Highlights

[AMVERTON] QoQ Quarter Result on 2014-06-30 [#2]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 28-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     57.19%    YoY -     24.38%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 27,758 39,757 46,556 37,063 30,336 45,397 36,540 -16.76%
  QoQ % -30.18% -14.60% 25.61% 22.17% -33.18% 24.24% -
  Horiz. % 75.97% 108.80% 127.41% 101.43% 83.02% 124.24% 100.00%
PBT 6,486 19,523 17,279 9,240 6,318 17,599 15,322 -43.65%
  QoQ % -66.78% 12.99% 87.00% 46.25% -64.10% 14.86% -
  Horiz. % 42.33% 127.42% 112.77% 60.31% 41.23% 114.86% 100.00%
Tax -1,842 -5,618 -4,096 -1,875 -1,448 -4,870 -4,545 -45.27%
  QoQ % 67.21% -37.16% -118.45% -29.49% 70.27% -7.15% -
  Horiz. % 40.53% 123.61% 90.12% 41.25% 31.86% 107.15% 100.00%
NP 4,644 13,905 13,183 7,365 4,870 12,729 10,777 -42.98%
  QoQ % -66.60% 5.48% 79.00% 51.23% -61.74% 18.11% -
  Horiz. % 43.09% 129.02% 122.33% 68.34% 45.19% 118.11% 100.00%
NP to SH 4,245 12,015 11,547 6,959 4,427 12,747 10,420 -45.08%
  QoQ % -64.67% 4.05% 65.93% 57.19% -65.27% 22.33% -
  Horiz. % 40.74% 115.31% 110.82% 66.79% 42.49% 122.33% 100.00%
Tax Rate 28.40 % 28.78 % 23.71 % 20.29 % 22.92 % 27.67 % 29.66 % -2.86%
  QoQ % -1.32% 21.38% 16.86% -11.47% -17.17% -6.71% -
  Horiz. % 95.75% 97.03% 79.94% 68.41% 77.28% 93.29% 100.00%
Total Cost 23,114 25,852 33,373 29,698 25,466 32,668 25,763 -6.98%
  QoQ % -10.59% -22.54% 12.37% 16.62% -22.05% 26.80% -
  Horiz. % 89.72% 100.35% 129.54% 115.27% 98.85% 126.80% 100.00%
Net Worth 584,102 580,451 565,849 562,198 554,897 547,596 536,644 5.82%
  QoQ % 0.63% 2.58% 0.65% 1.32% 1.33% 2.04% -
  Horiz. % 108.84% 108.16% 105.44% 104.76% 103.40% 102.04% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - 5,475 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 42.96 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 584,102 580,451 565,849 562,198 554,897 547,596 536,644 5.82%
  QoQ % 0.63% 2.58% 0.65% 1.32% 1.33% 2.04% -
  Horiz. % 108.84% 108.16% 105.44% 104.76% 103.40% 102.04% 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
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 16.73 % 34.97 % 28.32 % 19.87 % 16.05 % 28.04 % 29.49 % -31.49%
  QoQ % -52.16% 23.48% 42.53% 23.80% -42.76% -4.92% -
  Horiz. % 56.73% 118.58% 96.03% 67.38% 54.43% 95.08% 100.00%
ROE 0.73 % 2.07 % 2.04 % 1.24 % 0.80 % 2.33 % 1.94 % -47.91%
  QoQ % -64.73% 1.47% 64.52% 55.00% -65.67% 20.10% -
  Horiz. % 37.63% 106.70% 105.15% 63.92% 41.24% 120.10% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 7.60 10.89 12.75 10.15 8.31 12.44 10.01 -16.79%
  QoQ % -30.21% -14.59% 25.62% 22.14% -33.20% 24.28% -
  Horiz. % 75.92% 108.79% 127.37% 101.40% 83.02% 124.28% 100.00%
EPS 1.16 3.29 3.16 1.91 1.21 3.49 2.85 -45.11%
  QoQ % -64.74% 4.11% 65.45% 57.85% -65.33% 22.46% -
  Horiz. % 40.70% 115.44% 110.88% 67.02% 42.46% 122.46% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.6000 1.5900 1.5500 1.5400 1.5200 1.5000 1.4700 5.82%
  QoQ % 0.63% 2.58% 0.65% 1.32% 1.33% 2.04% -
  Horiz. % 108.84% 108.16% 105.44% 104.76% 103.40% 102.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 7.60 10.89 12.75 10.15 8.31 12.44 10.01 -16.79%
  QoQ % -30.21% -14.59% 25.62% 22.14% -33.20% 24.28% -
  Horiz. % 75.92% 108.79% 127.37% 101.40% 83.02% 124.28% 100.00%
EPS 1.16 3.29 3.16 1.91 1.21 3.49 2.85 -45.11%
  QoQ % -64.74% 4.11% 65.45% 57.85% -65.33% 22.46% -
  Horiz. % 40.70% 115.44% 110.88% 67.02% 42.46% 122.46% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.6000 1.5900 1.5500 1.5400 1.5200 1.5000 1.4700 5.82%
  QoQ % 0.63% 2.58% 0.65% 1.32% 1.33% 2.04% -
  Horiz. % 108.84% 108.16% 105.44% 104.76% 103.40% 102.04% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.1100 0.8000 1.2900 1.3800 1.2200 0.9750 0.9500 -
P/RPS 14.60 7.35 10.12 13.59 14.68 7.84 9.49 33.30%
  QoQ % 98.64% -27.37% -25.53% -7.43% 87.24% -17.39% -
  Horiz. % 153.85% 77.45% 106.64% 143.20% 154.69% 82.61% 100.00%
P/EPS 95.46 24.31 40.78 72.39 100.60 27.92 33.28 102.01%
  QoQ % 292.68% -40.39% -43.67% -28.04% 260.32% -16.11% -
  Horiz. % 286.84% 73.05% 122.54% 217.52% 302.28% 83.89% 100.00%
EY 1.05 4.11 2.45 1.38 0.99 3.58 3.00 -50.37%
  QoQ % -74.45% 67.76% 77.54% 39.39% -72.35% 19.33% -
  Horiz. % 35.00% 137.00% 81.67% 46.00% 33.00% 119.33% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.54 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.69 0.50 0.83 0.90 0.80 0.65 0.65 4.07%
  QoQ % 38.00% -39.76% -7.78% 12.50% 23.08% 0.00% -
  Horiz. % 106.15% 76.92% 127.69% 138.46% 123.08% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 26/02/15 27/11/14 28/08/14 29/05/14 28/02/14 27/11/13 -
Price 0.9300 0.9200 1.0300 1.3300 1.3100 1.0700 0.9300 -
P/RPS 12.23 8.45 8.08 13.10 15.76 8.60 9.29 20.14%
  QoQ % 44.73% 4.58% -38.32% -16.88% 83.26% -7.43% -
  Horiz. % 131.65% 90.96% 86.98% 141.01% 169.64% 92.57% 100.00%
P/EPS 79.98 27.95 32.56 69.77 108.03 30.64 32.58 82.08%
  QoQ % 186.15% -14.16% -53.33% -35.42% 252.58% -5.95% -
  Horiz. % 245.49% 85.79% 99.94% 214.15% 331.58% 94.05% 100.00%
EY 1.25 3.58 3.07 1.43 0.93 3.26 3.07 -45.10%
  QoQ % -65.08% 16.61% 114.69% 53.76% -71.47% 6.19% -
  Horiz. % 40.72% 116.61% 100.00% 46.58% 30.29% 106.19% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.40 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.58 0.58 0.66 0.86 0.86 0.71 0.63 -5.37%
  QoQ % 0.00% -12.12% -23.26% 0.00% 21.13% 12.70% -
  Horiz. % 92.06% 92.06% 104.76% 136.51% 136.51% 112.70% 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.
 


 

338  386  529  765 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 ARMADA 0.515-0.03 
 NETX 0.020.00 
 EKOVEST 0.855+0.04 
 FINTEC 0.07-0.01 
 KNM 0.40-0.01 
 SEACERA 0.38-0.11 
 MYEG 1.21+0.04 
 ALAM-WA 0.07+0.005 
 IWCITY 0.95+0.045 
Partners & Brokers