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
31/12/18 30/09/18 30/06/18 31/03/18 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.
 


 

328  272  535  1140 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.28+0.03 
 VC 0.090.00 
 SUPERMX 1.57+0.12 
 ICON 0.39+0.27 
 XDL 0.165+0.005 
 HSI-H8K 0.145-0.005 
 MYEG 1.15+0.04 
 HSI-C7K 0.39+0.015 
 THHEAVY 0.1350.00 
 DGB 0.140.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
3. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
4. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
7. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
8. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
Partners & Brokers