Highlights

[AMVERTON] QoQ Cumulative Quarter Result on 2018-03-31 [#1]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 24-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     -85.17%    YoY -     142.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 119,159 97,854 61,926 29,936 160,709 106,782 60,719 56.56%
  QoQ % 21.77% 58.02% 106.86% -81.37% 50.50% 75.86% -
  Horiz. % 196.25% 161.16% 101.99% 49.30% 264.68% 175.86% 100.00%
PBT 94,945 32,419 11,205 5,465 33,038 19,566 9,865 350.60%
  QoQ % 192.87% 189.33% 105.03% -83.46% 68.85% 98.34% -
  Horiz. % 962.44% 328.63% 113.58% 55.40% 334.90% 198.34% 100.00%
Tax -18,868 -8,889 -2,793 -1,394 -7,234 -4,854 -2,551 278.23%
  QoQ % -112.26% -218.26% -100.36% 80.73% -49.03% -90.28% -
  Horiz. % 739.63% 348.45% 109.49% 54.65% 283.58% 190.28% 100.00%
NP 76,077 23,530 8,412 4,071 25,804 14,712 7,314 374.47%
  QoQ % 223.32% 179.72% 106.63% -84.22% 75.39% 101.15% -
  Horiz. % 1,040.16% 321.71% 115.01% 55.66% 352.80% 201.15% 100.00%
NP to SH 75,463 23,162 7,758 3,607 24,323 13,882 6,703 400.11%
  QoQ % 225.81% 198.56% 115.08% -85.17% 75.21% 107.10% -
  Horiz. % 1,125.81% 345.55% 115.74% 53.81% 362.87% 207.10% 100.00%
Tax Rate 19.87 % 27.42 % 24.93 % 25.51 % 21.90 % 24.81 % 25.86 % -16.07%
  QoQ % -27.53% 9.99% -2.27% 16.48% -11.73% -4.06% -
  Horiz. % 76.84% 106.03% 96.40% 98.65% 84.69% 95.94% 100.00%
Total Cost 43,082 74,324 53,514 25,865 134,905 92,070 53,405 -13.31%
  QoQ % -42.03% 38.89% 106.90% -80.83% 46.52% 72.40% -
  Horiz. % 80.67% 139.17% 100.20% 48.43% 252.61% 172.40% 100.00%
Net Worth 715,525 660,765 646,163 642,512 642,512 631,560 624,259 9.50%
  QoQ % 8.29% 2.26% 0.57% 0.00% 1.73% 1.17% -
  Horiz. % 114.62% 105.85% 103.51% 102.92% 102.92% 101.17% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 715,525 660,765 646,163 642,512 642,512 631,560 624,259 9.50%
  QoQ % 8.29% 2.26% 0.57% 0.00% 1.73% 1.17% -
  Horiz. % 114.62% 105.85% 103.51% 102.92% 102.92% 101.17% 100.00%
NOSH 365,064 365,064 365,064 365,064 365,064 365,064 365,064 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 63.84 % 24.05 % 13.58 % 13.60 % 16.06 % 13.78 % 12.05 % 202.98%
  QoQ % 165.45% 77.10% -0.15% -15.32% 16.55% 14.36% -
  Horiz. % 529.79% 199.59% 112.70% 112.86% 133.28% 114.36% 100.00%
ROE 10.55 % 3.51 % 1.20 % 0.56 % 3.79 % 2.20 % 1.07 % 357.90%
  QoQ % 200.57% 192.50% 114.29% -85.22% 72.27% 105.61% -
  Horiz. % 985.98% 328.04% 112.15% 52.34% 354.21% 205.61% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 32.64 26.80 16.96 8.20 44.02 29.25 16.63 56.57%
  QoQ % 21.79% 58.02% 106.83% -81.37% 50.50% 75.89% -
  Horiz. % 196.27% 161.15% 101.98% 49.31% 264.70% 175.89% 100.00%
EPS 20.67 6.34 2.13 0.99 6.66 3.80 1.84 399.38%
  QoQ % 226.03% 197.65% 115.15% -85.14% 75.26% 106.52% -
  Horiz. % 1,123.37% 344.57% 115.76% 53.80% 361.96% 206.52% 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 1.9600 1.8100 1.7700 1.7600 1.7600 1.7300 1.7100 9.50%
