Highlights

[AMVERTON] QoQ Cumulative Quarter Result on 2017-12-31 [#4]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 27-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     75.21%    YoY -     21.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 97,854 61,926 29,936 160,709 106,782 60,719 23,708 157.09%
  QoQ % 58.02% 106.86% -81.37% 50.50% 75.86% 156.11% -
  Horiz. % 412.75% 261.20% 126.27% 677.87% 450.40% 256.11% 100.00%
PBT 32,419 11,205 5,465 33,038 19,566 9,865 2,563 442.04%
  QoQ % 189.33% 105.03% -83.46% 68.85% 98.34% 284.90% -
  Horiz. % 1,264.88% 437.18% 213.23% 1,289.04% 763.40% 384.90% 100.00%
Tax -8,889 -2,793 -1,394 -7,234 -4,854 -2,551 -673 457.88%
  QoQ % -218.26% -100.36% 80.73% -49.03% -90.28% -279.05% -
  Horiz. % 1,320.80% 415.01% 207.13% 1,074.89% 721.25% 379.05% 100.00%
NP 23,530 8,412 4,071 25,804 14,712 7,314 1,890 436.34%
  QoQ % 179.72% 106.63% -84.22% 75.39% 101.15% 286.98% -
  Horiz. % 1,244.97% 445.08% 215.40% 1,365.29% 778.41% 386.98% 100.00%
NP to SH 23,162 7,758 3,607 24,323 13,882 6,703 1,489 522.10%
  QoQ % 198.56% 115.08% -85.17% 75.21% 107.10% 350.17% -
  Horiz. % 1,555.54% 521.02% 242.24% 1,633.51% 932.30% 450.17% 100.00%
Tax Rate 27.42 % 24.93 % 25.51 % 21.90 % 24.81 % 25.86 % 26.26 % 2.92%
  QoQ % 9.99% -2.27% 16.48% -11.73% -4.06% -1.52% -
  Horiz. % 104.42% 94.94% 97.14% 83.40% 94.48% 98.48% 100.00%
Total Cost 74,324 53,514 25,865 134,905 92,070 53,405 21,818 126.23%
  QoQ % 38.89% 106.90% -80.83% 46.52% 72.40% 144.77% -
  Horiz. % 340.65% 245.27% 118.55% 618.32% 421.99% 244.77% 100.00%
Net Worth 660,765 646,163 642,512 642,512 631,560 624,259 616,005 4.78%
  QoQ % 2.26% 0.57% 0.00% 1.73% 1.17% 1.34% -
  Horiz. % 107.27% 104.90% 104.30% 104.30% 102.53% 101.34% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 660,765 646,163 642,512 642,512 631,560 624,259 616,005 4.78%
  QoQ % 2.26% 0.57% 0.00% 1.73% 1.17% 1.34% -
  Horiz. % 107.27% 104.90% 104.30% 104.30% 102.53% 101.34% 100.00%
NOSH 365,064 365,064 365,064 365,064 365,064 365,064 364,499 0.10%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.15% -
  Horiz. % 100.15% 100.15% 100.15% 100.15% 100.15% 100.15% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 24.05 % 13.58 % 13.60 % 16.06 % 13.78 % 12.05 % 7.97 % 108.68%
  QoQ % 77.10% -0.15% -15.32% 16.55% 14.36% 51.19% -
  Horiz. % 301.76% 170.39% 170.64% 201.51% 172.90% 151.19% 100.00%
ROE 3.51 % 1.20 % 0.56 % 3.79 % 2.20 % 1.07 % 0.24 % 497.07%
  QoQ % 192.50% 114.29% -85.22% 72.27% 105.61% 345.83% -
  Horiz. % 1,462.50% 500.00% 233.33% 1,579.17% 916.67% 445.83% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 26.80 16.96 8.20 44.02 29.25 16.63 6.50 156.91%
  QoQ % 58.02% 106.83% -81.37% 50.50% 75.89% 155.85% -
  Horiz. % 412.31% 260.92% 126.15% 677.23% 450.00% 255.85% 100.00%
EPS 6.34 2.13 0.99 6.66 3.80 1.84 0.41 519.65%
  QoQ % 197.65% 115.15% -85.14% 75.26% 106.52% 348.78% -
  Horiz. % 1,546.34% 519.51% 241.46% 1,624.39% 926.83% 448.78% 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 1.8100 1.7700 1.7600 1.7600 1.7300 1.7100 1.6900 4.68%
  QoQ % 2.26% 0.57% 0.00% 1.73% 1.17% 1.18% -
  Horiz. % 107.10% 104.73% 104.14% 104.14% 102.37% 101.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 26.80 16.96 8.20 44.02 29.25 16.63 6.49 157.17%
  QoQ % 58.02% 106.83% -81.37% 50.50% 75.89% 156.24% -
  Horiz. % 412.94% 261.33% 126.35% 678.27% 450.69% 256.24% 100.00%
EPS 6.34 2.13 0.99 6.66 3.80 1.84 0.41 519.65%
  QoQ % 197.65% 115.15% -85.14% 75.26% 106.52% 348.78% -
  Horiz. % 1,546.34% 519.51% 241.46% 1,624.39% 926.83% 448.78% 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 1.8100 1.7700 1.7600 1.7600 1.7300 1.7100 1.6874 4.78%
  QoQ % 2.26% 0.57% 0.00% 1.73% 1.17% 1.34% -
  Horiz. % 107.27% 104.90% 104.30% 104.30% 102.52% 101.34% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.1000 0.9500 1.0900 1.4000 1.2800 1.5900 1.3800 -
P/RPS 4.10 5.60 13.29 3.18 4.38 9.56 21.22 -66.55%
  QoQ % -26.79% -57.86% 317.92% -27.40% -54.18% -54.95% -
  Horiz. % 19.32% 26.39% 62.63% 14.99% 20.64% 45.05% 100.00%
P/EPS 17.34 44.70 110.32 21.01 33.66 86.60 337.82 -86.16%
  QoQ % -61.21% -59.48% 425.08% -37.58% -61.13% -74.37% -
  Horiz. % 5.13% 13.23% 32.66% 6.22% 9.96% 25.63% 100.00%
EY 5.77 2.24 0.91 4.76 2.97 1.15 0.30 616.56%
  QoQ % 157.59% 146.15% -80.88% 60.27% 158.26% 283.33% -
  Horiz. % 1,923.33% 746.67% 303.33% 1,586.67% 990.00% 383.33% 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 0.54 0.62 0.80 0.74 0.93 0.82 -17.89%
  QoQ % 12.96% -12.90% -22.50% 8.11% -20.43% 13.41% -
  Horiz. % 74.39% 65.85% 75.61% 97.56% 90.24% 113.41% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 23/08/18 24/05/18 27/02/18 22/11/17 25/08/17 25/05/17 -
Price 0.9700 1.0800 0.9800 1.2500 1.3200 1.4200 1.7200 -
P/RPS 3.62 6.37 11.95 2.84 4.51 8.54 26.44 -73.40%
  QoQ % -43.17% -46.69% 320.77% -37.03% -47.19% -67.70% -
  Horiz. % 13.69% 24.09% 45.20% 10.74% 17.06% 32.30% 100.00%
P/EPS 15.29 50.82 99.19 18.76 34.71 77.34 421.05 -89.01%
  QoQ % -69.91% -48.76% 428.73% -45.95% -55.12% -81.63% -
  Horiz. % 3.63% 12.07% 23.56% 4.46% 8.24% 18.37% 100.00%
EY 6.54 1.97 1.01 5.33 2.88 1.29 0.24 803.73%
  QoQ % 231.98% 95.05% -81.05% 85.07% 123.26% 437.50% -
  Horiz. % 2,725.00% 820.83% 420.83% 2,220.83% 1,200.00% 537.50% 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 0.61 0.56 0.71 0.76 0.83 1.02 -34.53%
  QoQ % -11.48% 8.93% -21.13% -6.58% -8.43% -18.63% -
  Horiz. % 52.94% 59.80% 54.90% 69.61% 74.51% 81.37% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

563  481  588  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.01 
 AT 0.17+0.015 
 KGROUP-WC 0.020.00 
 KANGER 0.180.00 
 ARMADA 0.29+0.02 
 KGROUP 0.0550.00 
 VSOLAR 0.0450.00 
 KNM 0.21+0.015 
 HIBISCS 0.62+0.03 

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