Highlights

[AMVERTON] QoQ Cumulative Quarter Result on 2016-03-31 [#1]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 26-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -83.58%    YoY -     -7.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 115,329 82,714 51,623 25,160 121,418 88,949 54,367 64.72%
  QoQ % 39.43% 60.23% 105.18% -79.28% 36.50% 63.61% -
  Horiz. % 212.13% 152.14% 94.95% 46.28% 223.33% 163.61% 100.00%
PBT 28,024 21,607 10,829 5,685 30,627 21,169 11,071 85.21%
  QoQ % 29.70% 99.53% 90.48% -81.44% 44.68% 91.21% -
  Horiz. % 253.13% 195.17% 97.81% 51.35% 276.64% 191.21% 100.00%
Tax -6,623 -5,420 -2,942 -1,488 -4,606 -5,731 -3,235 60.88%
  QoQ % -22.20% -84.23% -97.72% 67.69% 19.63% -77.16% -
  Horiz. % 204.73% 167.54% 90.94% 46.00% 142.38% 177.16% 100.00%
NP 21,401 16,187 7,887 4,197 26,021 15,438 7,836 94.79%
  QoQ % 32.21% 105.24% 87.92% -83.87% 68.55% 97.01% -
  Horiz. % 273.11% 206.57% 100.65% 53.56% 332.07% 197.01% 100.00%
NP to SH 20,069 15,583 7,349 3,916 23,851 14,401 6,987 101.42%
  QoQ % 28.79% 112.04% 87.67% -83.58% 65.62% 106.11% -
  Horiz. % 287.23% 223.03% 105.18% 56.05% 341.36% 206.11% 100.00%
Tax Rate 23.63 % 25.08 % 27.17 % 26.17 % 15.04 % 27.07 % 29.22 % -13.14%
  QoQ % -5.78% -7.69% 3.82% 74.00% -44.44% -7.36% -
  Horiz. % 80.87% 85.83% 92.98% 89.56% 51.47% 92.64% 100.00%
Total Cost 93,928 66,527 43,736 20,963 95,397 73,511 46,531 59.38%
  QoQ % 41.19% 52.11% 108.63% -78.03% 29.77% 57.98% -
  Horiz. % 201.86% 142.97% 93.99% 45.05% 205.02% 157.98% 100.00%
Net Worth 616,665 613,307 606,006 602,355 599,014 587,753 580,451 4.10%
  QoQ % 0.55% 1.20% 0.61% 0.56% 1.92% 1.26% -
  Horiz. % 106.24% 105.66% 104.40% 103.77% 103.20% 101.26% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 616,665 613,307 606,006 602,355 599,014 587,753 580,451 4.10%
  QoQ % 0.55% 1.20% 0.61% 0.56% 1.92% 1.26% -
  Horiz. % 106.24% 105.66% 104.40% 103.77% 103.20% 101.26% 100.00%
NOSH 364,890 365,064 365,064 365,064 365,252 365,064 365,064 -0.03%
  QoQ % -0.05% 0.00% 0.00% -0.05% 0.05% 0.00% -
  Horiz. % 99.95% 100.00% 100.00% 100.00% 100.05% 100.00% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 18.56 % 19.57 % 15.28 % 16.68 % 21.43 % 17.36 % 14.41 % 18.29%
  QoQ % -5.16% 28.08% -8.39% -22.17% 23.44% 20.47% -
  Horiz. % 128.80% 135.81% 106.04% 115.75% 148.72% 120.47% 100.00%
ROE 3.25 % 2.54 % 1.21 % 0.65 % 3.98 % 2.45 % 1.20 % 93.71%
  QoQ % 27.95% 109.92% 86.15% -83.67% 62.45% 104.17% -
  Horiz. % 270.83% 211.67% 100.83% 54.17% 331.67% 204.17% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 31.61 22.66 14.14 6.89 33.24 24.37 14.89 64.80%
  QoQ % 39.50% 60.25% 105.22% -79.27% 36.40% 63.67% -
  Horiz. % 212.29% 152.18% 94.96% 46.27% 223.24% 163.67% 100.00%
EPS 5.50 4.27 2.01 1.07 6.53 3.94 1.91 101.76%
  QoQ % 28.81% 112.44% 87.85% -83.61% 65.74% 106.28% -
  Horiz. % 287.96% 223.56% 105.24% 56.02% 341.88% 206.28% 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 1.6900 1.6800 1.6600 1.6500 1.6400 1.6100 1.5900 4.13%
  QoQ % 0.60% 1.20% 0.61% 0.61% 1.86% 1.26% -
  Horiz. % 106.29% 105.66% 104.40% 103.77% 103.14% 101.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 31.59 22.66 14.14 6.89 33.26 24.37 14.89 64.73%
  QoQ % 39.41% 60.25% 105.22% -79.28% 36.48% 63.67% -
  Horiz. % 212.16% 152.18% 94.96% 46.27% 223.37% 163.67% 100.00%
EPS 5.50 4.27 2.01 1.07 6.53 3.94 1.91 101.76%
  QoQ % 28.81% 112.44% 87.85% -83.61% 65.74% 106.28% -
  Horiz. % 287.96% 223.56% 105.24% 56.02% 341.88% 206.28% 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 1.6892 1.6800 1.6600 1.6500 1.6408 1.6100 1.5900 4.10%
  QoQ % 0.55% 1.20% 0.61% 0.56% 1.91% 1.26% -
  Horiz. % 106.24% 105.66% 104.40% 103.77% 103.19% 101.26% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.0000 1.0500 0.9900 0.8200 0.8700 0.8700 0.9100 -
P/RPS 3.16 4.63 7.00 11.90 2.62 3.57 6.11 -35.44%
  QoQ % -31.75% -33.86% -41.18% 354.20% -26.61% -41.57% -
  Horiz. % 51.72% 75.78% 114.57% 194.76% 42.88% 58.43% 100.00%
P/EPS 18.18 24.60 49.18 76.44 13.32 22.05 47.55 -47.17%
  QoQ % -26.10% -49.98% -35.66% 473.87% -39.59% -53.63% -
  Horiz. % 38.23% 51.74% 103.43% 160.76% 28.01% 46.37% 100.00%
EY 5.50 4.07 2.03 1.31 7.51 4.53 2.10 89.45%
  QoQ % 35.14% 100.49% 54.96% -82.56% 65.78% 115.71% -
  Horiz. % 261.90% 193.81% 96.67% 62.38% 357.62% 215.71% 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 0.59 0.63 0.60 0.50 0.53 0.54 0.57 2.32%
  QoQ % -6.35% 5.00% 20.00% -5.66% -1.85% -5.26% -
  Horiz. % 103.51% 110.53% 105.26% 87.72% 92.98% 94.74% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 23/11/16 25/08/16 26/05/16 29/02/16 25/11/15 26/08/15 -
Price 1.3700 1.0400 1.0000 1.1800 0.7900 0.8800 0.8150 -
P/RPS 4.33 4.59 7.07 17.12 2.38 3.61 5.47 -14.37%
  QoQ % -5.66% -35.08% -58.70% 619.33% -34.07% -34.00% -
  Horiz. % 79.16% 83.91% 129.25% 312.98% 43.51% 66.00% 100.00%
P/EPS 24.91 24.36 49.68 110.00 12.10 22.31 42.58 -29.94%
  QoQ % 2.26% -50.97% -54.84% 809.09% -45.76% -47.60% -
  Horiz. % 58.50% 57.21% 116.67% 258.34% 28.42% 52.40% 100.00%
EY 4.01 4.10 2.01 0.91 8.27 4.48 2.35 42.57%
  QoQ % -2.20% 103.98% 120.88% -89.00% 84.60% 90.64% -
  Horiz. % 170.64% 174.47% 85.53% 38.72% 351.91% 190.64% 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 0.81 0.62 0.60 0.72 0.48 0.55 0.51 35.94%
  QoQ % 30.65% 3.33% -16.67% 50.00% -12.73% 7.84% -
  Horiz. % 158.82% 121.57% 117.65% 141.18% 94.12% 107.84% 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.
 


 

457  312  497  727 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 DGB 0.11-0.015 
 CAREPLS 0.36-0.035 
 SUPERMX 1.78-0.08 
 MTOUCHE 0.19+0.025 
 HSI-C7K 0.18-0.015 
 ARMADA 0.41-0.01 
 HSI-H8K 0.28+0.01 
 KNM 0.31-0.01 
 RSAWIT 0.315+0.025 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers