Highlights

[AMVERTON] QoQ Annualized Quarter Result on 2016-03-31 [#1]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 26-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -34.33%    YoY -     -7.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 115,329 110,285 103,246 100,640 121,418 118,598 108,734 3.99%
  QoQ % 4.57% 6.82% 2.59% -17.11% 2.38% 9.07% -
  Horiz. % 106.07% 101.43% 94.95% 92.56% 111.67% 109.07% 100.00%
PBT 28,024 28,809 21,658 22,740 30,627 28,225 22,142 16.92%
  QoQ % -2.73% 33.02% -4.76% -25.75% 8.51% 27.47% -
  Horiz. % 126.56% 130.11% 97.81% 102.70% 138.32% 127.47% 100.00%
Tax -6,623 -7,226 -5,884 -5,952 -4,606 -7,641 -6,470 1.56%
  QoQ % 8.35% -22.82% 1.14% -29.22% 39.72% -18.10% -
  Horiz. % 102.36% 111.70% 90.94% 91.99% 71.19% 118.10% 100.00%
NP 21,401 21,582 15,774 16,788 26,021 20,584 15,672 22.97%
  QoQ % -0.84% 36.82% -6.04% -35.48% 26.41% 31.34% -
  Horiz. % 136.56% 137.71% 100.65% 107.12% 166.03% 131.34% 100.00%
NP to SH 20,069 20,777 14,698 15,664 23,851 19,201 13,974 27.15%
  QoQ % -3.41% 41.36% -6.17% -34.33% 24.22% 37.41% -
  Horiz. % 143.62% 148.69% 105.18% 112.09% 170.68% 137.41% 100.00%
Tax Rate 23.63 % 25.08 % 27.17 % 26.17 % 15.04 % 27.07 % 29.22 % -13.14%
  QoQ % -5.78% -7.69% 3.82% 74.00% -44.44% -7.36% -
  Horiz. % 80.87% 85.83% 92.98% 89.56% 51.47% 92.64% 100.00%
Total Cost 93,928 88,702 87,472 83,852 95,397 98,014 93,062 0.62%
  QoQ % 5.89% 1.41% 4.32% -12.10% -2.67% 5.32% -
  Horiz. % 100.93% 95.32% 93.99% 90.10% 102.51% 105.32% 100.00%
Net Worth 616,665 613,307 606,006 603,869 599,014 587,753 581,640 3.96%
  QoQ % 0.55% 1.20% 0.35% 0.81% 1.92% 1.05% -
  Horiz. % 106.02% 105.44% 104.19% 103.82% 102.99% 101.05% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 616,665 613,307 606,006 603,869 599,014 587,753 581,640 3.96%
  QoQ % 0.55% 1.20% 0.35% 0.81% 1.92% 1.05% -
  Horiz. % 106.02% 105.44% 104.19% 103.82% 102.99% 101.05% 100.00%
NOSH 364,890 365,064 365,064 365,981 365,252 365,064 365,811 -0.17%
  QoQ % -0.05% 0.00% -0.25% 0.20% 0.05% -0.20% -
  Horiz. % 99.75% 99.80% 99.80% 100.05% 99.85% 99.80% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 18.56 % 19.57 % 15.28 % 16.68 % 21.43 % 17.36 % 14.41 % 18.29%
  QoQ % -5.16% 28.08% -8.39% -22.17% 23.44% 20.47% -
  Horiz. % 128.80% 135.81% 106.04% 115.75% 148.72% 120.47% 100.00%
ROE 3.25 % 3.39 % 2.43 % 2.59 % 3.98 % 3.27 % 2.40 % 22.29%
  QoQ % -4.13% 39.51% -6.18% -34.92% 21.71% 36.25% -
  Horiz. % 135.42% 141.25% 101.25% 107.92% 165.83% 136.25% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 31.61 30.21 28.28 27.50 33.24 32.49 29.72 4.18%
  QoQ % 4.63% 6.82% 2.84% -17.27% 2.31% 9.32% -
  Horiz. % 106.36% 101.65% 95.15% 92.53% 111.84% 109.32% 100.00%
EPS 5.50 5.69 4.02 4.28 6.53 5.25 3.82 27.37%
  QoQ % -3.34% 41.54% -6.07% -34.46% 24.38% 37.43% -
  Horiz. % 143.98% 148.95% 105.24% 112.04% 170.94% 137.43% 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 1.6900 1.6800 1.6600 1.6500 1.6400 1.6100 1.5900 4.13%
  QoQ % 0.60% 1.20% 0.61% 0.61% 1.86% 1.26% -
  Horiz. % 106.29% 105.66% 104.40% 103.77% 103.14% 101.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 31.59 30.21 28.28 27.57 33.26 32.49 29.78 3.99%
  QoQ % 4.57% 6.82% 2.58% -17.11% 2.37% 9.10% -
  Horiz. % 106.08% 101.44% 94.96% 92.58% 111.69% 109.10% 100.00%
EPS 5.50 5.69 4.02 4.29 6.53 5.25 3.83 27.15%
  QoQ % -3.34% 41.54% -6.29% -34.30% 24.38% 37.08% -
  Horiz. % 143.60% 148.56% 104.96% 112.01% 170.50% 137.08% 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 1.6892 1.6800 1.6600 1.6541 1.6408 1.6100 1.5933 3.96%
  QoQ % 0.55% 1.20% 0.36% 0.81% 1.91% 1.05% -
  Horiz. % 106.02% 105.44% 104.19% 103.82% 102.98% 101.05% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.0000 1.0500 0.9900 0.8200 0.8700 0.8700 0.9100 -
P/RPS 3.16 3.48 3.50 2.98 2.62 2.68 3.06 2.16%
  QoQ % -9.20% -0.57% 17.45% 13.74% -2.24% -12.42% -
  Horiz. % 103.27% 113.73% 114.38% 97.39% 85.62% 87.58% 100.00%
P/EPS 18.18 18.45 24.59 19.16 13.32 16.54 23.82 -16.42%
  QoQ % -1.46% -24.97% 28.34% 43.84% -19.47% -30.56% -
  Horiz. % 76.32% 77.46% 103.23% 80.44% 55.92% 69.44% 100.00%
EY 5.50 5.42 4.07 5.22 7.51 6.05 4.20 19.60%
  QoQ % 1.48% 33.17% -22.03% -30.49% 24.13% 44.05% -
  Horiz. % 130.95% 129.05% 96.90% 124.29% 178.81% 144.05% 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 0.59 0.63 0.60 0.50 0.53 0.54 0.57 2.32%
  QoQ % -6.35% 5.00% 20.00% -5.66% -1.85% -5.26% -
  Horiz. % 103.51% 110.53% 105.26% 87.72% 92.98% 94.74% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 23/11/16 25/08/16 26/05/16 29/02/16 25/11/15 26/08/15 -
Price 1.3700 1.0400 1.0000 1.1800 0.7900 0.8800 0.8150 -
P/RPS 4.33 3.44 3.54 4.29 2.38 2.71 2.74 35.48%
  QoQ % 25.87% -2.82% -17.48% 80.25% -12.18% -1.09% -
  Horiz. % 158.03% 125.55% 129.20% 156.57% 86.86% 98.91% 100.00%
P/EPS 24.91 18.27 24.84 27.57 12.10 16.73 21.34 10.81%
  QoQ % 36.34% -26.45% -9.90% 127.85% -27.67% -21.60% -
  Horiz. % 116.73% 85.61% 116.40% 129.19% 56.70% 78.40% 100.00%
EY 4.01 5.47 4.03 3.63 8.27 5.98 4.69 -9.87%
  QoQ % -26.69% 35.73% 11.02% -56.11% 38.29% 27.51% -
  Horiz. % 85.50% 116.63% 85.93% 77.40% 176.33% 127.51% 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 0.81 0.62 0.60 0.72 0.48 0.55 0.51 35.94%
  QoQ % 30.65% 3.33% -16.67% 50.00% -12.73% 7.84% -
  Horiz. % 158.82% 121.57% 117.65% 141.18% 94.12% 107.84% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers