Highlights

[AMVERTON] QoQ Quarter Result on 2014-09-30 [#3]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 27-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     65.93%    YoY -     10.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 26,609 27,758 39,757 46,556 37,063 30,336 45,397 -30.03%
  QoQ % -4.14% -30.18% -14.60% 25.61% 22.17% -33.18% -
  Horiz. % 58.61% 61.15% 87.58% 102.55% 81.64% 66.82% 100.00%
PBT 4,585 6,486 19,523 17,279 9,240 6,318 17,599 -59.31%
  QoQ % -29.31% -66.78% 12.99% 87.00% 46.25% -64.10% -
  Horiz. % 26.05% 36.85% 110.93% 98.18% 52.50% 35.90% 100.00%
Tax -1,393 -1,842 -5,618 -4,096 -1,875 -1,448 -4,870 -56.69%
  QoQ % 24.38% 67.21% -37.16% -118.45% -29.49% 70.27% -
  Horiz. % 28.60% 37.82% 115.36% 84.11% 38.50% 29.73% 100.00%
NP 3,192 4,644 13,905 13,183 7,365 4,870 12,729 -60.33%
  QoQ % -31.27% -66.60% 5.48% 79.00% 51.23% -61.74% -
  Horiz. % 25.08% 36.48% 109.24% 103.57% 57.86% 38.26% 100.00%
NP to SH 2,742 4,245 12,015 11,547 6,959 4,427 12,747 -64.20%
  QoQ % -35.41% -64.67% 4.05% 65.93% 57.19% -65.27% -
  Horiz. % 21.51% 33.30% 94.26% 90.59% 54.59% 34.73% 100.00%
Tax Rate 30.38 % 28.40 % 28.78 % 23.71 % 20.29 % 22.92 % 27.67 % 6.45%
  QoQ % 6.97% -1.32% 21.38% 16.86% -11.47% -17.17% -
  Horiz. % 109.79% 102.64% 104.01% 85.69% 73.33% 82.83% 100.00%
Total Cost 23,417 23,114 25,852 33,373 29,698 25,466 32,668 -19.95%
  QoQ % 1.31% -10.59% -22.54% 12.37% 16.62% -22.05% -
  Horiz. % 71.68% 70.75% 79.14% 102.16% 90.91% 77.95% 100.00%
Net Worth 580,451 584,102 580,451 565,849 562,198 554,897 547,596 3.97%
  QoQ % -0.62% 0.63% 2.58% 0.65% 1.32% 1.33% -
  Horiz. % 106.00% 106.67% 106.00% 103.33% 102.67% 101.33% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 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% 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% 0.00% 100.00%
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 580,451 584,102 580,451 565,849 562,198 554,897 547,596 3.97%
  QoQ % -0.62% 0.63% 2.58% 0.65% 1.32% 1.33% -
  Horiz. % 106.00% 106.67% 106.00% 103.33% 102.67% 101.33% 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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 12.00 % 16.73 % 34.97 % 28.32 % 19.87 % 16.05 % 28.04 % -43.30%
  QoQ % -28.27% -52.16% 23.48% 42.53% 23.80% -42.76% -
  Horiz. % 42.80% 59.66% 124.71% 101.00% 70.86% 57.24% 100.00%
ROE 0.47 % 0.73 % 2.07 % 2.04 % 1.24 % 0.80 % 2.33 % -65.71%
  QoQ % -35.62% -64.73% 1.47% 64.52% 55.00% -65.67% -
  Horiz. % 20.17% 31.33% 88.84% 87.55% 53.22% 34.33% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 7.29 7.60 10.89 12.75 10.15 8.31 12.44 -30.04%
  QoQ % -4.08% -30.21% -14.59% 25.62% 22.14% -33.20% -
  Horiz. % 58.60% 61.09% 87.54% 102.49% 81.59% 66.80% 100.00%
EPS 0.75 1.16 3.29 3.16 1.91 1.21 3.49 -64.22%
  QoQ % -35.34% -64.74% 4.11% 65.45% 57.85% -65.33% -
  Horiz. % 21.49% 33.24% 94.27% 90.54% 54.73% 34.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.5900 1.6000 1.5900 1.5500 1.5400 1.5200 1.5000 3.97%
  QoQ % -0.62% 0.63% 2.58% 0.65% 1.32% 1.33% -
  Horiz. % 106.00% 106.67% 106.00% 103.33% 102.67% 101.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 7.29 7.60 10.89 12.75 10.15 8.31 12.44 -30.04%
  QoQ % -4.08% -30.21% -14.59% 25.62% 22.14% -33.20% -
  Horiz. % 58.60% 61.09% 87.54% 102.49% 81.59% 66.80% 100.00%
EPS 0.75 1.16 3.29 3.16 1.91 1.21 3.49 -64.22%
  QoQ % -35.34% -64.74% 4.11% 65.45% 57.85% -65.33% -
  Horiz. % 21.49% 33.24% 94.27% 90.54% 54.73% 34.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.5900 1.6000 1.5900 1.5500 1.5400 1.5200 1.5000 3.97%
  QoQ % -0.62% 0.63% 2.58% 0.65% 1.32% 1.33% -
  Horiz. % 106.00% 106.67% 106.00% 103.33% 102.67% 101.33% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.9100 1.1100 0.8000 1.2900 1.3800 1.2200 0.9750 -
P/RPS 12.48 14.60 7.35 10.12 13.59 14.68 7.84 36.45%
  QoQ % -14.52% 98.64% -27.37% -25.53% -7.43% 87.24% -
  Horiz. % 159.18% 186.22% 93.75% 129.08% 173.34% 187.24% 100.00%
P/EPS 121.16 95.46 24.31 40.78 72.39 100.60 27.92 166.77%
  QoQ % 26.92% 292.68% -40.39% -43.67% -28.04% 260.32% -
  Horiz. % 433.95% 341.91% 87.07% 146.06% 259.28% 360.32% 100.00%
EY 0.83 1.05 4.11 2.45 1.38 0.99 3.58 -62.36%
  QoQ % -20.95% -74.45% 67.76% 77.54% 39.39% -72.35% -
  Horiz. % 23.18% 29.33% 114.80% 68.44% 38.55% 27.65% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.54 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.57 0.69 0.50 0.83 0.90 0.80 0.65 -8.41%
  QoQ % -17.39% 38.00% -39.76% -7.78% 12.50% 23.08% -
  Horiz. % 87.69% 106.15% 76.92% 127.69% 138.46% 123.08% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 29/05/15 26/02/15 27/11/14 28/08/14 29/05/14 28/02/14 -
Price 0.8150 0.9300 0.9200 1.0300 1.3300 1.3100 1.0700 -
P/RPS 11.18 12.23 8.45 8.08 13.10 15.76 8.60 19.17%
  QoQ % -8.59% 44.73% 4.58% -38.32% -16.88% 83.26% -
  Horiz. % 130.00% 142.21% 98.26% 93.95% 152.33% 183.26% 100.00%
P/EPS 108.51 79.98 27.95 32.56 69.77 108.03 30.64 132.88%
  QoQ % 35.67% 186.15% -14.16% -53.33% -35.42% 252.58% -
  Horiz. % 354.14% 261.03% 91.22% 106.27% 227.71% 352.58% 100.00%
EY 0.92 1.25 3.58 3.07 1.43 0.93 3.26 -57.08%
  QoQ % -26.40% -65.08% 16.61% 114.69% 53.76% -71.47% -
  Horiz. % 28.22% 38.34% 109.82% 94.17% 43.87% 28.53% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.40 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.51 0.58 0.58 0.66 0.86 0.86 0.71 -19.84%
  QoQ % -12.07% 0.00% -12.12% -23.26% 0.00% 21.13% -
  Horiz. % 71.83% 81.69% 81.69% 92.96% 121.13% 121.13% 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.
 


FEATURED EVENT
 

468  344  494  548 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3250.00 
 ARMADA 0.205-0.02 
 IWCITY 0.59+0.105 
 HSI-H4Y 0.1650.00 
 SEACERA 0.355+0.025 
 HSI-C3W 0.44+0.03 
 SAPNRG-WA 0.1050.00 
 HIBISCS 1.06-0.02 
 JAG 0.0550.00 
 DAYANG 0.79-0.07 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers