Highlights

[AMVERTON] QoQ Annualized Quarter Result on 2014-09-30 [#3]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 27-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     34.28%    YoY -     18.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 108,734 111,032 153,712 151,940 134,798 121,344 141,791 -16.26%
  QoQ % -2.07% -27.77% 1.17% 12.72% 11.09% -14.42% -
  Horiz. % 76.69% 78.31% 108.41% 107.16% 95.07% 85.58% 100.00%
PBT 22,142 25,944 52,360 43,782 31,176 25,272 45,475 -38.19%
  QoQ % -14.65% -50.45% 19.59% 40.44% 23.36% -44.43% -
  Horiz. % 48.69% 57.05% 115.14% 96.28% 68.56% 55.57% 100.00%
Tax -6,470 -7,368 -13,037 -9,892 -6,706 -5,792 -12,375 -35.18%
  QoQ % 12.19% 43.48% -31.79% -47.51% -15.78% 53.20% -
  Horiz. % 52.28% 59.54% 105.35% 79.94% 54.19% 46.80% 100.00%
NP 15,672 18,576 39,323 33,890 24,470 19,480 33,100 -39.34%
  QoQ % -15.63% -52.76% 16.03% 38.50% 25.62% -41.15% -
  Horiz. % 47.35% 56.12% 118.80% 102.39% 73.93% 58.85% 100.00%
NP to SH 13,974 16,980 34,948 30,577 22,772 17,708 32,079 -42.62%
  QoQ % -17.70% -51.41% 14.29% 34.28% 28.60% -44.80% -
  Horiz. % 43.56% 52.93% 108.94% 95.32% 70.99% 55.20% 100.00%
Tax Rate 29.22 % 28.40 % 24.90 % 22.59 % 21.51 % 22.92 % 27.21 % 4.88%
  QoQ % 2.89% 14.06% 10.23% 5.02% -6.15% -15.77% -
  Horiz. % 107.39% 104.37% 91.51% 83.02% 79.05% 84.23% 100.00%
Total Cost 93,062 92,456 114,389 118,049 110,328 101,864 108,691 -9.86%
  QoQ % 0.66% -19.17% -3.10% 7.00% 8.31% -6.28% -
  Horiz. % 85.62% 85.06% 105.24% 108.61% 101.51% 93.72% 100.00%
Net Worth 581,640 584,102 580,640 565,849 562,001 554,897 547,423 4.14%
  QoQ % -0.42% 0.60% 2.61% 0.68% 1.28% 1.37% -
  Horiz. % 106.25% 106.70% 106.07% 103.37% 102.66% 101.37% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - 5,474 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 17.06 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 581,640 584,102 580,640 565,849 562,001 554,897 547,423 4.14%
  QoQ % -0.42% 0.60% 2.61% 0.68% 1.28% 1.37% -
  Horiz. % 106.25% 106.70% 106.07% 103.37% 102.66% 101.37% 100.00%
NOSH 365,811 365,064 365,182 365,064 364,935 365,064 364,948 0.16%
  QoQ % 0.20% -0.03% 0.03% 0.04% -0.04% 0.03% -
  Horiz. % 100.24% 100.03% 100.06% 100.03% 100.00% 100.03% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 14.41 % 16.73 % 25.58 % 22.31 % 18.15 % 16.05 % 23.34 % -27.56%
  QoQ % -13.87% -34.60% 14.66% 22.92% 13.08% -31.23% -
  Horiz. % 61.74% 71.68% 109.60% 95.59% 77.76% 68.77% 100.00%
ROE 2.40 % 2.91 % 6.02 % 5.40 % 4.05 % 3.19 % 5.86 % -44.94%
  QoQ % -17.53% -51.66% 11.48% 33.33% 26.96% -45.56% -
  Horiz. % 40.96% 49.66% 102.73% 92.15% 69.11% 54.44% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 29.72 30.41 42.09 41.62 36.94 33.24 38.85 -16.40%
  QoQ % -2.27% -27.75% 1.13% 12.67% 11.13% -14.44% -
  Horiz. % 76.50% 78.28% 108.34% 107.13% 95.08% 85.56% 100.00%
EPS 3.82 4.64 9.57 8.37 6.24 4.84 8.79 -42.71%
  QoQ % -17.67% -51.52% 14.34% 34.13% 28.93% -44.94% -
  Horiz. % 43.46% 52.79% 108.87% 95.22% 70.99% 55.06% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.5900 1.6000 1.5900 1.5500 1.5400 1.5200 1.5000 3.97%
  QoQ % -0.62% 0.63% 2.58% 0.65% 1.32% 1.33% -
  Horiz. % 106.00% 106.67% 106.00% 103.33% 102.67% 101.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 29.78 30.41 42.11 41.62 36.92 33.24 38.84 -16.27%
  QoQ % -2.07% -27.78% 1.18% 12.73% 11.07% -14.42% -
  Horiz. % 76.67% 78.30% 108.42% 107.16% 95.06% 85.58% 100.00%
EPS 3.83 4.64 9.57 8.37 6.24 4.84 8.79 -42.61%
  QoQ % -17.46% -51.52% 14.34% 34.13% 28.93% -44.94% -
  Horiz. % 43.57% 52.79% 108.87% 95.22% 70.99% 55.06% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.5933 1.6000 1.5905 1.5500 1.5395 1.5200 1.4995 4.14%
  QoQ % -0.42% 0.60% 2.61% 0.68% 1.28% 1.37% -
  Horiz. % 106.26% 106.70% 106.07% 103.37% 102.67% 101.37% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.9100 1.1100 0.8000 1.2900 1.3800 1.2200 0.9750 -
P/RPS 3.06 3.65 1.90 3.10 3.74 3.67 2.51 14.16%
  QoQ % -16.16% 92.11% -38.71% -17.11% 1.91% 46.22% -
  Horiz. % 121.91% 145.42% 75.70% 123.51% 149.00% 146.22% 100.00%
P/EPS 23.82 23.86 8.36 15.40 22.12 25.15 11.09 66.70%
  QoQ % -0.17% 185.41% -45.71% -30.38% -12.05% 126.78% -
  Horiz. % 214.79% 215.15% 75.38% 138.86% 199.46% 226.78% 100.00%
EY 4.20 4.19 11.96 6.49 4.52 3.98 9.02 -40.01%
  QoQ % 0.24% -64.97% 84.28% 43.58% 13.57% -55.88% -
  Horiz. % 46.56% 46.45% 132.59% 71.95% 50.11% 44.12% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.54 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.57 0.69 0.50 0.83 0.90 0.80 0.65 -8.41%
  QoQ % -17.39% 38.00% -39.76% -7.78% 12.50% 23.08% -
  Horiz. % 87.69% 106.15% 76.92% 127.69% 138.46% 123.08% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 29/05/15 26/02/15 27/11/14 28/08/14 29/05/14 28/02/14 -
Price 0.8150 0.9300 0.9200 1.0300 1.3300 1.3100 1.0700 -
P/RPS 2.74 3.06 2.19 2.47 3.60 3.94 2.75 -0.24%
  QoQ % -10.46% 39.73% -11.34% -31.39% -8.63% 43.27% -
  Horiz. % 99.64% 111.27% 79.64% 89.82% 130.91% 143.27% 100.00%
P/EPS 21.34 19.99 9.61 12.30 21.31 27.01 12.17 45.56%
  QoQ % 6.75% 108.01% -21.87% -42.28% -21.10% 121.94% -
  Horiz. % 175.35% 164.26% 78.96% 101.07% 175.10% 221.94% 100.00%
EY 4.69 5.00 10.40 8.13 4.69 3.70 8.21 -31.22%
  QoQ % -6.20% -51.92% 27.92% 73.35% 26.76% -54.93% -
  Horiz. % 57.13% 60.90% 126.67% 99.03% 57.13% 45.07% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.40 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.51 0.58 0.58 0.66 0.86 0.86 0.71 -19.84%
  QoQ % -12.07% 0.00% -12.12% -23.26% 0.00% 21.13% -
  Horiz. % 71.83% 81.69% 81.69% 92.96% 121.13% 121.13% 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.
 


 

338  386  529  765 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 ARMADA 0.515-0.03 
 NETX 0.020.00 
 EKOVEST 0.855+0.04 
 FINTEC 0.07-0.01 
 KNM 0.40-0.01 
 SEACERA 0.38-0.11 
 MYEG 1.21+0.04 
 ALAM-WA 0.07+0.005 
 IWCITY 0.95+0.045 
Partners & Brokers