Highlights

[AMVERTON] QoQ Cumulative Quarter Result on 2013-12-31 [#4]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 28-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     65.94%    YoY -     18.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 113,955 67,399 30,336 141,791 96,394 59,854 26,716 162.78%
  QoQ % 69.08% 122.17% -78.61% 47.10% 61.05% 124.04% -
  Horiz. % 426.54% 252.28% 113.55% 530.73% 360.81% 224.04% 100.00%
PBT 32,837 15,588 6,318 45,475 27,876 12,554 5,044 248.26%
  QoQ % 110.66% 146.72% -86.11% 63.13% 122.05% 148.89% -
  Horiz. % 651.01% 309.04% 125.26% 901.57% 552.66% 248.89% 100.00%
Tax -7,419 -3,353 -1,448 -12,375 -7,505 -2,960 -1,395 204.37%
  QoQ % -121.26% -131.56% 88.30% -64.89% -153.55% -112.19% -
  Horiz. % 531.83% 240.36% 103.80% 887.10% 537.99% 212.19% 100.00%
NP 25,418 12,235 4,870 33,100 20,371 9,594 3,649 264.31%
  QoQ % 107.75% 151.23% -85.29% 62.49% 112.33% 162.92% -
  Horiz. % 696.57% 335.30% 133.46% 907.10% 558.26% 262.92% 100.00%
NP to SH 22,933 11,386 4,427 32,079 19,332 8,912 3,317 262.49%
  QoQ % 101.41% 157.19% -86.20% 65.94% 116.92% 168.68% -
  Horiz. % 691.38% 343.26% 133.46% 967.11% 582.82% 268.68% 100.00%
Tax Rate 22.59 % 21.51 % 22.92 % 27.21 % 26.92 % 23.58 % 27.66 % -12.62%
  QoQ % 5.02% -6.15% -15.77% 1.08% 14.16% -14.75% -
  Horiz. % 81.67% 77.77% 82.86% 98.37% 97.32% 85.25% 100.00%
Total Cost 88,537 55,164 25,466 108,691 76,023 50,260 23,067 144.94%
  QoQ % 60.50% 116.62% -76.57% 42.97% 51.26% 117.89% -
  Horiz. % 383.83% 239.15% 110.40% 471.20% 329.57% 217.89% 100.00%
Net Worth 565,849 562,001 554,897 547,423 536,644 525,954 518,390 6.01%
  QoQ % 0.68% 1.28% 1.37% 2.01% 2.03% 1.46% -
  Horiz. % 109.15% 108.41% 107.04% 105.60% 103.52% 101.46% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 5,474 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 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% 100.00% - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 565,849 562,001 554,897 547,423 536,644 525,954 518,390 6.01%
  QoQ % 0.68% 1.28% 1.37% 2.01% 2.03% 1.46% -
  Horiz. % 109.15% 108.41% 107.04% 105.60% 103.52% 101.46% 100.00%
NOSH 365,064 364,935 365,064 364,948 365,064 365,245 365,064 -
  QoQ % 0.04% -0.04% 0.03% -0.03% -0.05% 0.05% -
  Horiz. % 100.00% 99.96% 100.00% 99.97% 100.00% 100.05% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 22.31 % 18.15 % 16.05 % 23.34 % 21.13 % 16.03 % 13.66 % 38.64%
  QoQ % 22.92% 13.08% -31.23% 10.46% 31.82% 17.35% -
  Horiz. % 163.32% 132.87% 117.50% 170.86% 154.69% 117.35% 100.00%
ROE 4.05 % 2.03 % 0.80 % 5.86 % 3.60 % 1.69 % 0.64 % 241.74%
  QoQ % 99.51% 153.75% -86.35% 62.78% 113.02% 164.06% -
  Horiz. % 632.81% 317.19% 125.00% 915.62% 562.50% 264.06% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 31.22 18.47 8.31 38.85 26.40 16.39 7.32 162.76%
  QoQ % 69.03% 122.26% -78.61% 47.16% 61.07% 123.91% -
  Horiz. % 426.50% 252.32% 113.52% 530.74% 360.66% 223.91% 100.00%
EPS 6.28 3.12 1.21 8.79 5.30 2.44 0.91 262.05%
  QoQ % 101.28% 157.85% -86.23% 65.85% 117.21% 168.13% -
  Horiz. % 690.11% 342.86% 132.97% 965.93% 582.42% 268.13% 100.00%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.5500 1.5400 1.5200 1.5000 1.4700 1.4400 1.4200 6.01%
  QoQ % 0.65% 1.32% 1.33% 2.04% 2.08% 1.41% -
  Horiz. % 109.15% 108.45% 107.04% 105.63% 103.52% 101.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 31.22 18.46 8.31 38.84 26.40 16.40 7.32 162.76%
  QoQ % 69.12% 122.14% -78.60% 47.12% 60.98% 124.04% -
  Horiz. % 426.50% 252.19% 113.52% 530.60% 360.66% 224.04% 100.00%
EPS 6.28 3.12 1.21 8.79 5.30 2.44 0.91 262.05%
  QoQ % 101.28% 157.85% -86.23% 65.85% 117.21% 168.13% -
  Horiz. % 690.11% 342.86% 132.97% 965.93% 582.42% 268.13% 100.00%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.5500 1.5395 1.5200 1.4995 1.4700 1.4407 1.4200 6.01%
  QoQ % 0.68% 1.28% 1.37% 2.01% 2.03% 1.46% -
  Horiz. % 109.15% 108.42% 107.04% 105.60% 103.52% 101.46% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.2900 1.3800 1.2200 0.9750 0.9500 1.0200 0.5950 -
P/RPS 4.13 7.47 14.68 2.51 3.60 6.22 8.13 -36.31%
  QoQ % -44.71% -49.11% 484.86% -30.28% -42.12% -23.49% -
  Horiz. % 50.80% 91.88% 180.57% 30.87% 44.28% 76.51% 100.00%
P/EPS 20.54 44.23 100.60 11.09 17.94 41.80 65.48 -53.80%
  QoQ % -53.56% -56.03% 807.12% -38.18% -57.08% -36.16% -
  Horiz. % 31.37% 67.55% 153.63% 16.94% 27.40% 63.84% 100.00%
EY 4.87 2.26 0.99 9.02 5.57 2.39 1.53 116.23%
  QoQ % 115.49% 128.28% -89.02% 61.94% 133.05% 56.21% -
  Horiz. % 318.30% 147.71% 64.71% 589.54% 364.05% 156.21% 100.00%
DY 0.00 0.00 0.00 1.54 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.83 0.90 0.80 0.65 0.65 0.71 0.42 57.41%
  QoQ % -7.78% 12.50% 23.08% 0.00% -8.45% 69.05% -
  Horiz. % 197.62% 214.29% 190.48% 154.76% 154.76% 169.05% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 28/08/14 29/05/14 28/02/14 27/11/13 28/08/13 29/05/13 -
Price 1.0300 1.3300 1.3100 1.0700 0.9300 0.9050 0.7800 -
P/RPS 3.30 7.20 15.76 2.75 3.52 5.52 10.66 -54.21%
  QoQ % -54.17% -54.31% 473.09% -21.88% -36.23% -48.22% -
  Horiz. % 30.96% 67.54% 147.84% 25.80% 33.02% 51.78% 100.00%
P/EPS 16.40 42.63 108.03 12.17 17.56 37.09 85.85 -66.80%
  QoQ % -61.53% -60.54% 787.67% -30.69% -52.66% -56.80% -
  Horiz. % 19.10% 49.66% 125.84% 14.18% 20.45% 43.20% 100.00%
EY 6.10 2.35 0.93 8.21 5.69 2.70 1.16 202.09%
  QoQ % 159.57% 152.69% -88.67% 44.29% 110.74% 132.76% -
  Horiz. % 525.86% 202.59% 80.17% 707.76% 490.52% 232.76% 100.00%
DY 0.00 0.00 0.00 1.40 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.66 0.86 0.86 0.71 0.63 0.63 0.55 12.91%
  QoQ % -23.26% 0.00% 21.13% 12.70% 0.00% 14.55% -
  Horiz. % 120.00% 156.36% 156.36% 129.09% 114.55% 114.55% 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
 
 

211  541  594  1084 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.01 
 GPACKET 0.475-0.005 
 AEM 0.16+0.005 
 DGSB 0.25+0.025 
 HWGB 0.75-0.03 
 DATAPRP 0.19-0.005 
 VIVOCOM 0.0450.00 
 MAHSING 0.92-0.04 
 KTB 0.14+0.02 
 TRIVE 0.010.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS