Highlights

[AMVERTON] QoQ Annualized Quarter Result on 2013-03-31 [#1]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 29-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -51.10%    YoY -     -26.89%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 141,791 128,525 119,708 106,864 140,197 134,842 129,194 6.38%
  QoQ % 10.32% 7.37% 12.02% -23.78% 3.97% 4.37% -
  Horiz. % 109.75% 99.48% 92.66% 82.72% 108.52% 104.37% 100.00%
PBT 45,475 37,168 25,108 20,176 37,859 32,598 27,698 39.05%
  QoQ % 22.35% 48.03% 24.44% -46.71% 16.14% 17.69% -
  Horiz. % 164.18% 134.19% 90.65% 72.84% 136.68% 117.69% 100.00%
Tax -12,375 -10,006 -5,920 -5,580 -9,259 -8,198 -7,100 44.68%
  QoQ % -23.67% -69.03% -6.09% 39.73% -12.93% -15.47% -
  Horiz. % 174.30% 140.94% 83.38% 78.59% 130.41% 115.47% 100.00%
NP 33,100 27,161 19,188 14,596 28,600 24,400 20,598 37.08%
  QoQ % 21.86% 41.55% 31.46% -48.97% 17.21% 18.46% -
  Horiz. % 160.70% 131.86% 93.15% 70.86% 138.85% 118.46% 100.00%
NP to SH 32,079 25,776 17,824 13,268 27,133 22,726 18,740 42.96%
  QoQ % 24.45% 44.61% 34.34% -51.10% 19.39% 21.27% -
  Horiz. % 171.18% 137.55% 95.11% 70.80% 144.79% 121.27% 100.00%
Tax Rate 27.21 % 26.92 % 23.58 % 27.66 % 24.46 % 25.15 % 25.63 % 4.06%
  QoQ % 1.08% 14.16% -14.75% 13.08% -2.74% -1.87% -
  Horiz. % 106.16% 105.03% 92.00% 107.92% 95.44% 98.13% 100.00%
Total Cost 108,691 101,364 100,520 92,268 111,597 110,442 108,596 0.06%
  QoQ % 7.23% 0.84% 8.94% -17.32% 1.05% 1.70% -
  Horiz. % 100.09% 93.34% 92.56% 84.96% 102.76% 101.70% 100.00%
Net Worth 547,423 536,644 525,954 518,390 518,558 507,438 499,490 6.28%
  QoQ % 2.01% 2.03% 1.46% -0.03% 2.19% 1.59% -
  Horiz. % 109.60% 107.44% 105.30% 103.78% 103.82% 101.59% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 5,474 - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 17.06 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 547,423 536,644 525,954 518,390 518,558 507,438 499,490 6.28%
  QoQ % 2.01% 2.03% 1.46% -0.03% 2.19% 1.59% -
  Horiz. % 109.60% 107.44% 105.30% 103.78% 103.82% 101.59% 100.00%
NOSH 364,948 365,064 365,245 365,064 365,181 365,064 364,591 0.07%
  QoQ % -0.03% -0.05% 0.05% -0.03% 0.03% 0.13% -
  Horiz. % 100.10% 100.13% 100.18% 100.13% 100.16% 100.13% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 23.34 % 21.13 % 16.03 % 13.66 % 20.40 % 18.10 % 15.94 % 28.86%
  QoQ % 10.46% 31.82% 17.35% -33.04% 12.71% 13.55% -
  Horiz. % 146.42% 132.56% 100.56% 85.70% 127.98% 113.55% 100.00%
ROE 5.86 % 4.80 % 3.39 % 2.56 % 5.23 % 4.48 % 3.75 % 34.55%
  QoQ % 22.08% 41.59% 32.42% -51.05% 16.74% 19.47% -
  Horiz. % 156.27% 128.00% 90.40% 68.27% 139.47% 119.47% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 38.85 35.21 32.77 29.27 38.39 36.94 35.44 6.30%
  QoQ % 10.34% 7.45% 11.96% -23.76% 3.93% 4.23% -
  Horiz. % 109.62% 99.35% 92.47% 82.59% 108.32% 104.23% 100.00%
EPS 8.79 7.07 4.88 3.64 7.43 6.23 5.14 42.87%
  QoQ % 24.33% 44.88% 34.07% -51.01% 19.26% 21.21% -
  Horiz. % 171.01% 137.55% 94.94% 70.82% 144.55% 121.21% 100.00%
DPS 1.50 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. % 100.00% - - - - - -
NAPS 1.5000 1.4700 1.4400 1.4200 1.4200 1.3900 1.3700 6.21%
  QoQ % 2.04% 2.08% 1.41% 0.00% 2.16% 1.46% -
  Horiz. % 109.49% 107.30% 105.11% 103.65% 103.65% 101.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 38.84 35.21 32.79 29.27 38.40 36.94 35.39 6.38%
  QoQ % 10.31% 7.38% 12.03% -23.78% 3.95% 4.38% -
  Horiz. % 109.75% 99.49% 92.65% 82.71% 108.51% 104.38% 100.00%
EPS 8.79 7.07 4.88 3.64 7.43 6.23 5.13 43.05%
  QoQ % 24.33% 44.88% 34.07% -51.01% 19.26% 21.44% -
  Horiz. % 171.35% 137.82% 95.13% 70.96% 144.83% 121.44% 100.00%
DPS 1.50 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. % 100.00% - - - - - -
NAPS 1.4995 1.4700 1.4407 1.4200 1.4205 1.3900 1.3682 6.28%
  QoQ % 2.01% 2.03% 1.46% -0.04% 2.19% 1.59% -
  Horiz. % 109.60% 107.44% 105.30% 103.79% 103.82% 101.59% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.9750 0.9500 1.0200 0.5950 0.4700 0.4700 0.4200 -
P/RPS 2.51 2.70 3.11 2.03 1.22 1.27 1.19 64.25%
  QoQ % -7.04% -13.18% 53.20% 66.39% -3.94% 6.72% -
  Horiz. % 210.92% 226.89% 261.34% 170.59% 102.52% 106.72% 100.00%
P/EPS 11.09 13.45 20.90 16.37 6.33 7.55 8.17 22.53%
  QoQ % -17.55% -35.65% 27.67% 158.61% -16.16% -7.59% -
  Horiz. % 135.74% 164.63% 255.81% 200.37% 77.48% 92.41% 100.00%
EY 9.02 7.43 4.78 6.11 15.81 13.25 12.24 -18.37%
  QoQ % 21.40% 55.44% -21.77% -61.35% 19.32% 8.25% -
  Horiz. % 73.69% 60.70% 39.05% 49.92% 129.17% 108.25% 100.00%
DY 1.54 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. % 100.00% - - - - - -
P/NAPS 0.65 0.65 0.71 0.42 0.33 0.34 0.31 63.60%
  QoQ % 0.00% -8.45% 69.05% 27.27% -2.94% 9.68% -
  Horiz. % 209.68% 209.68% 229.03% 135.48% 106.45% 109.68% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 27/11/13 28/08/13 29/05/13 26/02/13 28/11/12 29/08/12 -
Price 1.0700 0.9300 0.9050 0.7800 0.5700 0.4900 0.5200 -
P/RPS 2.75 2.64 2.76 2.66 1.48 1.33 1.47 51.65%
  QoQ % 4.17% -4.35% 3.76% 79.73% 11.28% -9.52% -
  Horiz. % 187.07% 179.59% 187.76% 180.95% 100.68% 90.48% 100.00%
P/EPS 12.17 13.17 18.55 21.46 7.67 7.87 10.12 13.05%
  QoQ % -7.59% -29.00% -13.56% 179.79% -2.54% -22.23% -
  Horiz. % 120.26% 130.14% 183.30% 212.06% 75.79% 77.77% 100.00%
EY 8.21 7.59 5.39 4.66 13.04 12.70 9.88 -11.58%
  QoQ % 8.17% 40.82% 15.67% -64.26% 2.68% 28.54% -
  Horiz. % 83.10% 76.82% 54.55% 47.17% 131.98% 128.54% 100.00%
DY 1.40 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. % 100.00% - - - - - -
P/NAPS 0.71 0.63 0.63 0.55 0.40 0.35 0.38 51.53%
  QoQ % 12.70% 0.00% 14.55% 37.50% 14.29% -7.89% -
  Horiz. % 186.84% 165.79% 165.79% 144.74% 105.26% 92.11% 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.
 


 

350  355  474  793 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 JAKS 1.27-0.03 
 SANICHI 0.045-0.005 
 TDM 0.31+0.005 
 FPGROUP 0.685+0.045 
 DGB-WB 0.01-0.005 
 ARMADA 0.485+0.025 
 SAPNRG 0.2650.00 
 DGB 0.145+0.005 
 VELESTO 0.3650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers