Highlights

[AMVERTON] QoQ Quarter Result on 2015-12-31 [#4]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 29-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     27.46%    YoY -     -21.35%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 31,091 26,463 25,160 32,469 34,582 26,609 27,758 7.83%
  QoQ % 17.49% 5.18% -22.51% -6.11% 29.96% -4.14% -
  Horiz. % 112.01% 95.33% 90.64% 116.97% 124.58% 95.86% 100.00%
PBT 10,778 5,144 5,685 9,458 10,098 4,585 6,486 40.16%
  QoQ % 109.53% -9.52% -39.89% -6.34% 120.24% -29.31% -
  Horiz. % 166.17% 79.31% 87.65% 145.82% 155.69% 70.69% 100.00%
Tax -2,478 -1,454 -1,488 1,125 -2,496 -1,393 -1,842 21.80%
  QoQ % -70.43% 2.28% -232.27% 145.07% -79.18% 24.38% -
  Horiz. % 134.53% 78.94% 80.78% -61.07% 135.50% 75.62% 100.00%
NP 8,300 3,690 4,197 10,583 7,602 3,192 4,644 47.12%
  QoQ % 124.93% -12.08% -60.34% 39.21% 138.16% -31.27% -
  Horiz. % 178.73% 79.46% 90.37% 227.89% 163.70% 68.73% 100.00%
NP to SH 8,234 3,433 3,916 9,450 7,414 2,742 4,245 55.35%
  QoQ % 139.85% -12.33% -58.56% 27.46% 170.39% -35.41% -
  Horiz. % 193.97% 80.87% 92.25% 222.61% 174.65% 64.59% 100.00%
Tax Rate 22.99 % 28.27 % 26.17 % -11.89 % 24.72 % 30.38 % 28.40 % -13.11%
  QoQ % -18.68% 8.02% 320.10% -148.10% -18.63% 6.97% -
  Horiz. % 80.95% 99.54% 92.15% -41.87% 87.04% 106.97% 100.00%
Total Cost 22,791 22,773 20,963 21,886 26,980 23,417 23,114 -0.93%
  QoQ % 0.08% 8.63% -4.22% -18.88% 15.22% 1.31% -
  Horiz. % 98.60% 98.52% 90.69% 94.69% 116.73% 101.31% 100.00%
Net Worth 613,307 606,006 602,355 598,704 587,753 580,451 584,102 3.30%
  QoQ % 1.20% 0.61% 0.61% 1.86% 1.26% -0.62% -
  Horiz. % 105.00% 103.75% 103.12% 102.50% 100.62% 99.38% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 613,307 606,006 602,355 598,704 587,753 580,451 584,102 3.30%
  QoQ % 1.20% 0.61% 0.61% 1.86% 1.26% -0.62% -
  Horiz. % 105.00% 103.75% 103.12% 102.50% 100.62% 99.38% 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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 26.70 % 13.94 % 16.68 % 32.59 % 21.98 % 12.00 % 16.73 % 36.45%
  QoQ % 91.54% -16.43% -48.82% 48.27% 83.17% -28.27% -
  Horiz. % 159.59% 83.32% 99.70% 194.80% 131.38% 71.73% 100.00%
ROE 1.34 % 0.57 % 0.65 % 1.58 % 1.26 % 0.47 % 0.73 % 49.75%
  QoQ % 135.09% -12.31% -58.86% 25.40% 168.09% -35.62% -
  Horiz. % 183.56% 78.08% 89.04% 216.44% 172.60% 64.38% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 8.52 7.25 6.89 8.89 9.47 7.29 7.60 7.89%
  QoQ % 17.52% 5.22% -22.50% -6.12% 29.90% -4.08% -
  Horiz. % 112.11% 95.39% 90.66% 116.97% 124.61% 95.92% 100.00%
EPS 2.26 0.94 1.07 2.59 2.03 0.75 1.16 55.80%
  QoQ % 140.43% -12.15% -58.69% 27.59% 170.67% -35.34% -
  Horiz. % 194.83% 81.03% 92.24% 223.28% 175.00% 64.66% 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 1.6800 1.6600 1.6500 1.6400 1.6100 1.5900 1.6000 3.30%
  QoQ % 1.20% 0.61% 0.61% 1.86% 1.26% -0.62% -
  Horiz. % 105.00% 103.75% 103.12% 102.50% 100.62% 99.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 8.52 7.25 6.89 8.89 9.47 7.29 7.60 7.89%
  QoQ % 17.52% 5.22% -22.50% -6.12% 29.90% -4.08% -
  Horiz. % 112.11% 95.39% 90.66% 116.97% 124.61% 95.92% 100.00%
EPS 2.26 0.94 1.07 2.59 2.03 0.75 1.16 55.80%
  QoQ % 140.43% -12.15% -58.69% 27.59% 170.67% -35.34% -
  Horiz. % 194.83% 81.03% 92.24% 223.28% 175.00% 64.66% 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 1.6800 1.6600 1.6500 1.6400 1.6100 1.5900 1.6000 3.30%
  QoQ % 1.20% 0.61% 0.61% 1.86% 1.26% -0.62% -
  Horiz. % 105.00% 103.75% 103.12% 102.50% 100.62% 99.38% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.0500 0.9900 0.8200 0.8700 0.8700 0.9100 1.1100 -
P/RPS 12.33 13.66 11.90 9.78 9.18 12.48 14.60 -10.63%
  QoQ % -9.74% 14.79% 21.68% 6.54% -26.44% -14.52% -
  Horiz. % 84.45% 93.56% 81.51% 66.99% 62.88% 85.48% 100.00%
P/EPS 46.55 105.28 76.44 33.61 42.84 121.16 95.46 -37.97%
  QoQ % -55.78% 37.73% 127.43% -21.55% -64.64% 26.92% -
  Horiz. % 48.76% 110.29% 80.08% 35.21% 44.88% 126.92% 100.00%
EY 2.15 0.95 1.31 2.98 2.33 0.83 1.05 61.04%
  QoQ % 126.32% -27.48% -56.04% 27.90% 180.72% -20.95% -
  Horiz. % 204.76% 90.48% 124.76% 283.81% 221.90% 79.05% 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 0.63 0.60 0.50 0.53 0.54 0.57 0.69 -5.87%
  QoQ % 5.00% 20.00% -5.66% -1.85% -5.26% -17.39% -
  Horiz. % 91.30% 86.96% 72.46% 76.81% 78.26% 82.61% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 25/08/16 26/05/16 29/02/16 25/11/15 26/08/15 29/05/15 -
Price 1.0400 1.0000 1.1800 0.7900 0.8800 0.8150 0.9300 -
P/RPS 12.21 13.80 17.12 8.88 9.29 11.18 12.23 -0.11%
  QoQ % -11.52% -19.39% 92.79% -4.41% -16.91% -8.59% -
  Horiz. % 99.84% 112.84% 139.98% 72.61% 75.96% 91.41% 100.00%
P/EPS 46.11 106.34 110.00 30.52 43.33 108.51 79.98 -30.66%
  QoQ % -56.64% -3.33% 260.42% -29.56% -60.07% 35.67% -
  Horiz. % 57.65% 132.96% 137.53% 38.16% 54.18% 135.67% 100.00%
EY 2.17 0.94 0.91 3.28 2.31 0.92 1.25 44.30%
  QoQ % 130.85% 3.30% -72.26% 41.99% 151.09% -26.40% -
  Horiz. % 173.60% 75.20% 72.80% 262.40% 184.80% 73.60% 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 0.62 0.60 0.72 0.48 0.55 0.51 0.58 4.53%
  QoQ % 3.33% -16.67% 50.00% -12.73% 7.84% -12.07% -
  Horiz. % 106.90% 103.45% 124.14% 82.76% 94.83% 87.93% 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
 

623  227  472  532 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.325+0.015 
 SAPNRG-WA 0.105+0.005 
 HIBISCS 1.08+0.03 
 HSI-H4Y 0.18-0.05 
 ARMADA 0.225+0.01 
 VS 1.00+0.07 
 HSI-C3W 0.41+0.075 
 ECONBHD 0.51+0.035 
 HSI-H6F 0.395-0.055 
 MRCB 0.82+0.035 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers