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 31/07/03 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

241  924  499  511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.155-0.015 
 PHB 0.030.00 
 SAPNRG 0.115-0.005 
 VIVOCOM 0.855-0.365 
 KANGER 0.18-0.015 
 PA 0.145-0.005 
 MTRONIC 0.105-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 ARMADA 0.27-0.005 

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!

TOP ARTICLES

1. AN OVERLOOKED FOOD STOCK, TRADING AT 62% DISCOUNT TO NTA !!!! Bursa Master
2. AT (0072) glove factory real? Have a look... Rubber Glove companies till year 2023
3. Supermax is the best performer - Koon Yew Yin Koon Yew Yin's Blog
4. TOPGLOV, please update shareholders on the Klang Factory Covid-19 outbreak. 1500 cases? How it impact the factory? gloveharicut
5. TOPGLOVE plants in Meru to be temporarily closed. CIMB says No changes to FY21-23F EPS. Maintain BUY RM10.00 gloveharicut
6. TOPGLOV (7113) - Update on Share Buyback and EPF Movement, what is their average buying price from September till November? Bursa Malaysia Free Trading Education
7. Salcon (8567) & AT (0072) Rubber Glove companies till year 2023
8. JAG - THE NEXT STRONGER PA IN THE MAKING LogicTrading Analysis
PARTNERS & BROKERS