Highlights

[AMVERTON] QoQ Quarter Result on 2014-12-31 [#4]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 26-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     4.05%    YoY -     -5.74%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 34,582 26,609 27,758 39,757 46,556 37,063 30,336 9.12%
  QoQ % 29.96% -4.14% -30.18% -14.60% 25.61% 22.17% -
  Horiz. % 114.00% 87.71% 91.50% 131.06% 153.47% 122.17% 100.00%
PBT 10,098 4,585 6,486 19,523 17,279 9,240 6,318 36.66%
  QoQ % 120.24% -29.31% -66.78% 12.99% 87.00% 46.25% -
  Horiz. % 159.83% 72.57% 102.66% 309.01% 273.49% 146.25% 100.00%
Tax -2,496 -1,393 -1,842 -5,618 -4,096 -1,875 -1,448 43.72%
  QoQ % -79.18% 24.38% 67.21% -37.16% -118.45% -29.49% -
  Horiz. % 172.38% 96.20% 127.21% 387.98% 282.87% 129.49% 100.00%
NP 7,602 3,192 4,644 13,905 13,183 7,365 4,870 34.53%
  QoQ % 138.16% -31.27% -66.60% 5.48% 79.00% 51.23% -
  Horiz. % 156.10% 65.54% 95.36% 285.52% 270.70% 151.23% 100.00%
NP to SH 7,414 2,742 4,245 12,015 11,547 6,959 4,427 40.98%
  QoQ % 170.39% -35.41% -64.67% 4.05% 65.93% 57.19% -
  Horiz. % 167.47% 61.94% 95.89% 271.40% 260.83% 157.19% 100.00%
Tax Rate 24.72 % 30.38 % 28.40 % 28.78 % 23.71 % 20.29 % 22.92 % 5.16%
  QoQ % -18.63% 6.97% -1.32% 21.38% 16.86% -11.47% -
  Horiz. % 107.85% 132.55% 123.91% 125.57% 103.45% 88.53% 100.00%
Total Cost 26,980 23,417 23,114 25,852 33,373 29,698 25,466 3.92%
  QoQ % 15.22% 1.31% -10.59% -22.54% 12.37% 16.62% -
  Horiz. % 105.95% 91.95% 90.76% 101.52% 131.05% 116.62% 100.00%
Net Worth 587,753 580,451 584,102 580,451 565,849 562,198 554,897 3.91%
  QoQ % 1.26% -0.62% 0.63% 2.58% 0.65% 1.32% -
  Horiz. % 105.92% 104.61% 105.26% 104.61% 101.97% 101.32% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 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
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 587,753 580,451 584,102 580,451 565,849 562,198 554,897 3.91%
  QoQ % 1.26% -0.62% 0.63% 2.58% 0.65% 1.32% -
  Horiz. % 105.92% 104.61% 105.26% 104.61% 101.97% 101.32% 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
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 21.98 % 12.00 % 16.73 % 34.97 % 28.32 % 19.87 % 16.05 % 23.30%
  QoQ % 83.17% -28.27% -52.16% 23.48% 42.53% 23.80% -
  Horiz. % 136.95% 74.77% 104.24% 217.88% 176.45% 123.80% 100.00%
ROE 1.26 % 0.47 % 0.73 % 2.07 % 2.04 % 1.24 % 0.80 % 35.33%
  QoQ % 168.09% -35.62% -64.73% 1.47% 64.52% 55.00% -
  Horiz. % 157.50% 58.75% 91.25% 258.75% 255.00% 155.00% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 9.47 7.29 7.60 10.89 12.75 10.15 8.31 9.09%
  QoQ % 29.90% -4.08% -30.21% -14.59% 25.62% 22.14% -
  Horiz. % 113.96% 87.73% 91.46% 131.05% 153.43% 122.14% 100.00%
EPS 2.03 0.75 1.16 3.29 3.16 1.91 1.21 41.15%
  QoQ % 170.67% -35.34% -64.74% 4.11% 65.45% 57.85% -
  Horiz. % 167.77% 61.98% 95.87% 271.90% 261.16% 157.85% 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 1.6100 1.5900 1.6000 1.5900 1.5500 1.5400 1.5200 3.91%
  QoQ % 1.26% -0.62% 0.63% 2.58% 0.65% 1.32% -
  Horiz. % 105.92% 104.61% 105.26% 104.61% 101.97% 101.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 9.47 7.29 7.60 10.89 12.75 10.15 8.31 9.09%
  QoQ % 29.90% -4.08% -30.21% -14.59% 25.62% 22.14% -
  Horiz. % 113.96% 87.73% 91.46% 131.05% 153.43% 122.14% 100.00%
EPS 2.03 0.75 1.16 3.29 3.16 1.91 1.21 41.15%
  QoQ % 170.67% -35.34% -64.74% 4.11% 65.45% 57.85% -
  Horiz. % 167.77% 61.98% 95.87% 271.90% 261.16% 157.85% 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 1.6100 1.5900 1.6000 1.5900 1.5500 1.5400 1.5200 3.91%
  QoQ % 1.26% -0.62% 0.63% 2.58% 0.65% 1.32% -
  Horiz. % 105.92% 104.61% 105.26% 104.61% 101.97% 101.32% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.8700 0.9100 1.1100 0.8000 1.2900 1.3800 1.2200 -
P/RPS 9.18 12.48 14.60 7.35 10.12 13.59 14.68 -26.85%
  QoQ % -26.44% -14.52% 98.64% -27.37% -25.53% -7.43% -
  Horiz. % 62.53% 85.01% 99.46% 50.07% 68.94% 92.57% 100.00%
P/EPS 42.84 121.16 95.46 24.31 40.78 72.39 100.60 -43.37%
  QoQ % -64.64% 26.92% 292.68% -40.39% -43.67% -28.04% -
  Horiz. % 42.58% 120.44% 94.89% 24.17% 40.54% 71.96% 100.00%
EY 2.33 0.83 1.05 4.11 2.45 1.38 0.99 76.84%
  QoQ % 180.72% -20.95% -74.45% 67.76% 77.54% 39.39% -
  Horiz. % 235.35% 83.84% 106.06% 415.15% 247.47% 139.39% 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 0.57 0.69 0.50 0.83 0.90 0.80 -23.03%
  QoQ % -5.26% -17.39% 38.00% -39.76% -7.78% 12.50% -
  Horiz. % 67.50% 71.25% 86.25% 62.50% 103.75% 112.50% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 26/08/15 29/05/15 26/02/15 27/11/14 28/08/14 29/05/14 -
Price 0.8800 0.8150 0.9300 0.9200 1.0300 1.3300 1.3100 -
P/RPS 9.29 11.18 12.23 8.45 8.08 13.10 15.76 -29.67%
  QoQ % -16.91% -8.59% 44.73% 4.58% -38.32% -16.88% -
  Horiz. % 58.95% 70.94% 77.60% 53.62% 51.27% 83.12% 100.00%
P/EPS 43.33 108.51 79.98 27.95 32.56 69.77 108.03 -45.58%
  QoQ % -60.07% 35.67% 186.15% -14.16% -53.33% -35.42% -
  Horiz. % 40.11% 100.44% 74.03% 25.87% 30.14% 64.58% 100.00%
EY 2.31 0.92 1.25 3.58 3.07 1.43 0.93 83.31%
  QoQ % 151.09% -26.40% -65.08% 16.61% 114.69% 53.76% -
  Horiz. % 248.39% 98.92% 134.41% 384.95% 330.11% 153.76% 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 0.55 0.51 0.58 0.58 0.66 0.86 0.86 -25.75%
  QoQ % 7.84% -12.07% 0.00% -12.12% -23.26% 0.00% -
  Horiz. % 63.95% 59.30% 67.44% 67.44% 76.74% 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.
 


 

289  331  565  1140 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.035-0.005 
 ARMADA 0.335+0.02 
 SAPNRG 0.285-0.005 
 KNM 0.41+0.015 
 GPACKET-WB 0.2650.00 
 HSI-C7J 0.22-0.03 
 HSI-C7F 0.40-0.055 
 VSOLAR 0.085-0.01 
 NETX 0.010.00 
 KOMARK 0.35-0.01 

TOP ARTICLES

1. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
4. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
5. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
6. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. KNM Break Up : Time for the Long Awaited Rally 128Huat Potential StockPick
8. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
Partners & Brokers