Highlights

[AMVERTON] QoQ Cumulative Quarter Result on 2017-09-30 [#3]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 22-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     107.10%    YoY -     -10.92%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 61,926 29,936 160,709 106,782 60,719 23,708 115,329 -34.01%
  QoQ % 106.86% -81.37% 50.50% 75.86% 156.11% -79.44% -
  Horiz. % 53.70% 25.96% 139.35% 92.59% 52.65% 20.56% 100.00%
PBT 11,205 5,465 33,038 19,566 9,865 2,563 28,024 -45.82%
  QoQ % 105.03% -83.46% 68.85% 98.34% 284.90% -90.85% -
  Horiz. % 39.98% 19.50% 117.89% 69.82% 35.20% 9.15% 100.00%
Tax -2,793 -1,394 -7,234 -4,854 -2,551 -673 -6,623 -43.85%
  QoQ % -100.36% 80.73% -49.03% -90.28% -279.05% 89.84% -
  Horiz. % 42.17% 21.05% 109.23% 73.29% 38.52% 10.16% 100.00%
NP 8,412 4,071 25,804 14,712 7,314 1,890 21,401 -46.43%
  QoQ % 106.63% -84.22% 75.39% 101.15% 286.98% -91.17% -
  Horiz. % 39.31% 19.02% 120.57% 68.74% 34.18% 8.83% 100.00%
NP to SH 7,758 3,607 24,323 13,882 6,703 1,489 20,069 -47.03%
  QoQ % 115.08% -85.17% 75.21% 107.10% 350.17% -92.58% -
  Horiz. % 38.66% 17.97% 121.20% 69.17% 33.40% 7.42% 100.00%
Tax Rate 24.93 % 25.51 % 21.90 % 24.81 % 25.86 % 26.26 % 23.63 % 3.64%
  QoQ % -2.27% 16.48% -11.73% -4.06% -1.52% 11.13% -
  Horiz. % 105.50% 107.96% 92.68% 104.99% 109.44% 111.13% 100.00%
Total Cost 53,514 25,865 134,905 92,070 53,405 21,818 93,928 -31.35%
  QoQ % 106.90% -80.83% 46.52% 72.40% 144.77% -76.77% -
  Horiz. % 56.97% 27.54% 143.63% 98.02% 56.86% 23.23% 100.00%
Net Worth 646,163 642,512 642,512 631,560 624,259 616,005 616,665 3.17%
  QoQ % 0.57% 0.00% 1.73% 1.17% 1.34% -0.11% -
  Horiz. % 104.78% 104.19% 104.19% 102.42% 101.23% 99.89% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 646,163 642,512 642,512 631,560 624,259 616,005 616,665 3.17%
  QoQ % 0.57% 0.00% 1.73% 1.17% 1.34% -0.11% -
  Horiz. % 104.78% 104.19% 104.19% 102.42% 101.23% 99.89% 100.00%
NOSH 365,064 365,064 365,064 365,064 365,064 364,499 364,890 0.03%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.15% -0.11% -
  Horiz. % 100.05% 100.05% 100.05% 100.05% 100.05% 99.89% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 13.58 % 13.60 % 16.06 % 13.78 % 12.05 % 7.97 % 18.56 % -18.85%
  QoQ % -0.15% -15.32% 16.55% 14.36% 51.19% -57.06% -
  Horiz. % 73.17% 73.28% 86.53% 74.25% 64.92% 42.94% 100.00%
ROE 1.20 % 0.56 % 3.79 % 2.20 % 1.07 % 0.24 % 3.25 % -48.63%
  QoQ % 114.29% -85.22% 72.27% 105.61% 345.83% -92.62% -
  Horiz. % 36.92% 17.23% 116.62% 67.69% 32.92% 7.38% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 16.96 8.20 44.02 29.25 16.63 6.50 31.61 -34.05%
  QoQ % 106.83% -81.37% 50.50% 75.89% 155.85% -79.44% -
  Horiz. % 53.65% 25.94% 139.26% 92.53% 52.61% 20.56% 100.00%
EPS 2.13 0.99 6.66 3.80 1.84 0.41 5.50 -46.96%
  QoQ % 115.15% -85.14% 75.26% 106.52% 348.78% -92.55% -
  Horiz. % 38.73% 18.00% 121.09% 69.09% 33.45% 7.45% 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 1.7700 1.7600 1.7600 1.7300 1.7100 1.6900 1.6900 3.14%
  QoQ % 0.57% 0.00% 1.73% 1.17% 1.18% 0.00% -
  Horiz. % 104.73% 104.14% 104.14% 102.37% 101.18% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 16.96 8.20 44.02 29.25 16.63 6.49 31.59 -34.02%
  QoQ % 106.83% -81.37% 50.50% 75.89% 156.24% -79.46% -
  Horiz. % 53.69% 25.96% 139.35% 92.59% 52.64% 20.54% 100.00%
EPS 2.13 0.99 6.66 3.80 1.84 0.41 5.50 -46.96%
  QoQ % 115.15% -85.14% 75.26% 106.52% 348.78% -92.55% -
  Horiz. % 38.73% 18.00% 121.09% 69.09% 33.45% 7.45% 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 1.7700 1.7600 1.7600 1.7300 1.7100 1.6874 1.6892 3.17%
  QoQ % 0.57% 0.00% 1.73% 1.17% 1.34% -0.11% -
  Horiz. % 104.78% 104.19% 104.19% 102.42% 101.23% 99.89% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.9500 1.0900 1.4000 1.2800 1.5900 1.3800 1.0000 -
P/RPS 5.60 13.29 3.18 4.38 9.56 21.22 3.16 46.60%
  QoQ % -57.86% 317.92% -27.40% -54.18% -54.95% 571.52% -
  Horiz. % 177.22% 420.57% 100.63% 138.61% 302.53% 671.52% 100.00%
P/EPS 44.70 110.32 21.01 33.66 86.60 337.82 18.18 82.47%
  QoQ % -59.48% 425.08% -37.58% -61.13% -74.37% 1,758.20% -
  Horiz. % 245.87% 606.82% 115.57% 185.15% 476.35% 1,858.20% 100.00%
EY 2.24 0.91 4.76 2.97 1.15 0.30 5.50 -45.15%
  QoQ % 146.15% -80.88% 60.27% 158.26% 283.33% -94.55% -
  Horiz. % 40.73% 16.55% 86.55% 54.00% 20.91% 5.45% 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 0.54 0.62 0.80 0.74 0.93 0.82 0.59 -5.75%
  QoQ % -12.90% -22.50% 8.11% -20.43% 13.41% 38.98% -
  Horiz. % 91.53% 105.08% 135.59% 125.42% 157.63% 138.98% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 23/08/18 24/05/18 27/02/18 22/11/17 25/08/17 25/05/17 23/02/17 -
Price 1.0800 0.9800 1.2500 1.3200 1.4200 1.7200 1.3700 -
P/RPS 6.37 11.95 2.84 4.51 8.54 26.44 4.33 29.44%
  QoQ % -46.69% 320.77% -37.03% -47.19% -67.70% 510.62% -
  Horiz. % 147.11% 275.98% 65.59% 104.16% 197.23% 610.62% 100.00%
P/EPS 50.82 99.19 18.76 34.71 77.34 421.05 24.91 61.07%
  QoQ % -48.76% 428.73% -45.95% -55.12% -81.63% 1,590.29% -
  Horiz. % 204.01% 398.19% 75.31% 139.34% 310.48% 1,690.28% 100.00%
EY 1.97 1.01 5.33 2.88 1.29 0.24 4.01 -37.82%
  QoQ % 95.05% -81.05% 85.07% 123.26% 437.50% -94.01% -
  Horiz. % 49.13% 25.19% 132.92% 71.82% 32.17% 5.99% 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 0.61 0.56 0.71 0.76 0.83 1.02 0.81 -17.27%
  QoQ % 8.93% -21.13% -6.58% -8.43% -18.63% 25.93% -
  Horiz. % 75.31% 69.14% 87.65% 93.83% 102.47% 125.93% 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.
 


 

252  265  502  1241 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.10+0.01 
 HSI-C7K 0.2750.00 
 MUDAJYA 0.425+0.005 
 RSAWIT 0.33+0.03 
 TDM 0.29+0.015 
 HSI-H8F 0.22-0.03 
 PUC 0.045+0.01 
 HUBLINE 0.050.00 
 MATANG 0.09+0.005 
 SANICHI 0.07+0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
2. Share that will rise 500% in 2020 Herbert
3. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
7. Cutting Your Losses Our Investment Journey
8. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
Partners & Brokers