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.
 


 

191  266  579  1296 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.330.00 
 IKHMAS 0.13+0.005 
 HSI-H6S 0.20+0.015 
 MNC-PA 0.04+0.005 
 FGV 0.95+0.055 
 MNC 0.1150.00 
 HSI-H8B 0.385+0.025 
 SCOMIES 0.125+0.01 
 GPACKET-WB 0.26-0.01 
 HSI-C7J 0.195-0.02 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
4. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
5. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
6. Loser HL analyst Chye Wen Fei rates Leong Hup buy, but cease coverage on Lay Hong. Herbert
7. Jaks Resources - An excellent joint venture deal with CPECC DK66
8. Jaks Resources - 1200MW power to fire up Soon ! DK66
Partners & Brokers