Highlights

[AMVERTON] QoQ Annualized Quarter Result on 2015-03-31 [#1]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 29-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -51.41%    YoY -     -4.11%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 121,418 118,598 108,734 111,032 153,712 151,940 134,798 -6.71%
  QoQ % 2.38% 9.07% -2.07% -27.77% 1.17% 12.72% -
  Horiz. % 90.07% 87.98% 80.66% 82.37% 114.03% 112.72% 100.00%
PBT 30,627 28,225 22,142 25,944 52,360 43,782 31,176 -1.17%
  QoQ % 8.51% 27.47% -14.65% -50.45% 19.59% 40.44% -
  Horiz. % 98.24% 90.54% 71.02% 83.22% 167.95% 140.44% 100.00%
Tax -4,606 -7,641 -6,470 -7,368 -13,037 -9,892 -6,706 -22.10%
  QoQ % 39.72% -18.10% 12.19% 43.48% -31.79% -47.51% -
  Horiz. % 68.68% 113.95% 96.48% 109.87% 194.41% 147.51% 100.00%
NP 26,021 20,584 15,672 18,576 39,323 33,890 24,470 4.17%
  QoQ % 26.41% 31.34% -15.63% -52.76% 16.03% 38.50% -
  Horiz. % 106.34% 84.12% 64.05% 75.91% 160.70% 138.50% 100.00%
NP to SH 23,851 19,201 13,974 16,980 34,948 30,577 22,772 3.13%
  QoQ % 24.22% 37.41% -17.70% -51.41% 14.29% 34.28% -
  Horiz. % 104.74% 84.32% 61.36% 74.57% 153.47% 134.28% 100.00%
Tax Rate 15.04 % 27.07 % 29.22 % 28.40 % 24.90 % 22.59 % 21.51 % -21.17%
  QoQ % -44.44% -7.36% 2.89% 14.06% 10.23% 5.02% -
  Horiz. % 69.92% 125.85% 135.84% 132.03% 115.76% 105.02% 100.00%
Total Cost 95,397 98,014 93,062 92,456 114,389 118,049 110,328 -9.21%
  QoQ % -2.67% 5.32% 0.66% -19.17% -3.10% 7.00% -
  Horiz. % 86.47% 88.84% 84.35% 83.80% 103.68% 107.00% 100.00%
Net Worth 599,014 587,753 581,640 584,102 580,640 565,849 562,001 4.33%
  QoQ % 1.92% 1.05% -0.42% 0.60% 2.61% 0.68% -
  Horiz. % 106.59% 104.58% 103.49% 103.93% 103.32% 100.68% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 599,014 587,753 581,640 584,102 580,640 565,849 562,001 4.33%
  QoQ % 1.92% 1.05% -0.42% 0.60% 2.61% 0.68% -
  Horiz. % 106.59% 104.58% 103.49% 103.93% 103.32% 100.68% 100.00%
NOSH 365,252 365,064 365,811 365,064 365,182 365,064 364,935 0.06%
  QoQ % 0.05% -0.20% 0.20% -0.03% 0.03% 0.04% -
  Horiz. % 100.09% 100.04% 100.24% 100.04% 100.07% 100.04% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 21.43 % 17.36 % 14.41 % 16.73 % 25.58 % 22.31 % 18.15 % 11.68%
  QoQ % 23.44% 20.47% -13.87% -34.60% 14.66% 22.92% -
  Horiz. % 118.07% 95.65% 79.39% 92.18% 140.94% 122.92% 100.00%
ROE 3.98 % 3.27 % 2.40 % 2.91 % 6.02 % 5.40 % 4.05 % -1.15%
  QoQ % 21.71% 36.25% -17.53% -51.66% 11.48% 33.33% -
  Horiz. % 98.27% 80.74% 59.26% 71.85% 148.64% 133.33% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 33.24 32.49 29.72 30.41 42.09 41.62 36.94 -6.78%
  QoQ % 2.31% 9.32% -2.27% -27.75% 1.13% 12.67% -
  Horiz. % 89.98% 87.95% 80.45% 82.32% 113.94% 112.67% 100.00%
EPS 6.53 5.25 3.82 4.64 9.57 8.37 6.24 3.07%
  QoQ % 24.38% 37.43% -17.67% -51.52% 14.34% 34.13% -
  Horiz. % 104.65% 84.13% 61.22% 74.36% 153.37% 134.13% 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 1.6400 1.6100 1.5900 1.6000 1.5900 1.5500 1.5400 4.27%
  QoQ % 1.86% 1.26% -0.62% 0.63% 2.58% 0.65% -
  Horiz. % 106.49% 104.55% 103.25% 103.90% 103.25% 100.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 33.26 32.49 29.78 30.41 42.11 41.62 36.92 -6.71%
  QoQ % 2.37% 9.10% -2.07% -27.78% 1.18% 12.73% -
  Horiz. % 90.09% 88.00% 80.66% 82.37% 114.06% 112.73% 100.00%
EPS 6.53 5.25 3.83 4.64 9.57 8.37 6.24 3.07%
  QoQ % 24.38% 37.08% -17.46% -51.52% 14.34% 34.13% -
  Horiz. % 104.65% 84.13% 61.38% 74.36% 153.37% 134.13% 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 1.6408 1.6100 1.5933 1.6000 1.5905 1.5500 1.5395 4.33%
  QoQ % 1.91% 1.05% -0.42% 0.60% 2.61% 0.68% -
  Horiz. % 106.58% 104.58% 103.49% 103.93% 103.31% 100.68% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.8700 0.8700 0.9100 1.1100 0.8000 1.2900 1.3800 -
P/RPS 2.62 2.68 3.06 3.65 1.90 3.10 3.74 -21.07%
  QoQ % -2.24% -12.42% -16.16% 92.11% -38.71% -17.11% -
  Horiz. % 70.05% 71.66% 81.82% 97.59% 50.80% 82.89% 100.00%
P/EPS 13.32 16.54 23.82 23.86 8.36 15.40 22.12 -28.62%
  QoQ % -19.47% -30.56% -0.17% 185.41% -45.71% -30.38% -
  Horiz. % 60.22% 74.77% 107.69% 107.87% 37.79% 69.62% 100.00%
EY 7.51 6.05 4.20 4.19 11.96 6.49 4.52 40.15%
  QoQ % 24.13% 44.05% 0.24% -64.97% 84.28% 43.58% -
  Horiz. % 166.15% 133.85% 92.92% 92.70% 264.60% 143.58% 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 0.53 0.54 0.57 0.69 0.50 0.83 0.90 -29.68%
  QoQ % -1.85% -5.26% -17.39% 38.00% -39.76% -7.78% -
  Horiz. % 58.89% 60.00% 63.33% 76.67% 55.56% 92.22% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 25/11/15 26/08/15 29/05/15 26/02/15 27/11/14 28/08/14 -
Price 0.7900 0.8800 0.8150 0.9300 0.9200 1.0300 1.3300 -
P/RPS 2.38 2.71 2.74 3.06 2.19 2.47 3.60 -24.05%
  QoQ % -12.18% -1.09% -10.46% 39.73% -11.34% -31.39% -
  Horiz. % 66.11% 75.28% 76.11% 85.00% 60.83% 68.61% 100.00%
P/EPS 12.10 16.73 21.34 19.99 9.61 12.30 21.31 -31.36%
  QoQ % -27.67% -21.60% 6.75% 108.01% -21.87% -42.28% -
  Horiz. % 56.78% 78.51% 100.14% 93.81% 45.10% 57.72% 100.00%
EY 8.27 5.98 4.69 5.00 10.40 8.13 4.69 45.81%
  QoQ % 38.29% 27.51% -6.20% -51.92% 27.92% 73.35% -
  Horiz. % 176.33% 127.51% 100.00% 106.61% 221.75% 173.35% 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 0.48 0.55 0.51 0.58 0.58 0.66 0.86 -32.14%
  QoQ % -12.73% 7.84% -12.07% 0.00% -12.12% -23.26% -
  Horiz. % 55.81% 63.95% 59.30% 67.44% 67.44% 76.74% 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
 
 

408  295  640  1121 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.12+0.005 
 BINTAI 0.84+0.045 
 VIVOCOM 1.13+0.12 
 ASB 0.17+0.005 
 BIOHLDG 0.3150.00 
 KANGER 0.1850.00 
 SOLUTN 1.30+0.03 
 TDM 0.295+0.03 
 KNM 0.21+0.01 

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!
PARTNERS & BROKERS