Highlights

[AMVERTON] QoQ Quarter Result on 2013-06-30 [#2]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 28-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     68.68%    YoY -     15.77%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 30,336 45,397 36,540 33,138 26,716 39,065 36,535 -11.67%
  QoQ % -33.18% 24.24% 10.27% 24.04% -31.61% 6.92% -
  Horiz. % 83.03% 124.26% 100.01% 90.70% 73.12% 106.92% 100.00%
PBT 6,318 17,599 15,322 7,510 5,044 13,410 10,600 -29.20%
  QoQ % -64.10% 14.86% 104.02% 48.89% -62.39% 26.51% -
  Horiz. % 59.60% 166.03% 144.55% 70.85% 47.58% 126.51% 100.00%
Tax -1,448 -4,870 -4,545 -1,565 -1,395 -3,110 -2,599 -32.32%
  QoQ % 70.27% -7.15% -190.42% -12.19% 55.14% -19.66% -
  Horiz. % 55.71% 187.38% 174.87% 60.22% 53.67% 119.66% 100.00%
NP 4,870 12,729 10,777 5,945 3,649 10,300 8,001 -28.20%
  QoQ % -61.74% 18.11% 81.28% 62.92% -64.57% 28.73% -
  Horiz. % 60.87% 159.09% 134.70% 74.30% 45.61% 128.73% 100.00%
NP to SH 4,427 12,747 10,420 5,595 3,317 10,088 7,675 -30.73%
  QoQ % -65.27% 22.33% 86.24% 68.68% -67.12% 31.44% -
  Horiz. % 57.68% 166.08% 135.77% 72.90% 43.22% 131.44% 100.00%
Tax Rate 22.92 % 27.67 % 29.66 % 20.84 % 27.66 % 23.19 % 24.52 % -4.40%
  QoQ % -17.17% -6.71% 42.32% -24.66% 19.28% -5.42% -
  Horiz. % 93.47% 112.85% 120.96% 84.99% 112.81% 94.58% 100.00%
Total Cost 25,466 32,668 25,763 27,193 23,067 28,765 28,534 -7.31%
  QoQ % -22.05% 26.80% -5.26% 17.89% -19.81% 0.81% -
  Horiz. % 89.25% 114.49% 90.29% 95.30% 80.84% 100.81% 100.00%
Net Worth 554,897 547,596 536,644 525,692 518,390 518,390 507,438 6.15%
  QoQ % 1.33% 2.04% 2.08% 1.41% 0.00% 2.16% -
  Horiz. % 109.35% 107.91% 105.76% 103.60% 102.16% 102.16% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 5,475 - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 42.96 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 554,897 547,596 536,644 525,692 518,390 518,390 507,438 6.15%
  QoQ % 1.33% 2.04% 2.08% 1.41% 0.00% 2.16% -
  Horiz. % 109.35% 107.91% 105.76% 103.60% 102.16% 102.16% 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
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 16.05 % 28.04 % 29.49 % 17.94 % 13.66 % 26.37 % 21.90 % -18.73%
  QoQ % -42.76% -4.92% 64.38% 31.33% -48.20% 20.41% -
  Horiz. % 73.29% 128.04% 134.66% 81.92% 62.37% 120.41% 100.00%
ROE 0.80 % 2.33 % 1.94 % 1.06 % 0.64 % 1.95 % 1.51 % -34.55%
  QoQ % -65.67% 20.10% 83.02% 65.62% -67.18% 29.14% -
  Horiz. % 52.98% 154.30% 128.48% 70.20% 42.38% 129.14% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 8.31 12.44 10.01 9.08 7.32 10.70 10.01 -11.68%
  QoQ % -33.20% 24.28% 10.24% 24.04% -31.59% 6.89% -
  Horiz. % 83.02% 124.28% 100.00% 90.71% 73.13% 106.89% 100.00%
EPS 1.21 3.49 2.85 1.53 0.91 2.76 2.10 -30.78%
  QoQ % -65.33% 22.46% 86.27% 68.13% -67.03% 31.43% -
  Horiz. % 57.62% 166.19% 135.71% 72.86% 43.33% 131.43% 100.00%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 1.5200 1.5000 1.4700 1.4400 1.4200 1.4200 1.3900 6.15%
