Highlights

[AMVERTON] QoQ Quarter Result on 2017-12-31 [#4]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 27-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     45.44%    YoY -     132.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 35,928 31,990 29,936 53,927 46,063 36,899 23,708 31.90%
  QoQ % 12.31% 6.86% -44.49% 17.07% 24.84% 55.64% -
  Horiz. % 151.54% 134.93% 126.27% 227.46% 194.29% 155.64% 100.00%
PBT 21,214 5,740 5,465 13,472 9,701 7,355 2,563 308.66%
  QoQ % 269.58% 5.03% -59.43% 38.87% 31.90% 186.97% -
  Horiz. % 827.70% 223.96% 213.23% 525.63% 378.50% 286.97% 100.00%
Tax -6,096 -1,399 -1,394 -2,380 -2,303 -1,878 -673 333.95%
  QoQ % -335.74% -0.36% 41.43% -3.34% -22.63% -179.05% -
  Horiz. % 905.79% 207.88% 207.13% 353.64% 342.20% 279.05% 100.00%
NP 15,118 4,341 4,071 11,092 7,398 5,477 1,890 299.46%
  QoQ % 248.26% 6.63% -63.30% 49.93% 35.07% 189.79% -
  Horiz. % 799.89% 229.68% 215.40% 586.88% 391.43% 289.79% 100.00%
NP to SH 15,404 4,151 3,607 10,441 7,179 5,245 1,489 374.11%
  QoQ % 271.09% 15.08% -65.45% 45.44% 36.87% 252.25% -
  Horiz. % 1,034.52% 278.78% 242.24% 701.21% 482.14% 352.25% 100.00%
Tax Rate 28.74 % 24.37 % 25.51 % 17.67 % 23.74 % 25.53 % 26.26 % 6.20%
  QoQ % 17.93% -4.47% 44.37% -25.57% -7.01% -2.78% -
  Horiz. % 109.44% 92.80% 97.14% 67.29% 90.40% 97.22% 100.00%
Total Cost 20,810 27,649 25,865 42,835 38,665 31,422 21,818 -3.10%
  QoQ % -24.74% 6.90% -39.62% 10.78% 23.05% 44.02% -
  Horiz. % 95.38% 126.73% 118.55% 196.33% 177.22% 144.02% 100.00%
Net Worth 660,765 646,163 642,512 642,512 631,560 624,259 616,958 4.68%
  QoQ % 2.26% 0.57% 0.00% 1.73% 1.17% 1.18% -
  Horiz. % 107.10% 104.73% 104.14% 104.14% 102.37% 101.18% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 660,765 646,163 642,512 642,512 631,560 624,259 616,958 4.68%
  QoQ % 2.26% 0.57% 0.00% 1.73% 1.17% 1.18% -
  Horiz. % 107.10% 104.73% 104.14% 104.14% 102.37% 101.18% 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 42.08 % 13.57 % 13.60 % 20.57 % 16.06 % 14.84 % 7.97 % 202.90%
  QoQ % 210.10% -0.22% -33.88% 28.08% 8.22% 86.20% -
  Horiz. % 527.98% 170.26% 170.64% 258.09% 201.51% 186.20% 100.00%
ROE 2.33 % 0.64 % 0.56 % 1.63 % 1.14 % 0.84 % 0.24 % 354.46%
  QoQ % 264.06% 14.29% -65.64% 42.98% 35.71% 250.00% -
  Horiz. % 970.83% 266.67% 233.33% 679.17% 475.00% 350.00% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 9.84 8.76 8.20 14.77 12.62 10.11 6.49 31.94%
  QoQ % 12.33% 6.83% -44.48% 17.04% 24.83% 55.78% -
  Horiz. % 151.62% 134.98% 126.35% 227.58% 194.45% 155.78% 100.00%
EPS 4.22 1.14 0.99 2.86 1.97 1.44 0.41 372.50%
  QoQ % 270.18% 15.15% -65.38% 45.18% 36.81% 251.22% -
  Horiz. % 1,029.27% 278.05% 241.46% 697.56% 480.49% 351.22% 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 1.8100 1.7700 1.7600 1.7600 1.7300 1.7100 1.6900 4.68%
  QoQ % 2.26% 0.57% 0.00% 1.73% 1.17% 1.18% -
  Horiz. % 107.10% 104.73% 104.14% 104.14% 102.37% 101.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 9.84 8.76 8.20 14.77 12.62 10.11 6.49 31.94%
  QoQ % 12.33% 6.83% -44.48% 17.04% 24.83% 55.78% -
  Horiz. % 151.62% 134.98% 126.35% 227.58% 194.45% 155.78% 100.00%
EPS 4.22 1.14 0.99 2.86 1.97 1.44 0.41 372.50%
  QoQ % 270.18% 15.15% -65.38% 45.18% 36.81% 251.22% -
  Horiz. % 1,029.27% 278.05% 241.46% 697.56% 480.49% 351.22% 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 1.8100 1.7700 1.7600 1.7600 1.7300 1.7100 1.6900 4.68%
  QoQ % 2.26% 0.57% 0.00% 1.73% 1.17% 1.18% -
  Horiz. % 107.10% 104.73% 104.14% 104.14% 102.37% 101.18% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.1000 0.9500 1.0900 1.4000 1.2800 1.5900 1.3800 -
P/RPS 11.18 10.84 13.29 9.48 10.14 15.73 21.25 -34.80%
  QoQ % 3.14% -18.43% 40.19% -6.51% -35.54% -25.98% -
  Horiz. % 52.61% 51.01% 62.54% 44.61% 47.72% 74.02% 100.00%
P/EPS 26.07 83.55 110.32 48.95 65.09 110.67 338.34 -81.86%
  QoQ % -68.80% -24.27% 125.37% -24.80% -41.19% -67.29% -
  Horiz. % 7.71% 24.69% 32.61% 14.47% 19.24% 32.71% 100.00%
EY 3.84 1.20 0.91 2.04 1.54 0.90 0.30 446.34%
  QoQ % 220.00% 31.87% -55.39% 32.47% 71.11% 200.00% -
  Horiz. % 1,280.00% 400.00% 303.33% 680.00% 513.33% 300.00% 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 0.54 0.62 0.80 0.74 0.93 0.82 -17.89%
  QoQ % 12.96% -12.90% -22.50% 8.11% -20.43% 13.41% -
  Horiz. % 74.39% 65.85% 75.61% 97.56% 90.24% 113.41% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 23/08/18 24/05/18 27/02/18 22/11/17 25/08/17 25/05/17 -
Price 0.9700 1.0800 0.9800 1.2500 1.3200 1.4200 1.7200 -
P/RPS 9.86 12.32 11.95 8.46 10.46 14.05 26.49 -48.22%
  QoQ % -19.97% 3.10% 41.25% -19.12% -25.55% -46.96% -
  Horiz. % 37.22% 46.51% 45.11% 31.94% 39.49% 53.04% 100.00%
P/EPS 22.99 94.98 99.19 43.71 67.12 98.84 421.70 -85.60%
  QoQ % -75.79% -4.24% 126.93% -34.88% -32.09% -76.56% -
  Horiz. % 5.45% 22.52% 23.52% 10.37% 15.92% 23.44% 100.00%
EY 4.35 1.05 1.01 2.29 1.49 1.01 0.24 588.79%
  QoQ % 314.29% 3.96% -55.90% 53.69% 47.52% 320.83% -
  Horiz. % 1,812.50% 437.50% 420.83% 954.17% 620.83% 420.83% 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 0.61 0.56 0.71 0.76 0.83 1.02 -34.53%
  QoQ % -11.48% 8.93% -21.13% -6.58% -8.43% -18.63% -
  Horiz. % 52.94% 59.80% 54.90% 69.61% 74.51% 81.37% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

614  229  596  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.37+0.025 
 AT 0.09+0.01 
 KANGER 0.17-0.005 
 VC 0.055+0.005 
 MAHSING 1.00+0.02 
 VIVOCOM 0.0450.00 
 LUSTER 0.170.00 
 MRDIY 1.74-0.01 
 MLAB 0.020.00 
 SUPERMX 9.78+0.57 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. LION IN THE DEN SLEEPING, WAITING TO POUNCE !!! Bursa Master
2. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
3. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
4. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
5. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
6. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
7. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
PARTNERS & BROKERS