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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 
Partners & Brokers