Highlights

[AMVERTON] QoQ Cumulative Quarter Result on 2014-09-30 [#3]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 27-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     101.41%    YoY -     18.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 54,367 27,758 153,712 113,955 67,399 30,336 141,791 -47.31%
  QoQ % 95.86% -81.94% 34.89% 69.08% 122.17% -78.61% -
  Horiz. % 38.34% 19.58% 108.41% 80.37% 47.53% 21.39% 100.00%
PBT 11,071 6,486 52,360 32,837 15,588 6,318 45,475 -61.11%
  QoQ % 70.69% -87.61% 59.45% 110.66% 146.72% -86.11% -
  Horiz. % 24.35% 14.26% 115.14% 72.21% 34.28% 13.89% 100.00%
Tax -3,235 -1,842 -13,037 -7,419 -3,353 -1,448 -12,375 -59.22%
  QoQ % -75.62% 85.87% -75.72% -121.26% -131.56% 88.30% -
  Horiz. % 26.14% 14.88% 105.35% 59.95% 27.09% 11.70% 100.00%
NP 7,836 4,644 39,323 25,418 12,235 4,870 33,100 -61.83%
  QoQ % 68.73% -88.19% 54.71% 107.75% 151.23% -85.29% -
  Horiz. % 23.67% 14.03% 118.80% 76.79% 36.96% 14.71% 100.00%
NP to SH 6,987 4,245 34,948 22,933 11,386 4,427 32,079 -63.90%
  QoQ % 64.59% -87.85% 52.39% 101.41% 157.19% -86.20% -
  Horiz. % 21.78% 13.23% 108.94% 71.49% 35.49% 13.80% 100.00%
Tax Rate 29.22 % 28.40 % 24.90 % 22.59 % 21.51 % 22.92 % 27.21 % 4.88%
  QoQ % 2.89% 14.06% 10.23% 5.02% -6.15% -15.77% -
  Horiz. % 107.39% 104.37% 91.51% 83.02% 79.05% 84.23% 100.00%
Total Cost 46,531 23,114 114,389 88,537 55,164 25,466 108,691 -43.29%
  QoQ % 101.31% -79.79% 29.20% 60.50% 116.62% -76.57% -
  Horiz. % 42.81% 21.27% 105.24% 81.46% 50.75% 23.43% 100.00%
Net Worth 580,451 584,102 580,640 565,849 562,001 554,897 547,423 3.99%
  QoQ % -0.62% 0.60% 2.61% 0.68% 1.28% 1.37% -
  Horiz. % 106.03% 106.70% 106.07% 103.37% 102.66% 101.37% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - 5,474 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 17.06 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 580,451 584,102 580,640 565,849 562,001 554,897 547,423 3.99%
  QoQ % -0.62% 0.60% 2.61% 0.68% 1.28% 1.37% -
  Horiz. % 106.03% 106.70% 106.07% 103.37% 102.66% 101.37% 100.00%
NOSH 365,064 365,064 365,182 365,064 364,935 365,064 364,948 0.02%
  QoQ % 0.00% -0.03% 0.03% 0.04% -0.04% 0.03% -
  Horiz. % 100.03% 100.03% 100.06% 100.03% 100.00% 100.03% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 14.41 % 16.73 % 25.58 % 22.31 % 18.15 % 16.05 % 23.34 % -27.56%
  QoQ % -13.87% -34.60% 14.66% 22.92% 13.08% -31.23% -
  Horiz. % 61.74% 71.68% 109.60% 95.59% 77.76% 68.77% 100.00%
ROE 1.20 % 0.73 % 6.02 % 4.05 % 2.03 % 0.80 % 5.86 % -65.36%
  QoQ % 64.38% -87.87% 48.64% 99.51% 153.75% -86.35% -
  Horiz. % 20.48% 12.46% 102.73% 69.11% 34.64% 13.65% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 14.89 7.60 42.09 31.22 18.47 8.31 38.85 -47.33%
  QoQ % 95.92% -81.94% 34.82% 69.03% 122.26% -78.61% -
  Horiz. % 38.33% 19.56% 108.34% 80.36% 47.54% 21.39% 100.00%
EPS 1.91 1.16 9.57 6.28 3.12 1.21 8.79 -63.96%
  QoQ % 64.66% -87.88% 52.39% 101.28% 157.85% -86.23% -
  Horiz. % 21.73% 13.20% 108.87% 71.44% 35.49% 13.77% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.5900 1.6000 1.5900 1.5500 1.5400 1.5200 1.5000 3.97%
  QoQ % -0.62% 0.63% 2.58% 0.65% 1.32% 1.33% -
  Horiz. % 106.00% 106.67% 106.00% 103.33% 102.67% 101.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 14.89 7.60 42.11 31.22 18.46 8.31 38.84 -47.32%
  QoQ % 95.92% -81.95% 34.88% 69.12% 122.14% -78.60% -
  Horiz. % 38.34% 19.57% 108.42% 80.38% 47.53% 21.40% 100.00%
EPS 1.91 1.16 9.57 6.28 3.12 1.21 8.79 -63.96%
  QoQ % 64.66% -87.88% 52.39% 101.28% 157.85% -86.23% -
  Horiz. % 21.73% 13.20% 108.87% 71.44% 35.49% 13.77% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.5900 1.6000 1.5905 1.5500 1.5395 1.5200 1.4995 4.00%
  QoQ % -0.62% 0.60% 2.61% 0.68% 1.28% 1.37% -
  Horiz. % 106.04% 106.70% 106.07% 103.37% 102.67% 101.37% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.9100 1.1100 0.8000 1.2900 1.3800 1.2200 0.9750 -
P/RPS 6.11 14.60 1.90 4.13 7.47 14.68 2.51 81.25%
  QoQ % -58.15% 668.42% -54.00% -44.71% -49.11% 484.86% -
  Horiz. % 243.43% 581.67% 75.70% 164.54% 297.61% 584.86% 100.00%
P/EPS 47.55 95.46 8.36 20.54 44.23 100.60 11.09 164.63%
  QoQ % -50.19% 1,041.87% -59.30% -53.56% -56.03% 807.12% -
  Horiz. % 428.76% 860.78% 75.38% 185.21% 398.83% 907.12% 100.00%
EY 2.10 1.05 11.96 4.87 2.26 0.99 9.02 -62.26%
  QoQ % 100.00% -91.22% 145.59% 115.49% 128.28% -89.02% -
  Horiz. % 23.28% 11.64% 132.59% 53.99% 25.06% 10.98% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.54 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.57 0.69 0.50 0.83 0.90 0.80 0.65 -8.41%
  QoQ % -17.39% 38.00% -39.76% -7.78% 12.50% 23.08% -
  Horiz. % 87.69% 106.15% 76.92% 127.69% 138.46% 123.08% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 29/05/15 26/02/15 27/11/14 28/08/14 29/05/14 28/02/14 -
Price 0.8150 0.9300 0.9200 1.0300 1.3300 1.3100 1.0700 -
P/RPS 5.47 12.23 2.19 3.30 7.20 15.76 2.75 58.36%
  QoQ % -55.27% 458.45% -33.64% -54.17% -54.31% 473.09% -
  Horiz. % 198.91% 444.73% 79.64% 120.00% 261.82% 573.09% 100.00%
P/EPS 42.58 79.98 9.61 16.40 42.63 108.03 12.17 131.00%
  QoQ % -46.76% 732.26% -41.40% -61.53% -60.54% 787.67% -
  Horiz. % 349.88% 657.19% 78.96% 134.76% 350.29% 887.67% 100.00%
EY 2.35 1.25 10.40 6.10 2.35 0.93 8.21 -56.67%
  QoQ % 88.00% -87.98% 70.49% 159.57% 152.69% -88.67% -
  Horiz. % 28.62% 15.23% 126.67% 74.30% 28.62% 11.33% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.40 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.51 0.58 0.58 0.66 0.86 0.86 0.71 -19.84%
  QoQ % -12.07% 0.00% -12.12% -23.26% 0.00% 21.13% -
  Horiz. % 71.83% 81.69% 81.69% 92.96% 121.13% 121.13% 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.
 


 

2001 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.830.00 
 KOTRA 2.090.00 
 UCREST 0.160.00 
 PINEAPP 0.3850.00 
 PUC 0.0550.00 
 WILLOW 0.4450.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0650.00 
 BTECH 0.2250.00 
 3A 0.8050.00 
Partners & Brokers