Highlights

[AMVERTON] QoQ Quarter Result on 2017-09-30 [#3]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 22-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     36.87%    YoY -     -12.81%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 31,990 29,936 53,927 46,063 36,899 23,708 32,615 -1.29%
  QoQ % 6.86% -44.49% 17.07% 24.84% 55.64% -27.31% -
  Horiz. % 98.08% 91.79% 165.34% 141.23% 113.14% 72.69% 100.00%
PBT 5,740 5,465 13,472 9,701 7,355 2,563 6,417 -7.18%
  QoQ % 5.03% -59.43% 38.87% 31.90% 186.97% -60.06% -
  Horiz. % 89.45% 85.16% 209.94% 151.18% 114.62% 39.94% 100.00%
Tax -1,399 -1,394 -2,380 -2,303 -1,878 -673 -1,203 10.62%
  QoQ % -0.36% 41.43% -3.34% -22.63% -179.05% 44.06% -
  Horiz. % 116.29% 115.88% 197.84% 191.44% 156.11% 55.94% 100.00%
NP 4,341 4,071 11,092 7,398 5,477 1,890 5,214 -11.53%
  QoQ % 6.63% -63.30% 49.93% 35.07% 189.79% -63.75% -
  Horiz. % 83.26% 78.08% 212.73% 141.89% 105.04% 36.25% 100.00%
NP to SH 4,151 3,607 10,441 7,179 5,245 1,489 4,486 -5.06%
  QoQ % 15.08% -65.45% 45.44% 36.87% 252.25% -66.81% -
  Horiz. % 92.53% 80.41% 232.75% 160.03% 116.92% 33.19% 100.00%
Tax Rate 24.37 % 25.51 % 17.67 % 23.74 % 25.53 % 26.26 % 18.75 % 19.15%
  QoQ % -4.47% 44.37% -25.57% -7.01% -2.78% 40.05% -
  Horiz. % 129.97% 136.05% 94.24% 126.61% 136.16% 140.05% 100.00%
Total Cost 27,649 25,865 42,835 38,665 31,422 21,818 27,401 0.60%
  QoQ % 6.90% -39.62% 10.78% 23.05% 44.02% -20.38% -
  Horiz. % 100.91% 94.39% 156.33% 141.11% 114.67% 79.62% 100.00%
Net Worth 646,163 642,512 642,512 631,560 624,259 616,958 616,958 3.14%
  QoQ % 0.57% 0.00% 1.73% 1.17% 1.18% 0.00% -
  Horiz. % 104.73% 104.14% 104.14% 102.37% 101.18% 100.00% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 646,163 642,512 642,512 631,560 624,259 616,958 616,958 3.14%
  QoQ % 0.57% 0.00% 1.73% 1.17% 1.18% 0.00% -
  Horiz. % 104.73% 104.14% 104.14% 102.37% 101.18% 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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 13.57 % 13.60 % 20.57 % 16.06 % 14.84 % 7.97 % 15.99 % -10.39%
  QoQ % -0.22% -33.88% 28.08% 8.22% 86.20% -50.16% -
  Horiz. % 84.87% 85.05% 128.64% 100.44% 92.81% 49.84% 100.00%
ROE 0.64 % 0.56 % 1.63 % 1.14 % 0.84 % 0.24 % 0.73 % -8.42%
  QoQ % 14.29% -65.64% 42.98% 35.71% 250.00% -67.12% -
  Horiz. % 87.67% 76.71% 223.29% 156.16% 115.07% 32.88% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 8.76 8.20 14.77 12.62 10.11 6.49 8.93 -1.28%
  QoQ % 6.83% -44.48% 17.04% 24.83% 55.78% -27.32% -
  Horiz. % 98.10% 91.83% 165.40% 141.32% 113.21% 72.68% 100.00%
EPS 1.14 0.99 2.86 1.97 1.44 0.41 1.23 -4.95%
  QoQ % 15.15% -65.38% 45.18% 36.81% 251.22% -66.67% -
  Horiz. % 92.68% 80.49% 232.52% 160.16% 117.07% 33.33% 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 1.7700 1.7600 1.7600 1.7300 1.7100 1.6900 1.6900 3.14%
  QoQ % 0.57% 0.00% 1.73% 1.17% 1.18% 0.00% -
  Horiz. % 104.73% 104.14% 104.14% 102.37% 101.18% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 8.76 8.20 14.77 12.62 10.11 6.49 8.93 -1.28%
  QoQ % 6.83% -44.48% 17.04% 24.83% 55.78% -27.32% -
  Horiz. % 98.10% 91.83% 165.40% 141.32% 113.21% 72.68% 100.00%
EPS 1.14 0.99 2.86 1.97 1.44 0.41 1.23 -4.95%
  QoQ % 15.15% -65.38% 45.18% 36.81% 251.22% -66.67% -
  Horiz. % 92.68% 80.49% 232.52% 160.16% 117.07% 33.33% 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 1.7700 1.7600 1.7600 1.7300 1.7100 1.6900 1.6900 3.14%
  QoQ % 0.57% 0.00% 1.73% 1.17% 1.18% 0.00% -
  Horiz. % 104.73% 104.14% 104.14% 102.37% 101.18% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.9500 1.0900 1.4000 1.2800 1.5900 1.3800 1.0000 -
P/RPS 10.84 13.29 9.48 10.14 15.73 21.25 11.19 -2.10%
  QoQ % -18.43% 40.19% -6.51% -35.54% -25.98% 89.90% -
  Horiz. % 96.87% 118.77% 84.72% 90.62% 140.57% 189.90% 100.00%
P/EPS 83.55 110.32 48.95 65.09 110.67 338.34 81.38 1.77%
  QoQ % -24.27% 125.37% -24.80% -41.19% -67.29% 315.75% -
  Horiz. % 102.67% 135.56% 60.15% 79.98% 135.99% 415.75% 100.00%
EY 1.20 0.91 2.04 1.54 0.90 0.30 1.23 -1.64%
  QoQ % 31.87% -55.39% 32.47% 71.11% 200.00% -75.61% -
  Horiz. % 97.56% 73.98% 165.85% 125.20% 73.17% 24.39% 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 0.54 0.62 0.80 0.74 0.93 0.82 0.59 -5.75%
  QoQ % -12.90% -22.50% 8.11% -20.43% 13.41% 38.98% -
  Horiz. % 91.53% 105.08% 135.59% 125.42% 157.63% 138.98% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 23/08/18 24/05/18 27/02/18 22/11/17 25/08/17 25/05/17 23/02/17 -
Price 1.0800 0.9800 1.2500 1.3200 1.4200 1.7200 1.3700 -
P/RPS 12.32 11.95 8.46 10.46 14.05 26.49 15.33 -13.60%
  QoQ % 3.10% 41.25% -19.12% -25.55% -46.96% 72.80% -
  Horiz. % 80.37% 77.95% 55.19% 68.23% 91.65% 172.80% 100.00%
P/EPS 94.98 99.19 43.71 67.12 98.84 421.70 111.49 -10.16%
  QoQ % -4.24% 126.93% -34.88% -32.09% -76.56% 278.24% -
  Horiz. % 85.19% 88.97% 39.21% 60.20% 88.65% 378.24% 100.00%
EY 1.05 1.01 2.29 1.49 1.01 0.24 0.90 10.85%
  QoQ % 3.96% -55.90% 53.69% 47.52% 320.83% -73.33% -
  Horiz. % 116.67% 112.22% 254.44% 165.56% 112.22% 26.67% 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 0.61 0.56 0.71 0.76 0.83 1.02 0.81 -17.27%
  QoQ % 8.93% -21.13% -6.58% -8.43% -18.63% 25.93% -
  Horiz. % 75.31% 69.14% 87.65% 93.83% 102.47% 125.93% 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
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. PANTECH(5125) OR ALL-TECHNOLOGY STOCK IN THE OIL AND GAS SUPER BOOM TIME, CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
2. The Bonuses of Airasia Windfall Profit
3. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
4. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
5. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
6. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
7. DIALOG (O&G Stock) : Will This Be Another QL RESOURCES DUTCH LADY OR NESTLE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
Partners & Brokers