Highlights

[AMVERTON] QoQ Quarter Result on 2013-12-31 [#4]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 28-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     22.33%    YoY -     26.36%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 46,556 37,063 30,336 45,397 36,540 33,138 26,716 44.76%
  QoQ % 25.61% 22.17% -33.18% 24.24% 10.27% 24.04% -
  Horiz. % 174.26% 138.73% 113.55% 169.92% 136.77% 124.04% 100.00%
PBT 17,279 9,240 6,318 17,599 15,322 7,510 5,044 127.08%
  QoQ % 87.00% 46.25% -64.10% 14.86% 104.02% 48.89% -
  Horiz. % 342.57% 183.19% 125.26% 348.91% 303.77% 148.89% 100.00%
Tax -4,096 -1,875 -1,448 -4,870 -4,545 -1,565 -1,395 104.91%
  QoQ % -118.45% -29.49% 70.27% -7.15% -190.42% -12.19% -
  Horiz. % 293.62% 134.41% 103.80% 349.10% 325.81% 112.19% 100.00%
NP 13,183 7,365 4,870 12,729 10,777 5,945 3,649 135.26%
  QoQ % 79.00% 51.23% -61.74% 18.11% 81.28% 62.92% -
  Horiz. % 361.28% 201.84% 133.46% 348.84% 295.34% 162.92% 100.00%
NP to SH 11,547 6,959 4,427 12,747 10,420 5,595 3,317 129.52%
  QoQ % 65.93% 57.19% -65.27% 22.33% 86.24% 68.68% -
  Horiz. % 348.12% 209.80% 133.46% 384.29% 314.14% 168.68% 100.00%
Tax Rate 23.71 % 20.29 % 22.92 % 27.67 % 29.66 % 20.84 % 27.66 % -9.75%
  QoQ % 16.86% -11.47% -17.17% -6.71% 42.32% -24.66% -
  Horiz. % 85.72% 73.36% 82.86% 100.04% 107.23% 75.34% 100.00%
Total Cost 33,373 29,698 25,466 32,668 25,763 27,193 23,067 27.89%
  QoQ % 12.37% 16.62% -22.05% 26.80% -5.26% 17.89% -
  Horiz. % 144.68% 128.75% 110.40% 141.62% 111.69% 117.89% 100.00%
Net Worth 565,849 562,198 554,897 547,596 536,644 525,692 518,390 6.01%
  QoQ % 0.65% 1.32% 1.33% 2.04% 2.08% 1.41% -
  Horiz. % 109.15% 108.45% 107.04% 105.63% 103.52% 101.41% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 5,475 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 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% 100.00% - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 565,849 562,198 554,897 547,596 536,644 525,692 518,390 6.01%
  QoQ % 0.65% 1.32% 1.33% 2.04% 2.08% 1.41% -
  Horiz. % 109.15% 108.45% 107.04% 105.63% 103.52% 101.41% 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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 28.32 % 19.87 % 16.05 % 28.04 % 29.49 % 17.94 % 13.66 % 62.52%
  QoQ % 42.53% 23.80% -42.76% -4.92% 64.38% 31.33% -
  Horiz. % 207.32% 145.46% 117.50% 205.27% 215.89% 131.33% 100.00%
ROE 2.04 % 1.24 % 0.80 % 2.33 % 1.94 % 1.06 % 0.64 % 116.43%
  QoQ % 64.52% 55.00% -65.67% 20.10% 83.02% 65.62% -
  Horiz. % 318.75% 193.75% 125.00% 364.06% 303.13% 165.62% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 12.75 10.15 8.31 12.44 10.01 9.08 7.32 44.72%
  QoQ % 25.62% 22.14% -33.20% 24.28% 10.24% 24.04% -
  Horiz. % 174.18% 138.66% 113.52% 169.95% 136.75% 124.04% 100.00%
