Highlights

[AMVERTON] QoQ Annualized Quarter Result on 2017-12-31 [#4]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 27-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     31.41%    YoY -     21.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 130,472 123,852 119,744 160,709 142,376 121,438 94,832 23.68%
  QoQ % 5.35% 3.43% -25.49% 12.88% 17.24% 28.06% -
  Horiz. % 137.58% 130.60% 126.27% 169.47% 150.13% 128.06% 100.00%
PBT 43,225 22,410 21,860 33,038 26,088 19,730 10,252 160.76%
  QoQ % 92.88% 2.52% -33.83% 26.64% 32.23% 92.45% -
  Horiz. % 421.63% 218.59% 213.23% 322.26% 254.47% 192.45% 100.00%
Tax -11,852 -5,586 -5,576 -7,234 -6,472 -5,102 -2,692 168.38%
  QoQ % -112.17% -0.18% 22.92% -11.77% -26.85% -89.52% -
  Horiz. % 440.27% 207.50% 207.13% 268.72% 240.42% 189.52% 100.00%
NP 31,373 16,824 16,284 25,804 19,616 14,628 7,560 158.02%
  QoQ % 86.48% 3.32% -36.89% 31.55% 34.10% 93.49% -
  Horiz. % 414.99% 222.54% 215.40% 341.32% 259.47% 193.49% 100.00%
NP to SH 30,882 15,516 14,428 24,323 18,509 13,406 5,956 199.28%
  QoQ % 99.04% 7.54% -40.68% 31.41% 38.07% 125.08% -
  Horiz. % 518.51% 260.51% 242.24% 408.38% 310.77% 225.08% 100.00%
Tax Rate 27.42 % 24.93 % 25.51 % 21.90 % 24.81 % 25.86 % 26.26 % 2.92%
  QoQ % 9.99% -2.27% 16.48% -11.73% -4.06% -1.52% -
  Horiz. % 104.42% 94.94% 97.14% 83.40% 94.48% 98.48% 100.00%
Total Cost 99,098 107,028 103,460 134,905 122,760 106,810 87,272 8.83%
  QoQ % -7.41% 3.45% -23.31% 9.89% 14.93% 22.39% -
  Horiz. % 113.55% 122.64% 118.55% 154.58% 140.66% 122.39% 100.00%
Net Worth 660,765 646,163 642,512 642,512 631,560 624,259 616,005 4.78%
  QoQ % 2.26% 0.57% 0.00% 1.73% 1.17% 1.34% -
  Horiz. % 107.27% 104.90% 104.30% 104.30% 102.53% 101.34% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 660,765 646,163 642,512 642,512 631,560 624,259 616,005 4.78%
  QoQ % 2.26% 0.57% 0.00% 1.73% 1.17% 1.34% -
  Horiz. % 107.27% 104.90% 104.30% 104.30% 102.53% 101.34% 100.00%
NOSH 365,064 365,064 365,064 365,064 365,064 365,064 364,499 0.10%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.15% -
  Horiz. % 100.15% 100.15% 100.15% 100.15% 100.15% 100.15% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 24.05 % 13.58 % 13.60 % 16.06 % 13.78 % 12.05 % 7.97 % 108.68%
  QoQ % 77.10% -0.15% -15.32% 16.55% 14.36% 51.19% -
  Horiz. % 301.76% 170.39% 170.64% 201.51% 172.90% 151.19% 100.00%
ROE 4.67 % 2.40 % 2.25 % 3.79 % 2.93 % 2.15 % 0.97 % 184.85%
  QoQ % 94.58% 6.67% -40.63% 29.35% 36.28% 121.65% -
  Horiz. % 481.44% 247.42% 231.96% 390.72% 302.06% 221.65% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 35.74 33.93 32.80 44.02 39.00 33.26 26.02 23.54%
  QoQ % 5.33% 3.45% -25.49% 12.87% 17.26% 27.82% -
  Horiz. % 137.36% 130.40% 126.06% 169.18% 149.88% 127.82% 100.00%
EPS 8.45 4.26 3.96 6.66 5.07 3.68 1.64 198.02%
  QoQ % 98.36% 7.58% -40.54% 31.36% 37.77% 124.39% -
  Horiz. % 515.24% 259.76% 241.46% 406.10% 309.15% 224.39% 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 1.8100 1.7700 1.7600 1.7600 1.7300 1.7100 1.6900 4.68%
  QoQ % 2.26% 0.57% 0.00% 1.73% 1.17% 1.18% -
  Horiz. % 107.10% 104.73% 104.14% 104.14% 102.37% 101.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 35.74 33.93 32.80 44.02 39.00 33.26 25.98 23.67%
  QoQ % 5.33% 3.45% -25.49% 12.87% 17.26% 28.02% -
  Horiz. % 137.57% 130.60% 126.25% 169.44% 150.12% 128.02% 100.00%
EPS 8.45 4.26 3.96 6.66 5.07 3.68 1.63 199.23%
  QoQ % 98.36% 7.58% -40.54% 31.36% 37.77% 125.77% -
  Horiz. % 518.40% 261.35% 242.94% 408.59% 311.04% 225.77% 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 1.8100 1.7700 1.7600 1.7600 1.7300 1.7100 1.6874 4.78%
  QoQ % 2.26% 0.57% 0.00% 1.73% 1.17% 1.34% -
  Horiz. % 107.27% 104.90% 104.30% 104.30% 102.52% 101.34% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.1000 0.9500 1.0900 1.4000 1.2800 1.5900 1.3800 -
P/RPS 3.08 2.80 3.32 3.18 3.28 4.78 5.30 -30.34%
  QoQ % 10.00% -15.66% 4.40% -3.05% -31.38% -9.81% -
  Horiz. % 58.11% 52.83% 62.64% 60.00% 61.89% 90.19% 100.00%
P/EPS 13.00 22.35 27.58 21.01 25.25 43.30 84.45 -71.24%
  QoQ % -41.83% -18.96% 31.27% -16.79% -41.69% -48.73% -
  Horiz. % 15.39% 26.47% 32.66% 24.88% 29.90% 51.27% 100.00%
EY 7.69 4.47 3.63 4.76 3.96 2.31 1.18 248.50%
  QoQ % 72.04% 23.14% -23.74% 20.20% 71.43% 95.76% -
  Horiz. % 651.69% 378.81% 307.63% 403.39% 335.59% 195.76% 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 0.54 0.62 0.80 0.74 0.93 0.82 -17.89%
  QoQ % 12.96% -12.90% -22.50% 8.11% -20.43% 13.41% -
  Horiz. % 74.39% 65.85% 75.61% 97.56% 90.24% 113.41% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 23/08/18 24/05/18 27/02/18 22/11/17 25/08/17 25/05/17 -
Price 0.9700 1.0800 0.9800 1.2500 1.3200 1.4200 1.7200 -
P/RPS 2.71 3.18 2.99 2.84 3.38 4.27 6.61 -44.78%
  QoQ % -14.78% 6.35% 5.28% -15.98% -20.84% -35.40% -
  Horiz. % 41.00% 48.11% 45.23% 42.97% 51.13% 64.60% 100.00%
P/EPS 11.47 25.41 24.80 18.76 26.03 38.67 105.26 -77.16%
  QoQ % -54.86% 2.46% 32.20% -27.93% -32.69% -63.26% -
  Horiz. % 10.90% 24.14% 23.56% 17.82% 24.73% 36.74% 100.00%
EY 8.72 3.94 4.03 5.33 3.84 2.59 0.95 337.80%
  QoQ % 121.32% -2.23% -24.39% 38.80% 48.26% 172.63% -
  Horiz. % 917.89% 414.74% 424.21% 561.05% 404.21% 272.63% 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 0.61 0.56 0.71 0.76 0.83 1.02 -34.53%
  QoQ % -11.48% 8.93% -21.13% -6.58% -8.43% -18.63% -
  Horiz. % 52.94% 59.80% 54.90% 69.61% 74.51% 81.37% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers