Highlights

[AMVERTON] QoQ Quarter Result on 2015-09-30 [#3]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 25-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     170.39%    YoY -     -35.79%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 26,463 25,160 32,469 34,582 26,609 27,758 39,757 -23.78%
  QoQ % 5.18% -22.51% -6.11% 29.96% -4.14% -30.18% -
  Horiz. % 66.56% 63.28% 81.67% 86.98% 66.93% 69.82% 100.00%
PBT 5,144 5,685 9,458 10,098 4,585 6,486 19,523 -58.93%
  QoQ % -9.52% -39.89% -6.34% 120.24% -29.31% -66.78% -
  Horiz. % 26.35% 29.12% 48.45% 51.72% 23.49% 33.22% 100.00%
Tax -1,454 -1,488 1,125 -2,496 -1,393 -1,842 -5,618 -59.42%
  QoQ % 2.28% -232.27% 145.07% -79.18% 24.38% 67.21% -
  Horiz. % 25.88% 26.49% -20.02% 44.43% 24.80% 32.79% 100.00%
NP 3,690 4,197 10,583 7,602 3,192 4,644 13,905 -58.74%
  QoQ % -12.08% -60.34% 39.21% 138.16% -31.27% -66.60% -
  Horiz. % 26.54% 30.18% 76.11% 54.67% 22.96% 33.40% 100.00%
NP to SH 3,433 3,916 9,450 7,414 2,742 4,245 12,015 -56.65%
  QoQ % -12.33% -58.56% 27.46% 170.39% -35.41% -64.67% -
  Horiz. % 28.57% 32.59% 78.65% 61.71% 22.82% 35.33% 100.00%
Tax Rate 28.27 % 26.17 % -11.89 % 24.72 % 30.38 % 28.40 % 28.78 % -1.19%
  QoQ % 8.02% 320.10% -148.10% -18.63% 6.97% -1.32% -
  Horiz. % 98.23% 90.93% -41.31% 85.89% 105.56% 98.68% 100.00%
Total Cost 22,773 20,963 21,886 26,980 23,417 23,114 25,852 -8.11%
  QoQ % 8.63% -4.22% -18.88% 15.22% 1.31% -10.59% -
  Horiz. % 88.09% 81.09% 84.66% 104.36% 90.58% 89.41% 100.00%
Net Worth 606,006 602,355 598,704 587,753 580,451 584,102 580,451 2.92%
  QoQ % 0.61% 0.61% 1.86% 1.26% -0.62% 0.63% -
  Horiz. % 104.40% 103.77% 103.14% 101.26% 100.00% 100.63% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 606,006 602,355 598,704 587,753 580,451 584,102 580,451 2.92%
  QoQ % 0.61% 0.61% 1.86% 1.26% -0.62% 0.63% -
  Horiz. % 104.40% 103.77% 103.14% 101.26% 100.00% 100.63% 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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 13.94 % 16.68 % 32.59 % 21.98 % 12.00 % 16.73 % 34.97 % -45.87%
  QoQ % -16.43% -48.82% 48.27% 83.17% -28.27% -52.16% -
  Horiz. % 39.86% 47.70% 93.19% 62.85% 34.32% 47.84% 100.00%
ROE 0.57 % 0.65 % 1.58 % 1.26 % 0.47 % 0.73 % 2.07 % -57.71%
  QoQ % -12.31% -58.86% 25.40% 168.09% -35.62% -64.73% -
  Horiz. % 27.54% 31.40% 76.33% 60.87% 22.71% 35.27% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 7.25 6.89 8.89 9.47 7.29 7.60 10.89 -23.77%
  QoQ % 5.22% -22.50% -6.12% 29.90% -4.08% -30.21% -
  Horiz. % 66.57% 63.27% 81.63% 86.96% 66.94% 69.79% 100.00%
EPS 0.94 1.07 2.59 2.03 0.75 1.16 3.29 -56.65%
  QoQ % -12.15% -58.69% 27.59% 170.67% -35.34% -64.74% -
  Horiz. % 28.57% 32.52% 78.72% 61.70% 22.80% 35.26% 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 1.6600 1.6500 1.6400 1.6100 1.5900 1.6000 1.5900 2.92%
  QoQ % 0.61% 0.61% 1.86% 1.26% -0.62% 0.63% -
  Horiz. % 104.40% 103.77% 103.14% 101.26% 100.00% 100.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 7.25 6.89 8.89 9.47 7.29 7.60 10.89 -23.77%
  QoQ % 5.22% -22.50% -6.12% 29.90% -4.08% -30.21% -
  Horiz. % 66.57% 63.27% 81.63% 86.96% 66.94% 69.79% 100.00%
EPS 0.94 1.07 2.59 2.03 0.75 1.16 3.29 -56.65%
  QoQ % -12.15% -58.69% 27.59% 170.67% -35.34% -64.74% -
  Horiz. % 28.57% 32.52% 78.72% 61.70% 22.80% 35.26% 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 1.6600 1.6500 1.6400 1.6100 1.5900 1.6000 1.5900 2.92%
  QoQ % 0.61% 0.61% 1.86% 1.26% -0.62% 0.63% -
  Horiz. % 104.40% 103.77% 103.14% 101.26% 100.00% 100.63% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.9900 0.8200 0.8700 0.8700 0.9100 1.1100 0.8000 -
P/RPS 13.66 11.90 9.78 9.18 12.48 14.60 7.35 51.22%
  QoQ % 14.79% 21.68% 6.54% -26.44% -14.52% 98.64% -
  Horiz. % 185.85% 161.90% 133.06% 124.90% 169.80% 198.64% 100.00%
P/EPS 105.28 76.44 33.61 42.84 121.16 95.46 24.31 165.93%
  QoQ % 37.73% 127.43% -21.55% -64.64% 26.92% 292.68% -
  Horiz. % 433.07% 314.44% 138.26% 176.22% 498.40% 392.68% 100.00%
EY 0.95 1.31 2.98 2.33 0.83 1.05 4.11 -62.37%
  QoQ % -27.48% -56.04% 27.90% 180.72% -20.95% -74.45% -
  Horiz. % 23.11% 31.87% 72.51% 56.69% 20.19% 25.55% 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 0.60 0.50 0.53 0.54 0.57 0.69 0.50 12.94%
  QoQ % 20.00% -5.66% -1.85% -5.26% -17.39% 38.00% -
  Horiz. % 120.00% 100.00% 106.00% 108.00% 114.00% 138.00% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 26/05/16 29/02/16 25/11/15 26/08/15 29/05/15 26/02/15 -
Price 1.0000 1.1800 0.7900 0.8800 0.8150 0.9300 0.9200 -
P/RPS 13.80 17.12 8.88 9.29 11.18 12.23 8.45 38.72%
  QoQ % -19.39% 92.79% -4.41% -16.91% -8.59% 44.73% -
  Horiz. % 163.31% 202.60% 105.09% 109.94% 132.31% 144.73% 100.00%
P/EPS 106.34 110.00 30.52 43.33 108.51 79.98 27.95 143.91%
  QoQ % -3.33% 260.42% -29.56% -60.07% 35.67% 186.15% -
  Horiz. % 380.47% 393.56% 109.19% 155.03% 388.23% 286.15% 100.00%
EY 0.94 0.91 3.28 2.31 0.92 1.25 3.58 -59.03%
  QoQ % 3.30% -72.26% 41.99% 151.09% -26.40% -65.08% -
  Horiz. % 26.26% 25.42% 91.62% 64.53% 25.70% 34.92% 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 0.60 0.72 0.48 0.55 0.51 0.58 0.58 2.29%
  QoQ % -16.67% 50.00% -12.73% 7.84% -12.07% 0.00% -
  Horiz. % 103.45% 124.14% 82.76% 94.83% 87.93% 100.00% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

175  717  600  970 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.16-0.01 
 PHB 0.030.00 
 VIVOCOM 0.88-0.34 
 PA 0.145-0.005 
 KANGER 0.185-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.0750.00 
 SAPNRG 0.120.00 
 NETX 0.1450.00 
 TRIVE 0.0150.00 

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!
PARTNERS & BROKERS