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.
 


 

291  221  582  1202 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.51+0.02 
 PWORTH 0.04-0.005 
 MLAB 0.07+0.025 
 DGB 0.17+0.005 
 HSI-H8F 0.395-0.025 
 HSI-C7K 0.34+0.005 
 ISTONE 0.21-0.015 
 IFCAMSC 0.54+0.01 
 VELESTO 0.39+0.01 

TOP ARTICLES

1. [转贴] 为什么有人看不上股息收入,有人却靠收股息达成财务自由?!- 陈剑 Good Articles to Share
2. COMMENTS ON ALLIANCE BANK BERHAD (2488) - louisesinvesting Good Articles to Share
3. Minister: Govt to provide RM20.7b in cash, incentives over five years for digitalisation save malaysia!!!
4. [12Invest] - 我要投资 - 浅谈Dayang(5141) Right Issue [12Invest] - 我要投资
5. Malaysia Construction – ECRL: Package 2 Set for Take Off KL Trader Investment Research Articles
6. PublicInvest Research Headlines - 14 Nov 2019 PublicInvest Research
7. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
8. [转贴] [MALAYAN FLOUR MILLS BHD:面粉和谷物售价提高以缓解大宗商品成本以保护利润率,有净额外汇收益;面粉和谷物的需求保持健康;活禽价格上涨和生产成本降低导致活禽销售利润增加] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers