Highlights

[AMVERTON] QoQ Cumulative Quarter Result on 2013-03-31 [#1]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 29-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -87.78%    YoY -     -26.89%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 141,791 96,394 59,854 26,716 140,197 101,132 64,597 68.66%
  QoQ % 47.10% 61.05% 124.04% -80.94% 38.63% 56.56% -
  Horiz. % 219.50% 149.22% 92.66% 41.36% 217.03% 156.56% 100.00%
PBT 45,475 27,876 12,554 5,044 37,859 24,449 13,849 120.44%
  QoQ % 63.13% 122.05% 148.89% -86.68% 54.85% 76.54% -
  Horiz. % 328.36% 201.29% 90.65% 36.42% 273.37% 176.54% 100.00%
Tax -12,375 -7,505 -2,960 -1,395 -9,259 -6,149 -3,550 129.38%
  QoQ % -64.89% -153.55% -112.19% 84.93% -50.58% -73.21% -
  Horiz. % 348.59% 211.41% 83.38% 39.30% 260.82% 173.21% 100.00%
NP 33,100 20,371 9,594 3,649 28,600 18,300 10,299 117.32%
  QoQ % 62.49% 112.33% 162.92% -87.24% 56.28% 77.69% -
  Horiz. % 321.39% 197.80% 93.15% 35.43% 277.70% 177.69% 100.00%
NP to SH 32,079 19,332 8,912 3,317 27,133 17,045 9,370 126.65%
  QoQ % 65.94% 116.92% 168.68% -87.78% 59.18% 81.91% -
  Horiz. % 342.36% 206.32% 95.11% 35.40% 289.57% 181.91% 100.00%
Tax Rate 27.21 % 26.92 % 23.58 % 27.66 % 24.46 % 25.15 % 25.63 % 4.06%
  QoQ % 1.08% 14.16% -14.75% 13.08% -2.74% -1.87% -
  Horiz. % 106.16% 105.03% 92.00% 107.92% 95.44% 98.13% 100.00%
Total Cost 108,691 76,023 50,260 23,067 111,597 82,832 54,298 58.63%
  QoQ % 42.97% 51.26% 117.89% -79.33% 34.73% 52.55% -
  Horiz. % 200.17% 140.01% 92.56% 42.48% 205.53% 152.55% 100.00%
Net Worth 547,423 536,644 525,954 518,390 518,558 507,438 499,490 6.28%
  QoQ % 2.01% 2.03% 1.46% -0.03% 2.19% 1.59% -
  Horiz. % 109.60% 107.44% 105.30% 103.78% 103.82% 101.59% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 5,474 - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 17.06 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 547,423 536,644 525,954 518,390 518,558 507,438 499,490 6.28%
  QoQ % 2.01% 2.03% 1.46% -0.03% 2.19% 1.59% -
  Horiz. % 109.60% 107.44% 105.30% 103.78% 103.82% 101.59% 100.00%
NOSH 364,948 365,064 365,245 365,064 365,181 365,064 364,591 0.07%
  QoQ % -0.03% -0.05% 0.05% -0.03% 0.03% 0.13% -
  Horiz. % 100.10% 100.13% 100.18% 100.13% 100.16% 100.13% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 23.34 % 21.13 % 16.03 % 13.66 % 20.40 % 18.10 % 15.94 % 28.86%
  QoQ % 10.46% 31.82% 17.35% -33.04% 12.71% 13.55% -
  Horiz. % 146.42% 132.56% 100.56% 85.70% 127.98% 113.55% 100.00%
ROE 5.86 % 3.60 % 1.69 % 0.64 % 5.23 % 3.36 % 1.88 % 112.94%
  QoQ % 62.78% 113.02% 164.06% -87.76% 55.65% 78.72% -
  Horiz. % 311.70% 191.49% 89.89% 34.04% 278.19% 178.72% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 38.85 26.40 16.39 7.32 38.39 27.70 17.72 68.52%
  QoQ % 47.16% 61.07% 123.91% -80.93% 38.59% 56.32% -
  Horiz. % 219.24% 148.98% 92.49% 41.31% 216.65% 156.32% 100.00%
EPS 8.79 5.30 2.44 0.91 7.43 4.67 2.57 126.50%
  QoQ % 65.85% 117.21% 168.13% -87.75% 59.10% 81.71% -
  Horiz. % 342.02% 206.23% 94.94% 35.41% 289.11% 181.71% 100.00%
DPS 1.50 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. % 100.00% - - - - - -
NAPS 1.5000 1.4700 1.4400 1.4200 1.4200 1.3900 1.3700 6.21%
  QoQ % 2.04% 2.08% 1.41% 0.00% 2.16% 1.46% -
  Horiz. % 109.49% 107.30% 105.11% 103.65% 103.65% 101.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 38.84 26.40 16.40 7.32 38.40 27.70 17.69 68.69%
  QoQ % 47.12% 60.98% 124.04% -80.94% 38.63% 56.59% -
  Horiz. % 219.56% 149.24% 92.71% 41.38% 217.07% 156.59% 100.00%
EPS 8.79 5.30 2.44 0.91 7.43 4.67 2.57 126.50%
  QoQ % 65.85% 117.21% 168.13% -87.75% 59.10% 81.71% -
  Horiz. % 342.02% 206.23% 94.94% 35.41% 289.11% 181.71% 100.00%
DPS 1.50 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. % 100.00% - - - - - -
NAPS 1.4995 1.4700 1.4407 1.4200 1.4205 1.3900 1.3682 6.28%
  QoQ % 2.01% 2.03% 1.46% -0.04% 2.19% 1.59% -
  Horiz. % 109.60% 107.44% 105.30% 103.79% 103.82% 101.59% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.9750 0.9500 1.0200 0.5950 0.4700 0.4700 0.4200 -
P/RPS 2.51 3.60 6.22 8.13 1.22 1.70 2.37 3.89%
  QoQ % -30.28% -42.12% -23.49% 566.39% -28.24% -28.27% -
  Horiz. % 105.91% 151.90% 262.45% 343.04% 51.48% 71.73% 100.00%
P/EPS 11.09 17.94 41.80 65.48 6.33 10.07 16.34 -22.72%
  QoQ % -38.18% -57.08% -36.16% 934.44% -37.14% -38.37% -
  Horiz. % 67.87% 109.79% 255.81% 400.73% 38.74% 61.63% 100.00%
EY 9.02 5.57 2.39 1.53 15.81 9.93 6.12 29.42%
  QoQ % 61.94% 133.05% 56.21% -90.32% 59.21% 62.25% -
  Horiz. % 147.39% 91.01% 39.05% 25.00% 258.33% 162.25% 100.00%
DY 1.54 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. % 100.00% - - - - - -
P/NAPS 0.65 0.65 0.71 0.42 0.33 0.34 0.31 63.60%
  QoQ % 0.00% -8.45% 69.05% 27.27% -2.94% 9.68% -
  Horiz. % 209.68% 209.68% 229.03% 135.48% 106.45% 109.68% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 27/11/13 28/08/13 29/05/13 26/02/13 28/11/12 29/08/12 -
Price 1.0700 0.9300 0.9050 0.7800 0.5700 0.4900 0.5200 -
P/RPS 2.75 3.52 5.52 10.66 1.48 1.77 2.93 -4.13%
  QoQ % -21.88% -36.23% -48.22% 620.27% -16.38% -39.59% -
  Horiz. % 93.86% 120.14% 188.40% 363.82% 50.51% 60.41% 100.00%
P/EPS 12.17 17.56 37.09 85.85 7.67 10.49 20.23 -28.67%
  QoQ % -30.69% -52.66% -56.80% 1,019.30% -26.88% -48.15% -
  Horiz. % 60.16% 86.80% 183.34% 424.37% 37.91% 51.85% 100.00%
EY 8.21 5.69 2.70 1.16 13.04 9.53 4.94 40.18%
  QoQ % 44.29% 110.74% 132.76% -91.10% 36.83% 92.91% -
  Horiz. % 166.19% 115.18% 54.66% 23.48% 263.97% 192.91% 100.00%
DY 1.40 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. % 100.00% - - - - - -
P/NAPS 0.71 0.63 0.63 0.55 0.40 0.35 0.38 51.53%
  QoQ % 12.70% 0.00% 14.55% 37.50% 14.29% -7.89% -
  Horiz. % 186.84% 165.79% 165.79% 144.74% 105.26% 92.11% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 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