  QoQ % -40.68% 31.41% 38.07% 125.08% -70.32% -3.41% -
  Horiz. % 69.44% 117.07% 89.08% 64.52% 28.67% 96.59% 100.00%
Tax Rate 25.51 % 21.90 % 24.81 % 25.86 % 26.26 % 23.63 % 25.08 % 1.14%
  QoQ % 16.48% -11.73% -4.06% -1.52% 11.13% -5.78% -
  Horiz. % 101.71% 87.32% 98.92% 103.11% 104.70% 94.22% 100.00%
Total Cost 103,460 134,905 122,760 106,810 87,272 93,928 88,702 10.81%
  QoQ % -23.31% 9.89% 14.93% 22.39% -7.09% 5.89% -
  Horiz. % 116.64% 152.09% 138.39% 120.41% 98.39% 105.89% 100.00%
Net Worth 642,512 642,512 631,560 624,259 616,005 616,665 613,307 3.15%
  QoQ % 0.00% 1.73% 1.17% 1.34% -0.11% 0.55% -
  Horiz. % 104.76% 104.76% 102.98% 101.79% 100.44% 100.55% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 642,512 642,512 631,560 624,259 616,005 616,665 613,307 3.15%
  QoQ % 0.00% 1.73% 1.17% 1.34% -0.11% 0.55% -
  Horiz. % 104.76% 104.76% 102.98% 101.79% 100.44% 100.55% 100.00%
NOSH 365,064 365,064 365,064 365,064 364,499 364,890 365,064 -
  QoQ % 0.00% 0.00% 0.00% 0.15% -0.11% -0.05% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 99.85% 99.95% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 13.60 % 16.06 % 13.78 % 12.05 % 7.97 % 18.56 % 19.57 % -21.56%
  QoQ % -15.32% 16.55% 14.36% 51.19% -57.06% -5.16% -
  Horiz. % 69.49% 82.06% 70.41% 61.57% 40.73% 94.84% 100.00%
ROE 2.25 % 3.79 % 2.93 % 2.15 % 0.97 % 3.25 % 3.39 % -23.93%
  QoQ % -40.63% 29.35% 36.28% 121.65% -70.15% -4.13% -
  Horiz. % 66.37% 111.80% 86.43% 63.42% 28.61% 95.87% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 32.80 44.02 39.00 33.26 26.02 31.61 30.21 5.64%
  QoQ % -25.49% 12.87% 17.26% 27.82% -17.68% 4.63% -
  Horiz. % 108.57% 145.71% 129.10% 110.10% 86.13% 104.63% 100.00%
EPS 3.96 6.66 5.07 3.68 1.64 5.50 5.69 -21.48%
  QoQ % -40.54% 31.36% 37.77% 124.39% -70.18% -3.34% -
  Horiz. % 69.60% 117.05% 89.10% 64.67% 28.82% 96.66% 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 1.7600 1.7600 1.7300 1.7100 1.6900 1.6900 1.6800 3.15%
  QoQ % 0.00% 1.73% 1.17% 1.18% 0.00% 0.60% -
  Horiz. % 104.76% 104.76% 102.98% 101.79% 100.60% 100.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 32.80 44.02 39.00 33.26 25.98 31.59 30.21 5.64%
  QoQ % -25.49% 12.87% 17.26% 28.02% -17.76% 4.57% -
  Horiz. % 108.57% 145.71% 129.10% 110.10% 86.00% 104.57% 100.00%
EPS 3.96 6.66 5.07 3.68 1.63 5.50 5.69 -21.48%
  QoQ % -40.54% 31.36% 37.77% 125.77% -70.36% -3.34% -
  Horiz. % 69.60% 117.05% 89.10% 64.67% 28.65% 96.66% 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 1.7600 1.7600 1.7300 1.7100 1.6874 1.6892 1.6800 3.15%
  QoQ % 0.00% 1.73% 1.17% 1.34% -0.11% 0.55% -
  Horiz. % 104.76% 104.76% 102.98% 101.79% 100.44% 100.55% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.0900 1.4000 1.2800 1.5900 1.3800 1.0000 1.0500 -
P/RPS 3.32 3.18 3.28 4.78 5.30 3.16 3.48 -3.09%
  QoQ % 4.40% -3.05% -31.38% -9.81% 67.72% -9.20% -
  Horiz. % 95.40% 91.38% 94.25% 137.36% 152.30% 90.80% 100.00%
P/EPS 27.58 21.01 25.25 43.30 84.45 18.18 18.45 30.77%
  QoQ % 31.27% -16.79% -41.69% -48.73% 364.52% -1.46% -
  Horiz. % 149.49% 113.88% 136.86% 234.69% 457.72% 98.54% 100.00%
EY 3.63 4.76 3.96 2.31 1.18 5.50 5.42 -23.47%
  QoQ % -23.74% 20.20% 71.43% 95.76% -78.55% 1.48% -
  Horiz. % 66.97% 87.82% 73.06% 42.62% 21.77% 101.48% 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 0.62 0.80 0.74 0.93 0.82 0.59 0.63 -1.06%
  QoQ % -22.50% 8.11% -20.43% 13.41% 38.98% -6.35% -
  Horiz. % 98.41% 126.98% 117.46% 147.62% 130.16% 93.65% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 24/05/18 27/02/18 22/11/17 25/08/17 25/05/17 23/02/17 23/11/16 -
Price 0.9800 1.2500 1.3200 1.4200 1.7200 1.3700 1.0400 -
P/RPS 2.99 2.84 3.38 4.27 6.61 4.33 3.44 -8.93%
  QoQ % 5.28% -15.98% -20.84% -35.40% 52.66% 25.87% -
  Horiz. % 86.92% 82.56% 98.26% 124.13% 192.15% 125.87% 100.00%
P/EPS 24.80 18.76 26.03 38.67 105.26 24.91 18.27 22.62%
  QoQ % 32.20% -27.93% -32.69% -63.26% 322.56% 36.34% -
  Horiz. % 135.74% 102.68% 142.47% 211.66% 576.14% 136.34% 100.00%
EY 4.03 5.33 3.84 2.59 0.95 4.01 5.47 -18.44%
  QoQ % -24.39% 38.80% 48.26% 172.63% -76.31% -26.69% -
  Horiz. % 73.67% 97.44% 70.20% 47.35% 17.37% 73.31% 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 0.56 0.71 0.76 0.83 1.02 0.81 0.62 -6.57%
  QoQ % -21.13% -6.58% -8.43% -18.63% 25.93% 30.65% -
  Horiz. % 90.32% 114.52% 122.58% 133.87% 164.52% 130.65% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers