Highlights

[AMVERTON] QoQ Quarter Result on 2013-03-31 [#1]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 29-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -67.12%    YoY -     -26.89%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 45,397 36,540 33,138 26,716 39,065 36,535 32,090 25.94%
  QoQ % 24.24% 10.27% 24.04% -31.61% 6.92% 13.85% -
  Horiz. % 141.47% 113.87% 103.27% 83.25% 121.74% 113.85% 100.00%
PBT 17,599 15,322 7,510 5,044 13,410 10,600 7,328 79.05%
  QoQ % 14.86% 104.02% 48.89% -62.39% 26.51% 44.65% -
  Horiz. % 240.16% 209.09% 102.48% 68.83% 183.00% 144.65% 100.00%
Tax -4,870 -4,545 -1,565 -1,395 -3,110 -2,599 -2,053 77.59%
  QoQ % -7.15% -190.42% -12.19% 55.14% -19.66% -26.60% -
  Horiz. % 237.21% 221.38% 76.23% 67.95% 151.49% 126.60% 100.00%
NP 12,729 10,777 5,945 3,649 10,300 8,001 5,275 79.62%
  QoQ % 18.11% 81.28% 62.92% -64.57% 28.73% 51.68% -
  Horiz. % 241.31% 204.30% 112.70% 69.18% 195.26% 151.68% 100.00%
NP to SH 12,747 10,420 5,595 3,317 10,088 7,675 4,833 90.56%
  QoQ % 22.33% 86.24% 68.68% -67.12% 31.44% 58.80% -
  Horiz. % 263.75% 215.60% 115.77% 68.63% 208.73% 158.80% 100.00%
Tax Rate 27.67 % 29.66 % 20.84 % 27.66 % 23.19 % 24.52 % 28.02 % -0.83%
  QoQ % -6.71% 42.32% -24.66% 19.28% -5.42% -12.49% -
  Horiz. % 98.75% 105.85% 74.38% 98.72% 82.76% 87.51% 100.00%
Total Cost 32,668 25,763 27,193 23,067 28,765 28,534 26,815 14.03%
  QoQ % 26.80% -5.26% 17.89% -19.81% 0.81% 6.41% -
  Horiz. % 121.83% 96.08% 101.41% 86.02% 107.27% 106.41% 100.00%
Net Worth 547,596 536,644 525,692 518,390 518,390 507,438 500,137 6.21%
  QoQ % 2.04% 2.08% 1.41% 0.00% 2.16% 1.46% -
  Horiz. % 109.49% 107.30% 105.11% 103.65% 103.65% 101.46% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 5,475 - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 42.96 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 547,596 536,644 525,692 518,390 518,390 507,438 500,137 6.21%
  QoQ % 2.04% 2.08% 1.41% 0.00% 2.16% 1.46% -
  Horiz. % 109.49% 107.30% 105.11% 103.65% 103.65% 101.46% 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 28.04 % 29.49 % 17.94 % 13.66 % 26.37 % 21.90 % 16.44 % 42.61%
  QoQ % -4.92% 64.38% 31.33% -48.20% 20.41% 33.21% -
  Horiz. % 170.56% 179.38% 109.12% 83.09% 160.40% 133.21% 100.00%
ROE 2.33 % 1.94 % 1.06 % 0.64 % 1.95 % 1.51 % 0.97 % 79.07%
  QoQ % 20.10% 83.02% 65.62% -67.18% 29.14% 55.67% -
  Horiz. % 240.21% 200.00% 109.28% 65.98% 201.03% 155.67% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 12.44 10.01 9.08 7.32 10.70 10.01 8.79 25.97%
  QoQ % 24.28% 10.24% 24.04% -31.59% 6.89% 13.88% -
  Horiz. % 141.52% 113.88% 103.30% 83.28% 121.73% 113.88% 100.00%
EPS 3.49 2.85 1.53 0.91 2.76 2.10 1.32 90.87%
  QoQ % 22.46% 86.27% 68.13% -67.03% 31.43% 59.09% -
  Horiz. % 264.39% 215.91% 115.91% 68.94% 209.09% 159.09% 100.00%
DPS 1.50 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. % 100.00% - - - - - -
NAPS 1.5000 1.4700 1.4400 1.4200 1.4200 1.3900 1.3700 6.21%
  QoQ % 2.04% 2.08% 1.41% 0.00% 2.16% 1.46% -
  Horiz. % 109.49% 107.30% 105.11% 103.65% 103.65% 101.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 12.44 10.01 9.08 7.32 10.70 10.01 8.79 25.97%
  QoQ % 24.28% 10.24% 24.04% -31.59% 6.89% 13.88% -
  Horiz. % 141.52% 113.88% 103.30% 83.28% 121.73% 113.88% 100.00%
EPS 3.49 2.85 1.53 0.91 2.76 2.10 1.32 90.87%
  QoQ % 22.46% 86.27% 68.13% -67.03% 31.43% 59.09% -
  Horiz. % 264.39% 215.91% 115.91% 68.94% 209.09% 159.09% 100.00%
DPS 1.50 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. % 100.00% - - - - - -
NAPS 1.5000 1.4700 1.4400 1.4200 1.4200 1.3900 1.3700 6.21%
  QoQ % 2.04% 2.08% 1.41% 0.00% 2.16% 1.46% -
  Horiz. % 109.49% 107.30% 105.11% 103.65% 103.65% 101.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.9750 0.9500 1.0200 0.5950 0.4700 0.4700 0.4200 -
P/RPS 7.84 9.49 11.24 8.13 4.39 4.70 4.78 38.95%
  QoQ % -17.39% -15.57% 38.25% 85.19% -6.60% -1.67% -
  Horiz. % 164.02% 198.54% 235.15% 170.08% 91.84% 98.33% 100.00%
P/EPS 27.92 33.28 66.55 65.48 17.01 22.36 31.72 -8.13%
  QoQ % -16.11% -49.99% 1.63% 284.95% -23.93% -29.51% -
  Horiz. % 88.02% 104.92% 209.80% 206.43% 53.63% 70.49% 100.00%
EY 3.58 3.00 1.50 1.53 5.88 4.47 3.15 8.88%
  QoQ % 19.33% 100.00% -1.96% -73.98% 31.54% 41.90% -
  Horiz. % 113.65% 95.24% 47.62% 48.57% 186.67% 141.90% 100.00%
DY 1.54 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. % 100.00% - - - - - -
P/NAPS 0.65 0.65 0.71 0.42 0.33 0.34 0.31 63.60%
  QoQ % 0.00% -8.45% 69.05% 27.27% -2.94% 9.68% -
  Horiz. % 209.68% 209.68% 229.03% 135.48% 106.45% 109.68% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 27/11/13 28/08/13 29/05/13 26/02/13 28/11/12 29/08/12 -
Price 1.0700 0.9300 0.9050 0.7800 0.5700 0.4900 0.5200 -
P/RPS 8.60 9.29 9.97 10.66 5.33 4.90 5.92 28.18%
  QoQ % -7.43% -6.82% -6.47% 100.00% 8.78% -17.23% -
  Horiz. % 145.27% 156.93% 168.41% 180.07% 90.03% 82.77% 100.00%
P/EPS 30.64 32.58 59.05 85.85 20.63 23.31 39.28 -15.22%
  QoQ % -5.95% -44.83% -31.22% 316.14% -11.50% -40.66% -
  Horiz. % 78.00% 82.94% 150.33% 218.56% 52.52% 59.34% 100.00%
EY 3.26 3.07 1.69 1.16 4.85 4.29 2.55 17.74%
  QoQ % 6.19% 81.66% 45.69% -76.08% 13.05% 68.24% -
  Horiz. % 127.84% 120.39% 66.27% 45.49% 190.20% 168.24% 100.00%
DY 1.40 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. % 100.00% - - - - - -
P/NAPS 0.71 0.63 0.63 0.55 0.40 0.35 0.38 51.53%
  QoQ % 12.70% 0.00% 14.55% 37.50% 14.29% -7.89% -
  Horiz. % 186.84% 165.79% 165.79% 144.74% 105.26% 92.11% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

240  465  424  792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers