Highlights

[AMVERTON] QoQ Annualized Quarter Result on 2018-06-30 [#2]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 23-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     7.54%    YoY -     15.74%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 91,208 119,159 130,472 123,852 119,744 160,709 142,376 -25.71%
  QoQ % -23.46% -8.67% 5.35% 3.43% -25.49% 12.88% -
  Horiz. % 64.06% 83.69% 91.64% 86.99% 84.10% 112.88% 100.00%
PBT 8,040 94,945 43,225 22,410 21,860 33,038 26,088 -54.41%
  QoQ % -91.53% 119.65% 92.88% 2.52% -33.83% 26.64% -
  Horiz. % 30.82% 363.94% 165.69% 85.90% 83.79% 126.64% 100.00%
Tax -3,452 -18,868 -11,852 -5,586 -5,576 -7,234 -6,472 -34.26%
  QoQ % 81.70% -59.20% -112.17% -0.18% 22.92% -11.77% -
  Horiz. % 53.34% 291.53% 183.13% 86.31% 86.16% 111.77% 100.00%
NP 4,588 76,077 31,373 16,824 16,284 25,804 19,616 -62.07%
  QoQ % -93.97% 142.49% 86.48% 3.32% -36.89% 31.55% -
  Horiz. % 23.39% 387.83% 159.94% 85.77% 83.01% 131.55% 100.00%
NP to SH 3,648 75,463 30,882 15,516 14,428 24,323 18,509 -66.17%
  QoQ % -95.17% 144.35% 99.04% 7.54% -40.68% 31.41% -
  Horiz. % 19.71% 407.70% 166.85% 83.83% 77.95% 131.41% 100.00%
Tax Rate 42.94 % 19.87 % 27.42 % 24.93 % 25.51 % 21.90 % 24.81 % 44.20%
  QoQ % 116.10% -27.53% 9.99% -2.27% 16.48% -11.73% -
  Horiz. % 173.08% 80.09% 110.52% 100.48% 102.82% 88.27% 100.00%
Total Cost 86,620 43,082 99,098 107,028 103,460 134,905 122,760 -20.76%
  QoQ % 101.06% -56.53% -7.41% 3.45% -23.31% 9.89% -
  Horiz. % 70.56% 35.09% 80.73% 87.18% 84.28% 109.89% 100.00%
Net Worth 715,525 715,525 660,765 646,163 642,512 642,512 631,560 8.69%
  QoQ % 0.00% 8.29% 2.26% 0.57% 0.00% 1.73% -
  Horiz. % 113.29% 113.29% 104.62% 102.31% 101.73% 101.73% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 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
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 715,525 715,525 660,765 646,163 642,512 642,512 631,560 8.69%
  QoQ % 0.00% 8.29% 2.26% 0.57% 0.00% 1.73% -
  Horiz. % 113.29% 113.29% 104.62% 102.31% 101.73% 101.73% 100.00%
NOSH 365,064 365,064 365,064 365,064 365,064 365,064 365,064 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 5.03 % 63.84 % 24.05 % 13.58 % 13.60 % 16.06 % 13.78 % -48.96%
  QoQ % -92.12% 165.45% 77.10% -0.15% -15.32% 16.55% -
  Horiz. % 36.50% 463.28% 174.53% 98.55% 98.69% 116.55% 100.00%
ROE 0.51 % 10.55 % 4.67 % 2.40 % 2.25 % 3.79 % 2.93 % -68.86%
  QoQ % -95.17% 125.91% 94.58% 6.67% -40.63% 29.35% -
  Horiz. % 17.41% 360.07% 159.39% 81.91% 76.79% 129.35% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 24.98 32.64 35.74 33.93 32.80 44.02 39.00 -25.72%
  QoQ % -23.47% -8.67% 5.33% 3.45% -25.49% 12.87% -
  Horiz. % 64.05% 83.69% 91.64% 87.00% 84.10% 112.87% 100.00%
EPS 1.00 20.67 8.45 4.26 3.96 6.66 5.07 -66.15%
  QoQ % -95.16% 144.62% 98.36% 7.58% -40.54% 31.36% -
  Horiz. % 19.72% 407.69% 166.67% 84.02% 78.11% 131.36% 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 1.9600 1.9600 1.8100 1.7700 1.7600 1.7600 1.7300 8.69%
  QoQ % 0.00% 8.29% 2.26% 0.57% 0.00% 1.73% -
  Horiz. % 113.29% 113.29% 104.62% 102.31% 101.73% 101.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 24.98 32.64 35.74 33.93 32.80 44.02 39.00 -25.72%
  QoQ % -23.47% -8.67% 5.33% 3.45% -25.49% 12.87% -
  Horiz. % 64.05% 83.69% 91.64% 87.00% 84.10% 112.87% 100.00%
EPS 1.00 20.67 8.45 4.26 3.96 6.66 5.07 -66.15%
  QoQ % -95.16% 144.62% 98.36% 7.58% -40.54% 31.36% -
  Horiz. % 19.72% 407.69% 166.67% 84.02% 78.11% 131.36% 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 1.9600 1.9600 1.8100 1.7700 1.7600 1.7600 1.7300 8.69%
  QoQ % 0.00% 8.29% 2.26% 0.57% 0.00% 1.73% -
  Horiz. % 113.29% 113.29% 104.62% 102.31% 101.73% 101.73% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 1.2400 0.9200 1.1000 0.9500 1.0900 1.4000 1.2800 -
P/RPS 4.96 2.82 3.08 2.80 3.32 3.18 3.28 31.78%
  QoQ % 75.89% -8.44% 10.00% -15.66% 4.40% -3.05% -
  Horiz. % 151.22% 85.98% 93.90% 85.37% 101.22% 96.95% 100.00%
P/EPS 124.09 4.45 13.00 22.35 27.58 21.01 25.25 189.34%
  QoQ % 2,688.54% -65.77% -41.83% -18.96% 31.27% -16.79% -
  Horiz. % 491.45% 17.62% 51.49% 88.51% 109.23% 83.21% 100.00%
EY 0.81 22.47 7.69 4.47 3.63 4.76 3.96 -65.32%
  QoQ % -96.40% 192.20% 72.04% 23.14% -23.74% 20.20% -
  Horiz. % 20.45% 567.42% 194.19% 112.88% 91.67% 120.20% 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 0.63 0.47 0.61 0.54 0.62 0.80 0.74 -10.18%
  QoQ % 34.04% -22.95% 12.96% -12.90% -22.50% 8.11% -
  Horiz. % 85.14% 63.51% 82.43% 72.97% 83.78% 108.11% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 23/05/19 26/02/19 22/11/18 23/08/18 24/05/18 27/02/18 22/11/17 -
Price 1.1600 1.0000 0.9700 1.0800 0.9800 1.2500 1.3200 -
P/RPS 4.64 3.06 2.71 3.18 2.99 2.84 3.38 23.54%
  QoQ % 51.63% 12.92% -14.78% 6.35% 5.28% -15.98% -
  Horiz. % 137.28% 90.53% 80.18% 94.08% 88.46% 84.02% 100.00%
P/EPS 116.08 4.84 11.47 25.41 24.80 18.76 26.03 171.18%
  QoQ % 2,298.35% -57.80% -54.86% 2.46% 32.20% -27.93% -
  Horiz. % 445.95% 18.59% 44.06% 97.62% 95.27% 72.07% 100.00%
EY 0.86 20.67 8.72 3.94 4.03 5.33 3.84 -63.15%
  QoQ % -95.84% 137.04% 121.32% -2.23% -24.39% 38.80% -
  Horiz. % 22.40% 538.28% 227.08% 102.60% 104.95% 138.80% 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 0.59 0.51 0.54 0.61 0.56 0.71 0.76 -15.55%
  QoQ % 15.69% -5.56% -11.48% 8.93% -21.13% -6.58% -
  Horiz. % 77.63% 67.11% 71.05% 80.26% 73.68% 93.42% 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.
 


 

175  152  436  1500 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DBE 0.035+0.005 
 DYNACIA-PA 0.0450.00 
 HSI-H8F 0.075-0.05 
 DYNACIA 0.0850.00 
 XDL 0.115+0.005 
 SAPNRG 0.265+0.005 
 ARMADA 0.48+0.015 
 AT 0.050.00 
 EKOVEST 0.825+0.015 
 HSI-C7J 0.115+0.03 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers