Highlights

[AMVERTON] QoQ Annualized Quarter Result on 2018-03-31 [#1]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 24-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     -40.68%    YoY -     142.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 119,159 130,472 123,852 119,744 160,709 142,376 121,438 -1.25%
  QoQ % -8.67% 5.35% 3.43% -25.49% 12.88% 17.24% -
  Horiz. % 98.12% 107.44% 101.99% 98.61% 132.34% 117.24% 100.00%
PBT 94,945 43,225 22,410 21,860 33,038 26,088 19,730 184.22%
  QoQ % 119.65% 92.88% 2.52% -33.83% 26.64% 32.23% -
  Horiz. % 481.22% 219.08% 113.58% 110.80% 167.45% 132.23% 100.00%
Tax -18,868 -11,852 -5,586 -5,576 -7,234 -6,472 -5,102 138.57%
  QoQ % -59.20% -112.17% -0.18% 22.92% -11.77% -26.85% -
  Horiz. % 369.82% 232.30% 109.49% 109.29% 141.79% 126.85% 100.00%
NP 76,077 31,373 16,824 16,284 25,804 19,616 14,628 199.28%
  QoQ % 142.49% 86.48% 3.32% -36.89% 31.55% 34.10% -
  Horiz. % 520.08% 214.47% 115.01% 111.32% 176.40% 134.10% 100.00%
NP to SH 75,463 30,882 15,516 14,428 24,323 18,509 13,406 215.44%
  QoQ % 144.35% 99.04% 7.54% -40.68% 31.41% 38.07% -
  Horiz. % 562.90% 230.36% 115.74% 107.62% 181.43% 138.07% 100.00%
Tax Rate 19.87 % 27.42 % 24.93 % 25.51 % 21.90 % 24.81 % 25.86 % -16.07%
  QoQ % -27.53% 9.99% -2.27% 16.48% -11.73% -4.06% -
  Horiz. % 76.84% 106.03% 96.40% 98.65% 84.69% 95.94% 100.00%
Total Cost 43,082 99,098 107,028 103,460 134,905 122,760 106,810 -45.32%
  QoQ % -56.53% -7.41% 3.45% -23.31% 9.89% 14.93% -
  Horiz. % 40.34% 92.78% 100.20% 96.86% 126.30% 114.93% 100.00%
Net Worth 715,525 660,765 646,163 642,512 642,512 631,560 624,259 9.50%
  QoQ % 8.29% 2.26% 0.57% 0.00% 1.73% 1.17% -
  Horiz. % 114.62% 105.85% 103.51% 102.92% 102.92% 101.17% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 715,525 660,765 646,163 642,512 642,512 631,560 624,259 9.50%
  QoQ % 8.29% 2.26% 0.57% 0.00% 1.73% 1.17% -
  Horiz. % 114.62% 105.85% 103.51% 102.92% 102.92% 101.17% 100.00%
NOSH 365,064 365,064 365,064 365,064 365,064 365,064 365,064 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 63.84 % 24.05 % 13.58 % 13.60 % 16.06 % 13.78 % 12.05 % 202.98%
  QoQ % 165.45% 77.10% -0.15% -15.32% 16.55% 14.36% -
  Horiz. % 529.79% 199.59% 112.70% 112.86% 133.28% 114.36% 100.00%
ROE 10.55 % 4.67 % 2.40 % 2.25 % 3.79 % 2.93 % 2.15 % 187.93%
  QoQ % 125.91% 94.58% 6.67% -40.63% 29.35% 36.28% -
  Horiz. % 490.70% 217.21% 111.63% 104.65% 176.28% 136.28% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 32.64 35.74 33.93 32.80 44.02 39.00 33.26 -1.24%
  QoQ % -8.67% 5.33% 3.45% -25.49% 12.87% 17.26% -
  Horiz. % 98.14% 107.46% 102.01% 98.62% 132.35% 117.26% 100.00%
EPS 20.67 8.45 4.26 3.96 6.66 5.07 3.68 214.99%
  QoQ % 144.62% 98.36% 7.58% -40.54% 31.36% 37.77% -
  Horiz. % 561.68% 229.62% 115.76% 107.61% 180.98% 137.77% 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 1.9600 1.8100 1.7700 1.7600 1.7600 1.7300 1.7100 9.50%
  QoQ % 8.29% 2.26% 0.57% 0.00% 1.73% 1.17% -
  Horiz. % 114.62% 105.85% 103.51% 102.92% 102.92% 101.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 32.64 35.74 33.93 32.80 44.02 39.00 33.26 -1.24%
  QoQ % -8.67% 5.33% 3.45% -25.49% 12.87% 17.26% -
  Horiz. % 98.14% 107.46% 102.01% 98.62% 132.35% 117.26% 100.00%
EPS 20.67 8.45 4.26 3.96 6.66 5.07 3.68 214.99%
  QoQ % 144.62% 98.36% 7.58% -40.54% 31.36% 37.77% -
  Horiz. % 561.68% 229.62% 115.76% 107.61% 180.98% 137.77% 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 1.9600 1.8100 1.7700 1.7600 1.7600 1.7300 1.7100 9.50%
  QoQ % 8.29% 2.26% 0.57% 0.00% 1.73% 1.17% -
  Horiz. % 114.62% 105.85% 103.51% 102.92% 102.92% 101.17% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.9200 1.1000 0.9500 1.0900 1.4000 1.2800 1.5900 -
P/RPS 2.82 3.08 2.80 3.32 3.18 3.28 4.78 -29.59%
  QoQ % -8.44% 10.00% -15.66% 4.40% -3.05% -31.38% -
  Horiz. % 59.00% 64.44% 58.58% 69.46% 66.53% 68.62% 100.00%
P/EPS 4.45 13.00 22.35 27.58 21.01 25.25 43.30 -77.97%
  QoQ % -65.77% -41.83% -18.96% 31.27% -16.79% -41.69% -
  Horiz. % 10.28% 30.02% 51.62% 63.70% 48.52% 58.31% 100.00%
EY 22.47 7.69 4.47 3.63 4.76 3.96 2.31 353.80%
  QoQ % 192.20% 72.04% 23.14% -23.74% 20.20% 71.43% -
  Horiz. % 972.73% 332.90% 193.51% 157.14% 206.06% 171.43% 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 0.47 0.61 0.54 0.62 0.80 0.74 0.93 -36.47%
  QoQ % -22.95% 12.96% -12.90% -22.50% 8.11% -20.43% -
  Horiz. % 50.54% 65.59% 58.06% 66.67% 86.02% 79.57% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 22/11/18 23/08/18 24/05/18 27/02/18 22/11/17 25/08/17 -
Price 1.0000 0.9700 1.0800 0.9800 1.2500 1.3200 1.4200 -
P/RPS 3.06 2.71 3.18 2.99 2.84 3.38 4.27 -19.87%
  QoQ % 12.92% -14.78% 6.35% 5.28% -15.98% -20.84% -
  Horiz. % 71.66% 63.47% 74.47% 70.02% 66.51% 79.16% 100.00%
P/EPS 4.84 11.47 25.41 24.80 18.76 26.03 38.67 -74.88%
  QoQ % -57.80% -54.86% 2.46% 32.20% -27.93% -32.69% -
  Horiz. % 12.52% 29.66% 65.71% 64.13% 48.51% 67.31% 100.00%
EY 20.67 8.72 3.94 4.03 5.33 3.84 2.59 297.85%
  QoQ % 137.04% 121.32% -2.23% -24.39% 38.80% 48.26% -
  Horiz. % 798.07% 336.68% 152.12% 155.60% 205.79% 148.26% 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 0.51 0.54 0.61 0.56 0.71 0.76 0.83 -27.66%
  QoQ % -5.56% -11.48% 8.93% -21.13% -6.58% -8.43% -
  Horiz. % 61.45% 65.06% 73.49% 67.47% 85.54% 91.57% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

428  135  413  1234 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-H8M 0.655-0.04 
 MINETEC 0.15+0.01 
 ARMADA 0.14+0.005 
 SANICHI 0.0450.00 
 VELESTO 0.13+0.01 
 JAKS 0.82+0.03 
 SAPNRG 0.08+0.005 
 HUBLINE 0.045-0.005 
 HSI-C9S 0.28+0.005 
 EDUSPEC 0.0150.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers