Highlights

[AMVERTON] QoQ Annualized Quarter Result on 2017-03-31 [#1]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 25-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -70.32%    YoY -     -61.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 160,709 142,376 121,438 94,832 115,329 110,285 103,246 34.20%
  QoQ % 12.88% 17.24% 28.06% -17.77% 4.57% 6.82% -
  Horiz. % 155.66% 137.90% 117.62% 91.85% 111.70% 106.82% 100.00%
PBT 33,038 26,088 19,730 10,252 28,024 28,809 21,658 32.41%
  QoQ % 26.64% 32.23% 92.45% -63.42% -2.73% 33.02% -
  Horiz. % 152.54% 120.45% 91.10% 47.34% 129.39% 133.02% 100.00%
Tax -7,234 -6,472 -5,102 -2,692 -6,623 -7,226 -5,884 14.72%
  QoQ % -11.77% -26.85% -89.52% 59.35% 8.35% -22.82% -
  Horiz. % 122.94% 109.99% 86.71% 45.75% 112.56% 122.82% 100.00%
NP 25,804 19,616 14,628 7,560 21,401 21,582 15,774 38.71%
  QoQ % 31.55% 34.10% 93.49% -64.67% -0.84% 36.82% -
  Horiz. % 163.59% 124.36% 92.73% 47.93% 135.67% 136.82% 100.00%
NP to SH 24,323 18,509 13,406 5,956 20,069 20,777 14,698 39.78%
  QoQ % 31.41% 38.07% 125.08% -70.32% -3.41% 41.36% -
  Horiz. % 165.49% 125.93% 91.21% 40.52% 136.54% 141.36% 100.00%
Tax Rate 21.90 % 24.81 % 25.86 % 26.26 % 23.63 % 25.08 % 27.17 % -13.36%
  QoQ % -11.73% -4.06% -1.52% 11.13% -5.78% -7.69% -
  Horiz. % 80.60% 91.31% 95.18% 96.65% 86.97% 92.31% 100.00%
Total Cost 134,905 122,760 106,810 87,272 93,928 88,702 87,472 33.38%
  QoQ % 9.89% 14.93% 22.39% -7.09% 5.89% 1.41% -
  Horiz. % 154.23% 140.34% 122.11% 99.77% 107.38% 101.41% 100.00%
Net Worth 642,512 631,560 624,259 616,005 616,665 613,307 606,006 3.97%
  QoQ % 1.73% 1.17% 1.34% -0.11% 0.55% 1.20% -
  Horiz. % 106.02% 104.22% 103.01% 101.65% 101.76% 101.20% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 642,512 631,560 624,259 616,005 616,665 613,307 606,006 3.97%
  QoQ % 1.73% 1.17% 1.34% -0.11% 0.55% 1.20% -
  Horiz. % 106.02% 104.22% 103.01% 101.65% 101.76% 101.20% 100.00%
NOSH 365,064 365,064 365,064 364,499 364,890 365,064 365,064 -
  QoQ % 0.00% 0.00% 0.15% -0.11% -0.05% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 99.85% 99.95% 100.00% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 16.06 % 13.78 % 12.05 % 7.97 % 18.56 % 19.57 % 15.28 % 3.37%
  QoQ % 16.55% 14.36% 51.19% -57.06% -5.16% 28.08% -
  Horiz. % 105.10% 90.18% 78.86% 52.16% 121.47% 128.08% 100.00%
ROE 3.79 % 2.93 % 2.15 % 0.97 % 3.25 % 3.39 % 2.43 % 34.38%
  QoQ % 29.35% 36.28% 121.65% -70.15% -4.13% 39.51% -
  Horiz. % 155.97% 120.58% 88.48% 39.92% 133.74% 139.51% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 44.02 39.00 33.26 26.02 31.61 30.21 28.28 34.20%
  QoQ % 12.87% 17.26% 27.82% -17.68% 4.63% 6.82% -
  Horiz. % 155.66% 137.91% 117.61% 92.01% 111.78% 106.82% 100.00%
EPS 6.66 5.07 3.68 1.64 5.50 5.69 4.02 39.88%
  QoQ % 31.36% 37.77% 124.39% -70.18% -3.34% 41.54% -
  Horiz. % 165.67% 126.12% 91.54% 40.80% 136.82% 141.54% 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 1.7600 1.7300 1.7100 1.6900 1.6900 1.6800 1.6600 3.97%
  QoQ % 1.73% 1.17% 1.18% 0.00% 0.60% 1.20% -
  Horiz. % 106.02% 104.22% 103.01% 101.81% 101.81% 101.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 44.02 39.00 33.26 25.98 31.59 30.21 28.28 34.20%
  QoQ % 12.87% 17.26% 28.02% -17.76% 4.57% 6.82% -
  Horiz. % 155.66% 137.91% 117.61% 91.87% 111.70% 106.82% 100.00%
EPS 6.66 5.07 3.68 1.63 5.50 5.69 4.02 39.88%
  QoQ % 31.36% 37.77% 125.77% -70.36% -3.34% 41.54% -
  Horiz. % 165.67% 126.12% 91.54% 40.55% 136.82% 141.54% 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 1.7600 1.7300 1.7100 1.6874 1.6892 1.6800 1.6600 3.97%
  QoQ % 1.73% 1.17% 1.34% -0.11% 0.55% 1.20% -
  Horiz. % 106.02% 104.22% 103.01% 101.65% 101.76% 101.20% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.4000 1.2800 1.5900 1.3800 1.0000 1.0500 0.9900 -
P/RPS 3.18 3.28 4.78 5.30 3.16 3.48 3.50 -6.18%
  QoQ % -3.05% -31.38% -9.81% 67.72% -9.20% -0.57% -
  Horiz. % 90.86% 93.71% 136.57% 151.43% 90.29% 99.43% 100.00%
P/EPS 21.01 25.25 43.30 84.45 18.18 18.45 24.59 -9.93%
  QoQ % -16.79% -41.69% -48.73% 364.52% -1.46% -24.97% -
  Horiz. % 85.44% 102.68% 176.09% 343.43% 73.93% 75.03% 100.00%
EY 4.76 3.96 2.31 1.18 5.50 5.42 4.07 10.97%
  QoQ % 20.20% 71.43% 95.76% -78.55% 1.48% 33.17% -
  Horiz. % 116.95% 97.30% 56.76% 28.99% 135.14% 133.17% 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 0.80 0.74 0.93 0.82 0.59 0.63 0.60 21.08%
  QoQ % 8.11% -20.43% 13.41% 38.98% -6.35% 5.00% -
  Horiz. % 133.33% 123.33% 155.00% 136.67% 98.33% 105.00% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 22/11/17 25/08/17 25/05/17 23/02/17 23/11/16 25/08/16 -
Price 1.2500 1.3200 1.4200 1.7200 1.3700 1.0400 1.0000 -
P/RPS 2.84 3.38 4.27 6.61 4.33 3.44 3.54 -13.63%
  QoQ % -15.98% -20.84% -35.40% 52.66% 25.87% -2.82% -
  Horiz. % 80.23% 95.48% 120.62% 186.72% 122.32% 97.18% 100.00%
P/EPS 18.76 26.03 38.67 105.26 24.91 18.27 24.84 -17.03%
  QoQ % -27.93% -32.69% -63.26% 322.56% 36.34% -26.45% -
  Horiz. % 75.52% 104.79% 155.68% 423.75% 100.28% 73.55% 100.00%
EY 5.33 3.84 2.59 0.95 4.01 5.47 4.03 20.43%
  QoQ % 38.80% 48.26% 172.63% -76.31% -26.69% 35.73% -
  Horiz. % 132.26% 95.29% 64.27% 23.57% 99.50% 135.73% 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 0.71 0.76 0.83 1.02 0.81 0.62 0.60 11.84%
  QoQ % -6.58% -8.43% -18.63% 25.93% 30.65% 3.33% -
  Horiz. % 118.33% 126.67% 138.33% 170.00% 135.00% 103.33% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers