Highlights

[AMVERTON] QoQ Cumulative Quarter Result on 2015-03-31 [#1]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 29-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -87.85%    YoY -     -4.11%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 121,418 88,949 54,367 27,758 153,712 113,955 67,399 47.90%
  QoQ % 36.50% 63.61% 95.86% -81.94% 34.89% 69.08% -
  Horiz. % 180.15% 131.97% 80.66% 41.18% 228.06% 169.08% 100.00%
PBT 30,627 21,169 11,071 6,486 52,360 32,837 15,588 56.68%
  QoQ % 44.68% 91.21% 70.69% -87.61% 59.45% 110.66% -
  Horiz. % 196.48% 135.80% 71.02% 41.61% 335.90% 210.66% 100.00%
Tax -4,606 -5,731 -3,235 -1,842 -13,037 -7,419 -3,353 23.50%
  QoQ % 19.63% -77.16% -75.62% 85.87% -75.72% -121.26% -
  Horiz. % 137.37% 170.92% 96.48% 54.94% 388.82% 221.26% 100.00%
NP 26,021 15,438 7,836 4,644 39,323 25,418 12,235 65.15%
  QoQ % 68.55% 97.01% 68.73% -88.19% 54.71% 107.75% -
  Horiz. % 212.68% 126.18% 64.05% 37.96% 321.40% 207.75% 100.00%
NP to SH 23,851 14,401 6,987 4,245 34,948 22,933 11,386 63.50%
  QoQ % 65.62% 106.11% 64.59% -87.85% 52.39% 101.41% -
  Horiz. % 209.48% 126.48% 61.36% 37.28% 306.94% 201.41% 100.00%
Tax Rate 15.04 % 27.07 % 29.22 % 28.40 % 24.90 % 22.59 % 21.51 % -21.17%
  QoQ % -44.44% -7.36% 2.89% 14.06% 10.23% 5.02% -
  Horiz. % 69.92% 125.85% 135.84% 132.03% 115.76% 105.02% 100.00%
Total Cost 95,397 73,511 46,531 23,114 114,389 88,537 55,164 43.93%
  QoQ % 29.77% 57.98% 101.31% -79.79% 29.20% 60.50% -
  Horiz. % 172.93% 133.26% 84.35% 41.90% 207.36% 160.50% 100.00%
Net Worth 599,014 587,753 580,451 584,102 580,640 565,849 562,001 4.33%
  QoQ % 1.92% 1.26% -0.62% 0.60% 2.61% 0.68% -
  Horiz. % 106.59% 104.58% 103.28% 103.93% 103.32% 100.68% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 599,014 587,753 580,451 584,102 580,640 565,849 562,001 4.33%
  QoQ % 1.92% 1.26% -0.62% 0.60% 2.61% 0.68% -
  Horiz. % 106.59% 104.58% 103.28% 103.93% 103.32% 100.68% 100.00%
NOSH 365,252 365,064 365,064 365,064 365,182 365,064 364,935 0.06%
  QoQ % 0.05% 0.00% 0.00% -0.03% 0.03% 0.04% -
  Horiz. % 100.09% 100.04% 100.04% 100.04% 100.07% 100.04% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 21.43 % 17.36 % 14.41 % 16.73 % 25.58 % 22.31 % 18.15 % 11.68%
  QoQ % 23.44% 20.47% -13.87% -34.60% 14.66% 22.92% -
  Horiz. % 118.07% 95.65% 79.39% 92.18% 140.94% 122.92% 100.00%
ROE 3.98 % 2.45 % 1.20 % 0.73 % 6.02 % 4.05 % 2.03 % 56.46%
  QoQ % 62.45% 104.17% 64.38% -87.87% 48.64% 99.51% -
  Horiz. % 196.06% 120.69% 59.11% 35.96% 296.55% 199.51% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 33.24 24.37 14.89 7.60 42.09 31.22 18.47 47.80%
  QoQ % 36.40% 63.67% 95.92% -81.94% 34.82% 69.03% -
  Horiz. % 179.97% 131.94% 80.62% 41.15% 227.88% 169.03% 100.00%
EPS 6.53 3.94 1.91 1.16 9.57 6.28 3.12 63.40%
  QoQ % 65.74% 106.28% 64.66% -87.88% 52.39% 101.28% -
  Horiz. % 209.29% 126.28% 61.22% 37.18% 306.73% 201.28% 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 1.6400 1.6100 1.5900 1.6000 1.5900 1.5500 1.5400 4.27%
  QoQ % 1.86% 1.26% -0.62% 0.63% 2.58% 0.65% -
  Horiz. % 106.49% 104.55% 103.25% 103.90% 103.25% 100.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 33.26 24.37 14.89 7.60 42.11 31.22 18.46 47.91%
  QoQ % 36.48% 63.67% 95.92% -81.95% 34.88% 69.12% -
  Horiz. % 180.17% 132.02% 80.66% 41.17% 228.11% 169.12% 100.00%
EPS 6.53 3.94 1.91 1.16 9.57 6.28 3.12 63.40%
  QoQ % 65.74% 106.28% 64.66% -87.88% 52.39% 101.28% -
  Horiz. % 209.29% 126.28% 61.22% 37.18% 306.73% 201.28% 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 1.6408 1.6100 1.5900 1.6000 1.5905 1.5500 1.5395 4.33%
  QoQ % 1.91% 1.26% -0.62% 0.60% 2.61% 0.68% -
  Horiz. % 106.58% 104.58% 103.28% 103.93% 103.31% 100.68% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.8700 0.8700 0.9100 1.1100 0.8000 1.2900 1.3800 -
P/RPS 2.62 3.57 6.11 14.60 1.90 4.13 7.47 -50.17%
  QoQ % -26.61% -41.57% -58.15% 668.42% -54.00% -44.71% -
  Horiz. % 35.07% 47.79% 81.79% 195.45% 25.44% 55.29% 100.00%
P/EPS 13.32 22.05 47.55 95.46 8.36 20.54 44.23 -54.97%
  QoQ % -39.59% -53.63% -50.19% 1,041.87% -59.30% -53.56% -
  Horiz. % 30.12% 49.85% 107.51% 215.83% 18.90% 46.44% 100.00%
EY 7.51 4.53 2.10 1.05 11.96 4.87 2.26 122.20%
  QoQ % 65.78% 115.71% 100.00% -91.22% 145.59% 115.49% -
  Horiz. % 332.30% 200.44% 92.92% 46.46% 529.20% 215.49% 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 0.53 0.54 0.57 0.69 0.50 0.83 0.90 -29.68%
  QoQ % -1.85% -5.26% -17.39% 38.00% -39.76% -7.78% -
  Horiz. % 58.89% 60.00% 63.33% 76.67% 55.56% 92.22% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 25/11/15 26/08/15 29/05/15 26/02/15 27/11/14 28/08/14 -
Price 0.7900 0.8800 0.8150 0.9300 0.9200 1.0300 1.3300 -
P/RPS 2.38 3.61 5.47 12.23 2.19 3.30 7.20 -52.10%
  QoQ % -34.07% -34.00% -55.27% 458.45% -33.64% -54.17% -
  Horiz. % 33.06% 50.14% 75.97% 169.86% 30.42% 45.83% 100.00%
P/EPS 12.10 22.31 42.58 79.98 9.61 16.40 42.63 -56.71%
  QoQ % -45.76% -47.60% -46.76% 732.26% -41.40% -61.53% -
  Horiz. % 28.38% 52.33% 99.88% 187.61% 22.54% 38.47% 100.00%
EY 8.27 4.48 2.35 1.25 10.40 6.10 2.35 130.83%
  QoQ % 84.60% 90.64% 88.00% -87.98% 70.49% 159.57% -
  Horiz. % 351.91% 190.64% 100.00% 53.19% 442.55% 259.57% 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 0.48 0.55 0.51 0.58 0.58 0.66 0.86 -32.14%
  QoQ % -12.73% 7.84% -12.07% 0.00% -12.12% -23.26% -
  Horiz. % 55.81% 63.95% 59.30% 67.44% 67.44% 76.74% 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
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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