  QoQ % 1.33% 2.04% 2.08% 1.41% 0.00% 2.16% -
  Horiz. % 109.35% 107.91% 105.76% 103.60% 102.16% 102.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 8.31 12.44 10.01 9.08 7.32 10.70 10.01 -11.68%
  QoQ % -33.20% 24.28% 10.24% 24.04% -31.59% 6.89% -
  Horiz. % 83.02% 124.28% 100.00% 90.71% 73.13% 106.89% 100.00%
EPS 1.21 3.49 2.85 1.53 0.91 2.76 2.10 -30.78%
  QoQ % -65.33% 22.46% 86.27% 68.13% -67.03% 31.43% -
  Horiz. % 57.62% 166.19% 135.71% 72.86% 43.33% 131.43% 100.00%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 1.5200 1.5000 1.4700 1.4400 1.4200 1.4200 1.3900 6.15%
  QoQ % 1.33% 2.04% 2.08% 1.41% 0.00% 2.16% -
  Horiz. % 109.35% 107.91% 105.76% 103.60% 102.16% 102.16% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.2200 0.9750 0.9500 1.0200 0.5950 0.4700 0.4700 -
P/RPS 14.68 7.84 9.49 11.24 8.13 4.39 4.70 113.82%
  QoQ % 87.24% -17.39% -15.57% 38.25% 85.19% -6.60% -
  Horiz. % 312.34% 166.81% 201.91% 239.15% 172.98% 93.40% 100.00%
P/EPS 100.60 27.92 33.28 66.55 65.48 17.01 22.36 172.78%
  QoQ % 260.32% -16.11% -49.99% 1.63% 284.95% -23.93% -
  Horiz. % 449.91% 124.87% 148.84% 297.63% 292.84% 76.07% 100.00%
EY 0.99 3.58 3.00 1.50 1.53 5.88 4.47 -63.43%
  QoQ % -72.35% 19.33% 100.00% -1.96% -73.98% 31.54% -
  Horiz. % 22.15% 80.09% 67.11% 33.56% 34.23% 131.54% 100.00%
DY 0.00 1.54 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.80 0.65 0.65 0.71 0.42 0.33 0.34 77.00%
  QoQ % 23.08% 0.00% -8.45% 69.05% 27.27% -2.94% -
  Horiz. % 235.29% 191.18% 191.18% 208.82% 123.53% 97.06% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 28/02/14 27/11/13 28/08/13 29/05/13 26/02/13 28/11/12 -
Price 1.3100 1.0700 0.9300 0.9050 0.7800 0.5700 0.4900 -
P/RPS 15.76 8.60 9.29 9.97 10.66 5.33 4.90 118.05%
  QoQ % 83.26% -7.43% -6.82% -6.47% 100.00% 8.78% -
  Horiz. % 321.63% 175.51% 189.59% 203.47% 217.55% 108.78% 100.00%
P/EPS 108.03 30.64 32.58 59.05 85.85 20.63 23.31 178.23%
  QoQ % 252.58% -5.95% -44.83% -31.22% 316.14% -11.50% -
  Horiz. % 463.45% 131.45% 139.77% 253.32% 368.30% 88.50% 100.00%
EY 0.93 3.26 3.07 1.69 1.16 4.85 4.29 -63.95%
  QoQ % -71.47% 6.19% 81.66% 45.69% -76.08% 13.05% -
  Horiz. % 21.68% 75.99% 71.56% 39.39% 27.04% 113.05% 100.00%
DY 0.00 1.40 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.86 0.71 0.63 0.63 0.55 0.40 0.35 82.19%
  QoQ % 21.13% 12.70% 0.00% 14.55% 37.50% 14.29% -
  Horiz. % 245.71% 202.86% 180.00% 180.00% 157.14% 114.29% 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.
 


 

221  327  489  1237 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.305+0.02 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 MTOUCHE 0.1750.00 
 VC 0.08-0.005 
 HSI-C7K 0.29-0.105 
 ICON 0.70+0.285 
 SUPERMX 1.51-0.03 
 DGB 0.14+0.005 
 VC-PA 0.03-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. 【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?
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
5. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
8. 抽烟心痛?还是买到做烟的公司心痛? VITA Analysis
Partners & Brokers