EPS 3.16 1.91 1.21 3.49 2.85 1.53 0.91 129.14%
  QoQ % 65.45% 57.85% -65.33% 22.46% 86.27% 68.13% -
  Horiz. % 347.25% 209.89% 132.97% 383.52% 313.19% 168.13% 100.00%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.5500 1.5400 1.5200 1.5000 1.4700 1.4400 1.4200 6.01%
  QoQ % 0.65% 1.32% 1.33% 2.04% 2.08% 1.41% -
  Horiz. % 109.15% 108.45% 107.04% 105.63% 103.52% 101.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 12.75 10.15 8.31 12.44 10.01 9.08 7.32 44.72%
  QoQ % 25.62% 22.14% -33.20% 24.28% 10.24% 24.04% -
  Horiz. % 174.18% 138.66% 113.52% 169.95% 136.75% 124.04% 100.00%
EPS 3.16 1.91 1.21 3.49 2.85 1.53 0.91 129.14%
  QoQ % 65.45% 57.85% -65.33% 22.46% 86.27% 68.13% -
  Horiz. % 347.25% 209.89% 132.97% 383.52% 313.19% 168.13% 100.00%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.5500 1.5400 1.5200 1.5000 1.4700 1.4400 1.4200 6.01%
  QoQ % 0.65% 1.32% 1.33% 2.04% 2.08% 1.41% -
  Horiz. % 109.15% 108.45% 107.04% 105.63% 103.52% 101.41% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.2900 1.3800 1.2200 0.9750 0.9500 1.0200 0.5950 -
P/RPS 10.12 13.59 14.68 7.84 9.49 11.24 8.13 15.70%
  QoQ % -25.53% -7.43% 87.24% -17.39% -15.57% 38.25% -
  Horiz. % 124.48% 167.16% 180.57% 96.43% 116.73% 138.25% 100.00%
P/EPS 40.78 72.39 100.60 27.92 33.28 66.55 65.48 -27.05%
  QoQ % -43.67% -28.04% 260.32% -16.11% -49.99% 1.63% -
  Horiz. % 62.28% 110.55% 153.63% 42.64% 50.82% 101.63% 100.00%
EY 2.45 1.38 0.99 3.58 3.00 1.50 1.53 36.83%
  QoQ % 77.54% 39.39% -72.35% 19.33% 100.00% -1.96% -
  Horiz. % 160.13% 90.20% 64.71% 233.99% 196.08% 98.04% 100.00%
DY 0.00 0.00 0.00 1.54 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.83 0.90 0.80 0.65 0.65 0.71 0.42 57.41%
  QoQ % -7.78% 12.50% 23.08% 0.00% -8.45% 69.05% -
  Horiz. % 197.62% 214.29% 190.48% 154.76% 154.76% 169.05% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 28/08/14 29/05/14 28/02/14 27/11/13 28/08/13 29/05/13 -
Price 1.0300 1.3300 1.3100 1.0700 0.9300 0.9050 0.7800 -
P/RPS 8.08 13.10 15.76 8.60 9.29 9.97 10.66 -16.85%
  QoQ % -38.32% -16.88% 83.26% -7.43% -6.82% -6.47% -
  Horiz. % 75.80% 122.89% 147.84% 80.68% 87.15% 93.53% 100.00%
P/EPS 32.56 69.77 108.03 30.64 32.58 59.05 85.85 -47.57%
  QoQ % -53.33% -35.42% 252.58% -5.95% -44.83% -31.22% -
  Horiz. % 37.93% 81.27% 125.84% 35.69% 37.95% 68.78% 100.00%
EY 3.07 1.43 0.93 3.26 3.07 1.69 1.16 91.22%
  QoQ % 114.69% 53.76% -71.47% 6.19% 81.66% 45.69% -
  Horiz. % 264.66% 123.28% 80.17% 281.03% 264.66% 145.69% 100.00%
DY 0.00 0.00 0.00 1.40 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.66 0.86 0.86 0.71 0.63 0.63 0.55 12.91%
  QoQ % -23.26% 0.00% 21.13% 12.70% 0.00% 14.55% -
  Horiz. % 120.00% 156.36% 156.36% 129.09% 114.55% 114.55% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers