Highlights

[AMVERTON] QoQ Cumulative Quarter Result on 2017-03-31 [#1]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 25-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -92.58%    YoY -     -61.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 160,709 106,782 60,719 23,708 115,329 82,714 51,623 112.76%
  QoQ % 50.50% 75.86% 156.11% -79.44% 39.43% 60.23% -
  Horiz. % 311.31% 206.85% 117.62% 45.93% 223.41% 160.23% 100.00%
PBT 33,038 19,566 9,865 2,563 28,024 21,607 10,829 109.93%
  QoQ % 68.85% 98.34% 284.90% -90.85% 29.70% 99.53% -
  Horiz. % 305.09% 180.68% 91.10% 23.67% 258.79% 199.53% 100.00%
Tax -7,234 -4,854 -2,551 -673 -6,623 -5,420 -2,942 81.88%
  QoQ % -49.03% -90.28% -279.05% 89.84% -22.20% -84.23% -
  Horiz. % 245.89% 164.99% 86.71% 22.88% 225.12% 184.23% 100.00%
NP 25,804 14,712 7,314 1,890 21,401 16,187 7,887 119.91%
  QoQ % 75.39% 101.15% 286.98% -91.17% 32.21% 105.24% -
  Horiz. % 327.17% 186.53% 92.73% 23.96% 271.35% 205.24% 100.00%
NP to SH 24,323 13,882 6,703 1,489 20,069 15,583 7,349 121.60%
  QoQ % 75.21% 107.10% 350.17% -92.58% 28.79% 112.04% -
  Horiz. % 330.97% 188.90% 91.21% 20.26% 273.08% 212.04% 100.00%
Tax Rate 21.90 % 24.81 % 25.86 % 26.26 % 23.63 % 25.08 % 27.17 % -13.36%
  QoQ % -11.73% -4.06% -1.52% 11.13% -5.78% -7.69% -
  Horiz. % 80.60% 91.31% 95.18% 96.65% 86.97% 92.31% 100.00%
Total Cost 134,905 92,070 53,405 21,818 93,928 66,527 43,736 111.46%
  QoQ % 46.52% 72.40% 144.77% -76.77% 41.19% 52.11% -
  Horiz. % 308.45% 210.51% 122.11% 49.89% 214.76% 152.11% 100.00%
Net Worth 642,512 631,560 624,259 616,005 616,665 613,307 606,006 3.97%
  QoQ % 1.73% 1.17% 1.34% -0.11% 0.55% 1.20% -
  Horiz. % 106.02% 104.22% 103.01% 101.65% 101.76% 101.20% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 642,512 631,560 624,259 616,005 616,665 613,307 606,006 3.97%
  QoQ % 1.73% 1.17% 1.34% -0.11% 0.55% 1.20% -
  Horiz. % 106.02% 104.22% 103.01% 101.65% 101.76% 101.20% 100.00%
NOSH 365,064 365,064 365,064 364,499 364,890 365,064 365,064 -
  QoQ % 0.00% 0.00% 0.15% -0.11% -0.05% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 99.85% 99.95% 100.00% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 16.06 % 13.78 % 12.05 % 7.97 % 18.56 % 19.57 % 15.28 % 3.37%
  QoQ % 16.55% 14.36% 51.19% -57.06% -5.16% 28.08% -
  Horiz. % 105.10% 90.18% 78.86% 52.16% 121.47% 128.08% 100.00%
ROE 3.79 % 2.20 % 1.07 % 0.24 % 3.25 % 2.54 % 1.21 % 113.63%
  QoQ % 72.27% 105.61% 345.83% -92.62% 27.95% 109.92% -
  Horiz. % 313.22% 181.82% 88.43% 19.83% 268.60% 209.92% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 44.02 29.25 16.63 6.50 31.61 22.66 14.14 112.77%
  QoQ % 50.50% 75.89% 155.85% -79.44% 39.50% 60.25% -
  Horiz. % 311.32% 206.86% 117.61% 45.97% 223.55% 160.25% 100.00%
EPS 6.66 3.80 1.84 0.41 5.50 4.27 2.01 121.77%
  QoQ % 75.26% 106.52% 348.78% -92.55% 28.81% 112.44% -
  Horiz. % 331.34% 189.05% 91.54% 20.40% 273.63% 212.44% 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 1.7600 1.7300 1.7100 1.6900 1.6900 1.6800 1.6600 3.97%
  QoQ % 1.73% 1.17% 1.18% 0.00% 0.60% 1.20% -
  Horiz. % 106.02% 104.22% 103.01% 101.81% 101.81% 101.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 44.02 29.25 16.63 6.49 31.59 22.66 14.14 112.77%
  QoQ % 50.50% 75.89% 156.24% -79.46% 39.41% 60.25% -
  Horiz. % 311.32% 206.86% 117.61% 45.90% 223.41% 160.25% 100.00%
EPS 6.66 3.80 1.84 0.41 5.50 4.27 2.01 121.77%
  QoQ % 75.26% 106.52% 348.78% -92.55% 28.81% 112.44% -
  Horiz. % 331.34% 189.05% 91.54% 20.40% 273.63% 212.44% 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 1.7600 1.7300 1.7100 1.6874 1.6892 1.6800 1.6600 3.97%
  QoQ % 1.73% 1.17% 1.34% -0.11% 0.55% 1.20% -
  Horiz. % 106.02% 104.22% 103.01% 101.65% 101.76% 101.20% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.4000 1.2800 1.5900 1.3800 1.0000 1.0500 0.9900 -
P/RPS 3.18 4.38 9.56 21.22 3.16 4.63 7.00 -40.82%
  QoQ % -27.40% -54.18% -54.95% 571.52% -31.75% -33.86% -
  Horiz. % 45.43% 62.57% 136.57% 303.14% 45.14% 66.14% 100.00%
P/EPS 21.01 33.66 86.60 337.82 18.18 24.60 49.18 -43.19%
  QoQ % -37.58% -61.13% -74.37% 1,758.20% -26.10% -49.98% -
  Horiz. % 42.72% 68.44% 176.09% 686.91% 36.97% 50.02% 100.00%
EY 4.76 2.97 1.15 0.30 5.50 4.07 2.03 76.22%
  QoQ % 60.27% 158.26% 283.33% -94.55% 35.14% 100.49% -
  Horiz. % 234.48% 146.31% 56.65% 14.78% 270.94% 200.49% 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 0.80 0.74 0.93 0.82 0.59 0.63 0.60 21.08%
  QoQ % 8.11% -20.43% 13.41% 38.98% -6.35% 5.00% -
  Horiz. % 133.33% 123.33% 155.00% 136.67% 98.33% 105.00% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 22/11/17 25/08/17 25/05/17 23/02/17 23/11/16 25/08/16 -
Price 1.2500 1.3200 1.4200 1.7200 1.3700 1.0400 1.0000 -
P/RPS 2.84 4.51 8.54 26.44 4.33 4.59 7.07 -45.47%
  QoQ % -37.03% -47.19% -67.70% 510.62% -5.66% -35.08% -
  Horiz. % 40.17% 63.79% 120.79% 373.97% 61.24% 64.92% 100.00%
P/EPS 18.76 34.71 77.34 421.05 24.91 24.36 49.68 -47.66%
  QoQ % -45.95% -55.12% -81.63% 1,590.29% 2.26% -50.97% -
  Horiz. % 37.76% 69.87% 155.68% 847.52% 50.14% 49.03% 100.00%
EY 5.33 2.88 1.29 0.24 4.01 4.10 2.01 91.24%
  QoQ % 85.07% 123.26% 437.50% -94.01% -2.20% 103.98% -
  Horiz. % 265.17% 143.28% 64.18% 11.94% 199.50% 203.98% 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 0.71 0.76 0.83 1.02 0.81 0.62 0.60 11.84%
  QoQ % -6.58% -8.43% -18.63% 25.93% 30.65% 3.33% -
  Horiz. % 118.33% 126.67% 138.33% 170.00% 135.00% 103.33% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers