Highlights

[AMVERTON] QoQ Quarter Result on 2015-06-30 [#2]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 26-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -35.41%    YoY -     -60.60%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 25,160 32,469 34,582 26,609 27,758 39,757 46,556 -33.63%
  QoQ % -22.51% -6.11% 29.96% -4.14% -30.18% -14.60% -
  Horiz. % 54.04% 69.74% 74.28% 57.15% 59.62% 85.40% 100.00%
PBT 5,685 9,458 10,098 4,585 6,486 19,523 17,279 -52.31%
  QoQ % -39.89% -6.34% 120.24% -29.31% -66.78% 12.99% -
  Horiz. % 32.90% 54.74% 58.44% 26.54% 37.54% 112.99% 100.00%
Tax -1,488 1,125 -2,496 -1,393 -1,842 -5,618 -4,096 -49.06%
  QoQ % -232.27% 145.07% -79.18% 24.38% 67.21% -37.16% -
  Horiz. % 36.33% -27.47% 60.94% 34.01% 44.97% 137.16% 100.00%
NP 4,197 10,583 7,602 3,192 4,644 13,905 13,183 -53.34%
  QoQ % -60.34% 39.21% 138.16% -31.27% -66.60% 5.48% -
  Horiz. % 31.84% 80.28% 57.67% 24.21% 35.23% 105.48% 100.00%
NP to SH 3,916 9,450 7,414 2,742 4,245 12,015 11,547 -51.34%
  QoQ % -58.56% 27.46% 170.39% -35.41% -64.67% 4.05% -
  Horiz. % 33.91% 81.84% 64.21% 23.75% 36.76% 104.05% 100.00%
Tax Rate 26.17 % -11.89 % 24.72 % 30.38 % 28.40 % 28.78 % 23.71 % 6.80%
  QoQ % 320.10% -148.10% -18.63% 6.97% -1.32% 21.38% -
  Horiz. % 110.38% -50.15% 104.26% 128.13% 119.78% 121.38% 100.00%
Total Cost 20,963 21,886 26,980 23,417 23,114 25,852 33,373 -26.63%
  QoQ % -4.22% -18.88% 15.22% 1.31% -10.59% -22.54% -
  Horiz. % 62.81% 65.58% 80.84% 70.17% 69.26% 77.46% 100.00%
Net Worth 602,355 598,704 587,753 580,451 584,102 580,451 565,849 4.25%
  QoQ % 0.61% 1.86% 1.26% -0.62% 0.63% 2.58% -
  Horiz. % 106.45% 105.81% 103.87% 102.58% 103.23% 102.58% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 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
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 602,355 598,704 587,753 580,451 584,102 580,451 565,849 4.25%
  QoQ % 0.61% 1.86% 1.26% -0.62% 0.63% 2.58% -
  Horiz. % 106.45% 105.81% 103.87% 102.58% 103.23% 102.58% 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
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 16.68 % 32.59 % 21.98 % 12.00 % 16.73 % 34.97 % 28.32 % -29.71%
  QoQ % -48.82% 48.27% 83.17% -28.27% -52.16% 23.48% -
  Horiz. % 58.90% 115.08% 77.61% 42.37% 59.07% 123.48% 100.00%
ROE 0.65 % 1.58 % 1.26 % 0.47 % 0.73 % 2.07 % 2.04 % -53.32%
  QoQ % -58.86% 25.40% 168.09% -35.62% -64.73% 1.47% -
  Horiz. % 31.86% 77.45% 61.76% 23.04% 35.78% 101.47% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 6.89 8.89 9.47 7.29 7.60 10.89 12.75 -33.63%
  QoQ % -22.50% -6.12% 29.90% -4.08% -30.21% -14.59% -
  Horiz. % 54.04% 69.73% 74.27% 57.18% 59.61% 85.41% 100.00%
EPS 1.07 2.59 2.03 0.75 1.16 3.29 3.16 -51.39%
  QoQ % -58.69% 27.59% 170.67% -35.34% -64.74% 4.11% -
  Horiz. % 33.86% 81.96% 64.24% 23.73% 36.71% 104.11% 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 1.6500 1.6400 1.6100 1.5900 1.6000 1.5900 1.5500 4.25%
  QoQ % 0.61% 1.86% 1.26% -0.62% 0.63% 2.58% -
  Horiz. % 106.45% 105.81% 103.87% 102.58% 103.23% 102.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 6.89 8.89 9.47 7.29 7.60 10.89 12.75 -33.63%
  QoQ % -22.50% -6.12% 29.90% -4.08% -30.21% -14.59% -
  Horiz. % 54.04% 69.73% 74.27% 57.18% 59.61% 85.41% 100.00%
EPS 1.07 2.59 2.03 0.75 1.16 3.29 3.16 -51.39%
  QoQ % -58.69% 27.59% 170.67% -35.34% -64.74% 4.11% -
  Horiz. % 33.86% 81.96% 64.24% 23.73% 36.71% 104.11% 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 1.6500 1.6400 1.6100 1.5900 1.6000 1.5900 1.5500 4.25%
  QoQ % 0.61% 1.86% 1.26% -0.62% 0.63% 2.58% -
  Horiz. % 106.45% 105.81% 103.87% 102.58% 103.23% 102.58% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.8200 0.8700 0.8700 0.9100 1.1100 0.8000 1.2900 -
P/RPS 11.90 9.78 9.18 12.48 14.60 7.35 10.12 11.40%
  QoQ % 21.68% 6.54% -26.44% -14.52% 98.64% -27.37% -
  Horiz. % 117.59% 96.64% 90.71% 123.32% 144.27% 72.63% 100.00%
P/EPS 76.44 33.61 42.84 121.16 95.46 24.31 40.78 51.97%
  QoQ % 127.43% -21.55% -64.64% 26.92% 292.68% -40.39% -
  Horiz. % 187.44% 82.42% 105.05% 297.11% 234.09% 59.61% 100.00%
EY 1.31 2.98 2.33 0.83 1.05 4.11 2.45 -34.10%
  QoQ % -56.04% 27.90% 180.72% -20.95% -74.45% 67.76% -
  Horiz. % 53.47% 121.63% 95.10% 33.88% 42.86% 167.76% 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 0.50 0.53 0.54 0.57 0.69 0.50 0.83 -28.65%
  QoQ % -5.66% -1.85% -5.26% -17.39% 38.00% -39.76% -
  Horiz. % 60.24% 63.86% 65.06% 68.67% 83.13% 60.24% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 29/02/16 25/11/15 26/08/15 29/05/15 26/02/15 27/11/14 -
Price 1.1800 0.7900 0.8800 0.8150 0.9300 0.9200 1.0300 -
P/RPS 17.12 8.88 9.29 11.18 12.23 8.45 8.08 64.89%
  QoQ % 92.79% -4.41% -16.91% -8.59% 44.73% 4.58% -
  Horiz. % 211.88% 109.90% 114.98% 138.37% 151.36% 104.58% 100.00%
P/EPS 110.00 30.52 43.33 108.51 79.98 27.95 32.56 124.98%
  QoQ % 260.42% -29.56% -60.07% 35.67% 186.15% -14.16% -
  Horiz. % 337.84% 93.73% 133.08% 333.26% 245.64% 85.84% 100.00%
EY 0.91 3.28 2.31 0.92 1.25 3.58 3.07 -55.51%
  QoQ % -72.26% 41.99% 151.09% -26.40% -65.08% 16.61% -
  Horiz. % 29.64% 106.84% 75.24% 29.97% 40.72% 116.61% 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 0.72 0.48 0.55 0.51 0.58 0.58 0.66 5.97%
  QoQ % 50.00% -12.73% 7.84% -12.07% 0.00% -12.12% -
  Horiz. % 109.09% 72.73% 83.33% 77.27% 87.88% 87.88% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

312  536  632  939 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.35+0.055 
 MTRONIC 0.14+0.02 
 PHB 0.030.00 
 HWGB 0.975+0.13 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.005 
 INIX 0.34+0.075 
 KNM 0.23+0.02 
 KANGER 0.18+0.005 
 MTRONIC-WA 0.09+0.015 

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!

TOP ARTICLES

1. Vivocom’s V-Shape Recovery still intact, and a sharp rally upwards to RM1.22/RM1.48/RM2.20 can take off anytime See Jovin
2. Vivocom’s Steady and Calm Rally to RM1.12 Today. Will It Surge to Break RM1.22 Soon? See Jovin
3. 商业高峰(PUNCAK,6807)股价低于产值 。。。。 jjjmoney
4. AN UNDISCOVERED GEM UPDATE: NEW HOT HOT SELLING PRODUCT FLYING OFF THE SHELVES !! Chongkh888
5. TOPGLOV hints HR ministry’s action does not match stated stand gloveharicut
6. Vivocom’s V-Shape Recovery still intact. Rally still ongoing in a calm and steady stair stepped ascension. See Jovin
7. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
8. I SEE GREAT DANGER FOR THOSE WHO BLINDLY CHASED VACCINE STOCKS WILL EVENTUALLY HIT A WALL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS