Highlights

[AMVERTON] QoQ Quarter Result on 2013-09-30 [#3]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 27-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     86.24%    YoY -     35.77%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 37,063 30,336 45,397 36,540 33,138 26,716 39,065 -3.46%
  QoQ % 22.17% -33.18% 24.24% 10.27% 24.04% -31.61% -
  Horiz. % 94.88% 77.66% 116.21% 93.54% 84.83% 68.39% 100.00%
PBT 9,240 6,318 17,599 15,322 7,510 5,044 13,410 -22.04%
  QoQ % 46.25% -64.10% 14.86% 104.02% 48.89% -62.39% -
  Horiz. % 68.90% 47.11% 131.24% 114.26% 56.00% 37.61% 100.00%
Tax -1,875 -1,448 -4,870 -4,545 -1,565 -1,395 -3,110 -28.70%
  QoQ % -29.49% 70.27% -7.15% -190.42% -12.19% 55.14% -
  Horiz. % 60.29% 46.56% 156.59% 146.14% 50.32% 44.86% 100.00%
NP 7,365 4,870 12,729 10,777 5,945 3,649 10,300 -20.09%
  QoQ % 51.23% -61.74% 18.11% 81.28% 62.92% -64.57% -
  Horiz. % 71.50% 47.28% 123.58% 104.63% 57.72% 35.43% 100.00%
NP to SH 6,959 4,427 12,747 10,420 5,595 3,317 10,088 -21.98%
  QoQ % 57.19% -65.27% 22.33% 86.24% 68.68% -67.12% -
  Horiz. % 68.98% 43.88% 126.36% 103.29% 55.46% 32.88% 100.00%
Tax Rate 20.29 % 22.92 % 27.67 % 29.66 % 20.84 % 27.66 % 23.19 % -8.54%
  QoQ % -11.47% -17.17% -6.71% 42.32% -24.66% 19.28% -
  Horiz. % 87.49% 98.84% 119.32% 127.90% 89.87% 119.28% 100.00%
Total Cost 29,698 25,466 32,668 25,763 27,193 23,067 28,765 2.16%
  QoQ % 16.62% -22.05% 26.80% -5.26% 17.89% -19.81% -
  Horiz. % 103.24% 88.53% 113.57% 89.56% 94.54% 80.19% 100.00%
Net Worth 562,198 554,897 547,596 536,644 525,692 518,390 518,390 5.57%
  QoQ % 1.32% 1.33% 2.04% 2.08% 1.41% 0.00% -
  Horiz. % 108.45% 107.04% 105.63% 103.52% 101.41% 100.00% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 5,475 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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% 100.00% - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 562,198 554,897 547,596 536,644 525,692 518,390 518,390 5.57%
  QoQ % 1.32% 1.33% 2.04% 2.08% 1.41% 0.00% -
  Horiz. % 108.45% 107.04% 105.63% 103.52% 101.41% 100.00% 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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 19.87 % 16.05 % 28.04 % 29.49 % 17.94 % 13.66 % 26.37 % -17.24%
  QoQ % 23.80% -42.76% -4.92% 64.38% 31.33% -48.20% -
  Horiz. % 75.35% 60.86% 106.33% 111.83% 68.03% 51.80% 100.00%
ROE 1.24 % 0.80 % 2.33 % 1.94 % 1.06 % 0.64 % 1.95 % -26.11%
  QoQ % 55.00% -65.67% 20.10% 83.02% 65.62% -67.18% -
  Horiz. % 63.59% 41.03% 119.49% 99.49% 54.36% 32.82% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 10.15 8.31 12.44 10.01 9.08 7.32 10.70 -3.47%
  QoQ % 22.14% -33.20% 24.28% 10.24% 24.04% -31.59% -
  Horiz. % 94.86% 77.66% 116.26% 93.55% 84.86% 68.41% 100.00%
EPS 1.91 1.21 3.49 2.85 1.53 0.91 2.76 -21.82%
  QoQ % 57.85% -65.33% 22.46% 86.27% 68.13% -67.03% -
  Horiz. % 69.20% 43.84% 126.45% 103.26% 55.43% 32.97% 100.00%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 1.5400 1.5200 1.5000 1.4700 1.4400 1.4200 1.4200 5.57%
  QoQ % 1.32% 1.33% 2.04% 2.08% 1.41% 0.00% -
  Horiz. % 108.45% 107.04% 105.63% 103.52% 101.41% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 10.15 8.31 12.44 10.01 9.08 7.32 10.70 -3.47%
  QoQ % 22.14% -33.20% 24.28% 10.24% 24.04% -31.59% -
  Horiz. % 94.86% 77.66% 116.26% 93.55% 84.86% 68.41% 100.00%
EPS 1.91 1.21 3.49 2.85 1.53 0.91 2.76 -21.82%
  QoQ % 57.85% -65.33% 22.46% 86.27% 68.13% -67.03% -
  Horiz. % 69.20% 43.84% 126.45% 103.26% 55.43% 32.97% 100.00%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 1.5400 1.5200 1.5000 1.4700 1.4400 1.4200 1.4200 5.57%
  QoQ % 1.32% 1.33% 2.04% 2.08% 1.41% 0.00% -
  Horiz. % 108.45% 107.04% 105.63% 103.52% 101.41% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.3800 1.2200 0.9750 0.9500 1.0200 0.5950 0.4700 -
P/RPS 13.59 14.68 7.84 9.49 11.24 8.13 4.39 112.85%
  QoQ % -7.43% 87.24% -17.39% -15.57% 38.25% 85.19% -
  Horiz. % 309.57% 334.40% 178.59% 216.17% 256.04% 185.19% 100.00%
P/EPS 72.39 100.60 27.92 33.28 66.55 65.48 17.01 163.31%
  QoQ % -28.04% 260.32% -16.11% -49.99% 1.63% 284.95% -
  Horiz. % 425.57% 591.42% 164.14% 195.65% 391.24% 384.95% 100.00%
EY 1.38 0.99 3.58 3.00 1.50 1.53 5.88 -62.05%
  QoQ % 39.39% -72.35% 19.33% 100.00% -1.96% -73.98% -
  Horiz. % 23.47% 16.84% 60.88% 51.02% 25.51% 26.02% 100.00%
DY 0.00 0.00 1.54 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.90 0.80 0.65 0.65 0.71 0.42 0.33 95.56%
  QoQ % 12.50% 23.08% 0.00% -8.45% 69.05% 27.27% -
  Horiz. % 272.73% 242.42% 196.97% 196.97% 215.15% 127.27% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 29/05/14 28/02/14 27/11/13 28/08/13 29/05/13 26/02/13 -
Price 1.3300 1.3100 1.0700 0.9300 0.9050 0.7800 0.5700 -
P/RPS 13.10 15.76 8.60 9.29 9.97 10.66 5.33 82.42%
  QoQ % -16.88% 83.26% -7.43% -6.82% -6.47% 100.00% -
  Horiz. % 245.78% 295.68% 161.35% 174.30% 187.05% 200.00% 100.00%
P/EPS 69.77 108.03 30.64 32.58 59.05 85.85 20.63 125.81%
  QoQ % -35.42% 252.58% -5.95% -44.83% -31.22% 316.14% -
  Horiz. % 338.20% 523.65% 148.52% 157.93% 286.23% 416.14% 100.00%
EY 1.43 0.93 3.26 3.07 1.69 1.16 4.85 -55.80%
  QoQ % 53.76% -71.47% 6.19% 81.66% 45.69% -76.08% -
  Horiz. % 29.48% 19.18% 67.22% 63.30% 34.85% 23.92% 100.00%
DY 0.00 0.00 1.40 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.86 0.86 0.71 0.63 0.63 0.55 0.40 66.81%
  QoQ % 0.00% 21.13% 12.70% 0.00% 14.55% 37.50% -
  Horiz. % 215.00% 215.00% 177.50% 157.50% 157.50% 137.50% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

241  924  499  511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.155-0.015 
 PHB 0.030.00 
 SAPNRG 0.115-0.005 
 VIVOCOM 0.855-0.365 
 KANGER 0.18-0.015 
 PA 0.145-0.005 
 MTRONIC 0.105-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 ARMADA 0.27-0.005 

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. AN OVERLOOKED FOOD STOCK, TRADING AT 62% DISCOUNT TO NTA !!!! Bursa Master
2. AT (0072) glove factory real? Have a look... Rubber Glove companies till year 2023
3. Supermax is the best performer - Koon Yew Yin Koon Yew Yin's Blog
4. TOPGLOV, please update shareholders on the Klang Factory Covid-19 outbreak. 1500 cases? How it impact the factory? gloveharicut
5. TOPGLOVE plants in Meru to be temporarily closed. CIMB says No changes to FY21-23F EPS. Maintain BUY RM10.00 gloveharicut
6. TOPGLOV (7113) - Update on Share Buyback and EPF Movement, what is their average buying price from September till November? Bursa Malaysia Free Trading Education
7. Salcon (8567) & AT (0072) Rubber Glove companies till year 2023
8. JAG - THE NEXT STRONGER PA IN THE MAKING LogicTrading Analysis
PARTNERS & BROKERS