Highlights

[AMVERTON] QoQ Annualized Quarter Result on 2017-09-30 [#3]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 22-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     38.07%    YoY -     -10.92%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 123,852 119,744 160,709 142,376 121,438 94,832 115,329 4.88%
  QoQ % 3.43% -25.49% 12.88% 17.24% 28.06% -17.77% -
  Horiz. % 107.39% 103.83% 139.35% 123.45% 105.30% 82.23% 100.00%
PBT 22,410 21,860 33,038 26,088 19,730 10,252 28,024 -13.88%
  QoQ % 2.52% -33.83% 26.64% 32.23% 92.45% -63.42% -
  Horiz. % 79.97% 78.00% 117.89% 93.09% 70.40% 36.58% 100.00%
Tax -5,586 -5,576 -7,234 -6,472 -5,102 -2,692 -6,623 -10.76%
  QoQ % -0.18% 22.92% -11.77% -26.85% -89.52% 59.35% -
  Horiz. % 84.34% 84.19% 109.23% 97.72% 77.03% 40.65% 100.00%
NP 16,824 16,284 25,804 19,616 14,628 7,560 21,401 -14.86%
  QoQ % 3.32% -36.89% 31.55% 34.10% 93.49% -64.67% -
  Horiz. % 78.61% 76.09% 120.57% 91.66% 68.35% 35.33% 100.00%
NP to SH 15,516 14,428 24,323 18,509 13,406 5,956 20,069 -15.80%
  QoQ % 7.54% -40.68% 31.41% 38.07% 125.08% -70.32% -
  Horiz. % 77.31% 71.89% 121.20% 92.23% 66.80% 29.68% 100.00%
Tax Rate 24.93 % 25.51 % 21.90 % 24.81 % 25.86 % 26.26 % 23.63 % 3.64%
  QoQ % -2.27% 16.48% -11.73% -4.06% -1.52% 11.13% -
  Horiz. % 105.50% 107.96% 92.68% 104.99% 109.44% 111.13% 100.00%
Total Cost 107,028 103,460 134,905 122,760 106,810 87,272 93,928 9.12%
  QoQ % 3.45% -23.31% 9.89% 14.93% 22.39% -7.09% -
  Horiz. % 113.95% 110.15% 143.63% 130.70% 113.71% 92.91% 100.00%
Net Worth 646,163 642,512 642,512 631,560 624,259 616,005 616,665 3.17%
  QoQ % 0.57% 0.00% 1.73% 1.17% 1.34% -0.11% -
  Horiz. % 104.78% 104.19% 104.19% 102.42% 101.23% 99.89% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 646,163 642,512 642,512 631,560 624,259 616,005 616,665 3.17%
  QoQ % 0.57% 0.00% 1.73% 1.17% 1.34% -0.11% -
  Horiz. % 104.78% 104.19% 104.19% 102.42% 101.23% 99.89% 100.00%
NOSH 365,064 365,064 365,064 365,064 365,064 364,499 364,890 0.03%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.15% -0.11% -
  Horiz. % 100.05% 100.05% 100.05% 100.05% 100.05% 99.89% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 13.58 % 13.60 % 16.06 % 13.78 % 12.05 % 7.97 % 18.56 % -18.85%
  QoQ % -0.15% -15.32% 16.55% 14.36% 51.19% -57.06% -
  Horiz. % 73.17% 73.28% 86.53% 74.25% 64.92% 42.94% 100.00%
ROE 2.40 % 2.25 % 3.79 % 2.93 % 2.15 % 0.97 % 3.25 % -18.35%
  QoQ % 6.67% -40.63% 29.35% 36.28% 121.65% -70.15% -
  Horiz. % 73.85% 69.23% 116.62% 90.15% 66.15% 29.85% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 33.93 32.80 44.02 39.00 33.26 26.02 31.61 4.85%
  QoQ % 3.45% -25.49% 12.87% 17.26% 27.82% -17.68% -
  Horiz. % 107.34% 103.76% 139.26% 123.38% 105.22% 82.32% 100.00%
EPS 4.26 3.96 6.66 5.07 3.68 1.64 5.50 -15.70%
  QoQ % 7.58% -40.54% 31.36% 37.77% 124.39% -70.18% -
  Horiz. % 77.45% 72.00% 121.09% 92.18% 66.91% 29.82% 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 1.7700 1.7600 1.7600 1.7300 1.7100 1.6900 1.6900 3.14%
  QoQ % 0.57% 0.00% 1.73% 1.17% 1.18% 0.00% -
  Horiz. % 104.73% 104.14% 104.14% 102.37% 101.18% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 33.93 32.80 44.02 39.00 33.26 25.98 31.59 4.89%
  QoQ % 3.45% -25.49% 12.87% 17.26% 28.02% -17.76% -
  Horiz. % 107.41% 103.83% 139.35% 123.46% 105.29% 82.24% 100.00%
EPS 4.26 3.96 6.66 5.07 3.68 1.63 5.50 -15.70%
  QoQ % 7.58% -40.54% 31.36% 37.77% 125.77% -70.36% -
  Horiz. % 77.45% 72.00% 121.09% 92.18% 66.91% 29.64% 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 1.7700 1.7600 1.7600 1.7300 1.7100 1.6874 1.6892 3.17%
  QoQ % 0.57% 0.00% 1.73% 1.17% 1.34% -0.11% -
  Horiz. % 104.78% 104.19% 104.19% 102.42% 101.23% 99.89% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.9500 1.0900 1.4000 1.2800 1.5900 1.3800 1.0000 -
P/RPS 2.80 3.32 3.18 3.28 4.78 5.30 3.16 -7.77%
  QoQ % -15.66% 4.40% -3.05% -31.38% -9.81% 67.72% -
  Horiz. % 88.61% 105.06% 100.63% 103.80% 151.27% 167.72% 100.00%
P/EPS 22.35 27.58 21.01 25.25 43.30 84.45 18.18 14.80%
  QoQ % -18.96% 31.27% -16.79% -41.69% -48.73% 364.52% -
  Horiz. % 122.94% 151.71% 115.57% 138.89% 238.17% 464.52% 100.00%
EY 4.47 3.63 4.76 3.96 2.31 1.18 5.50 -12.94%
  QoQ % 23.14% -23.74% 20.20% 71.43% 95.76% -78.55% -
  Horiz. % 81.27% 66.00% 86.55% 72.00% 42.00% 21.45% 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 0.54 0.62 0.80 0.74 0.93 0.82 0.59 -5.75%
  QoQ % -12.90% -22.50% 8.11% -20.43% 13.41% 38.98% -
  Horiz. % 91.53% 105.08% 135.59% 125.42% 157.63% 138.98% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 23/08/18 24/05/18 27/02/18 22/11/17 25/08/17 25/05/17 23/02/17 -
Price 1.0800 0.9800 1.2500 1.3200 1.4200 1.7200 1.3700 -
P/RPS 3.18 2.99 2.84 3.38 4.27 6.61 4.33 -18.65%
  QoQ % 6.35% 5.28% -15.98% -20.84% -35.40% 52.66% -
  Horiz. % 73.44% 69.05% 65.59% 78.06% 98.61% 152.66% 100.00%
P/EPS 25.41 24.80 18.76 26.03 38.67 105.26 24.91 1.34%
  QoQ % 2.46% 32.20% -27.93% -32.69% -63.26% 322.56% -
  Horiz. % 102.01% 99.56% 75.31% 104.50% 155.24% 422.56% 100.00%
EY 3.94 4.03 5.33 3.84 2.59 0.95 4.01 -1.17%
  QoQ % -2.23% -24.39% 38.80% 48.26% 172.63% -76.31% -
  Horiz. % 98.25% 100.50% 132.92% 95.76% 64.59% 23.69% 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 0.61 0.56 0.71 0.76 0.83 1.02 0.81 -17.27%
  QoQ % 8.93% -21.13% -6.58% -8.43% -18.63% 25.93% -
  Horiz. % 75.31% 69.14% 87.65% 93.83% 102.47% 125.93% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+0.015 

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. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
2. SUPERMAX - BEYOND GLOVES !!! freetospeak
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
5. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
6. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
7. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
8. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
PARTNERS & BROKERS