  QoQ % 8.29% 2.26% 0.57% 0.00% 1.73% 1.17% -
  Horiz. % 114.62% 105.85% 103.51% 102.92% 102.92% 101.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 32.64 26.80 16.96 8.20 44.02 29.25 16.63 56.57%
  QoQ % 21.79% 58.02% 106.83% -81.37% 50.50% 75.89% -
  Horiz. % 196.27% 161.15% 101.98% 49.31% 264.70% 175.89% 100.00%
EPS 20.67 6.34 2.13 0.99 6.66 3.80 1.84 399.38%
  QoQ % 226.03% 197.65% 115.15% -85.14% 75.26% 106.52% -
  Horiz. % 1,123.37% 344.57% 115.76% 53.80% 361.96% 206.52% 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 1.9600 1.8100 1.7700 1.7600 1.7600 1.7300 1.7100 9.50%
  QoQ % 8.29% 2.26% 0.57% 0.00% 1.73% 1.17% -
  Horiz. % 114.62% 105.85% 103.51% 102.92% 102.92% 101.17% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.9200 1.1000 0.9500 1.0900 1.4000 1.2800 1.5900 -
P/RPS 2.82 4.10 5.60 13.29 3.18 4.38 9.56 -55.59%
  QoQ % -31.22% -26.79% -57.86% 317.92% -27.40% -54.18% -
  Horiz. % 29.50% 42.89% 58.58% 139.02% 33.26% 45.82% 100.00%
P/EPS 4.45 17.34 44.70 110.32 21.01 33.66 86.60 -86.10%
  QoQ % -74.34% -61.21% -59.48% 425.08% -37.58% -61.13% -
  Horiz. % 5.14% 20.02% 51.62% 127.39% 24.26% 38.87% 100.00%
EY 22.47 5.77 2.24 0.91 4.76 2.97 1.15 621.53%
  QoQ % 289.43% 157.59% 146.15% -80.88% 60.27% 158.26% -
  Horiz. % 1,953.91% 501.74% 194.78% 79.13% 413.91% 258.26% 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 0.47 0.61 0.54 0.62 0.80 0.74 0.93 -36.47%
  QoQ % -22.95% 12.96% -12.90% -22.50% 8.11% -20.43% -
  Horiz. % 50.54% 65.59% 58.06% 66.67% 86.02% 79.57% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/06/18 31/03/09 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 22/11/18 23/08/18 24/05/18 27/02/18 22/11/17 25/08/17 -
Price 1.0000 0.9700 1.0800 0.9800 1.2500 1.3200 1.4200 -
P/RPS 3.06 3.62 6.37 11.95 2.84 4.51 8.54 -49.46%
  QoQ % -15.47% -43.17% -46.69% 320.77% -37.03% -47.19% -
  Horiz. % 35.83% 42.39% 74.59% 139.93% 33.26% 52.81% 100.00%
P/EPS 4.84 15.29 50.82 99.19 18.76 34.71 77.34 -84.16%
  QoQ % -68.35% -69.91% -48.76% 428.73% -45.95% -55.12% -
  Horiz. % 6.26% 19.77% 65.71% 128.25% 24.26% 44.88% 100.00%
EY 20.67 6.54 1.97 1.01 5.33 2.88 1.29 532.37%
  QoQ % 216.06% 231.98% 95.05% -81.05% 85.07% 123.26% -
  Horiz. % 1,602.33% 506.98% 152.71% 78.29% 413.18% 223.26% 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 0.51 0.54 0.61 0.56 0.71 0.76 0.83 -27.66%
  QoQ % -5.56% -11.48% 8.93% -21.13% -6.58% -8.43% -
  Horiz. % 61.45% 65.06% 73.49% 67.47% 85.54% 91.57% 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
 
 

230  628  603  1055 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 HPPHB 0.90+0.19 
 DNEX 0.265+0.04 
 AT 0.185+0.01 
 FINTEC 0.08+0.005 
 VSOLAR 0.04+0.005 
 KSTAR 0.26-0.06 
 PNEPCB 0.335+0.005 
 DNEX-WD 0.05+0.015 
 PERMAJU 0.165-0.005 

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!
PARTNERS & BROKERS