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.
 


 

213  161  544  1378 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.505+0.015 
 DGB 0.17+0.005 
 IFCAMSC 0.545+0.015 
 ISTONE 0.205-0.02 
 HSI-C7K 0.34+0.005 
 HSI-H8F 0.40-0.02 
 SAPNRG-WA 0.135+0.005 
 VELESTO 0.385+0.005 
 EKOVEST 0.78+0.01 

TOP ARTICLES

1. [转贴] 为什么有人看不上股息收入,有人却靠收股息达成财务自由?!- 陈剑 Good Articles to Share
2. Malaysia Construction – ECRL: Package 2 Set for Take Off KL Trader Investment Research Articles
3. Technical View - MTAG Group Bhd (MTAG, 0213) Rakuten Trade Research Reports
4. COMMENTS ON ALLIANCE BANK BERHAD (2488) - louisesinvesting Good Articles to Share
5. Minister: Govt to provide RM20.7b in cash, incentives over five years for digitalisation save malaysia!!!
6. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
7. PublicInvest Research Headlines - 14 Nov 2019 PublicInvest Research
8. [12Invest] - 我要投资 - 浅谈Dayang(5141) Right Issue [12Invest] - 我要投资
Partners & Brokers