Highlights

[AMVERTON] QoQ Quarter Result on 2014-03-31 [#1]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 29-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -65.27%    YoY -     33.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 39,757 46,556 37,063 30,336 45,397 36,540 33,138 12.87%
  QoQ % -14.60% 25.61% 22.17% -33.18% 24.24% 10.27% -
  Horiz. % 119.97% 140.49% 111.84% 91.54% 136.99% 110.27% 100.00%
PBT 19,523 17,279 9,240 6,318 17,599 15,322 7,510 88.73%
  QoQ % 12.99% 87.00% 46.25% -64.10% 14.86% 104.02% -
  Horiz. % 259.96% 230.08% 123.04% 84.13% 234.34% 204.02% 100.00%
Tax -5,618 -4,096 -1,875 -1,448 -4,870 -4,545 -1,565 133.90%
  QoQ % -37.16% -118.45% -29.49% 70.27% -7.15% -190.42% -
  Horiz. % 358.98% 261.73% 119.81% 92.52% 311.18% 290.42% 100.00%
NP 13,905 13,183 7,365 4,870 12,729 10,777 5,945 75.93%
  QoQ % 5.48% 79.00% 51.23% -61.74% 18.11% 81.28% -
  Horiz. % 233.89% 221.75% 123.89% 81.92% 214.11% 181.28% 100.00%
NP to SH 12,015 11,547 6,959 4,427 12,747 10,420 5,595 66.22%
  QoQ % 4.05% 65.93% 57.19% -65.27% 22.33% 86.24% -
  Horiz. % 214.75% 206.38% 124.38% 79.12% 227.83% 186.24% 100.00%
Tax Rate 28.78 % 23.71 % 20.29 % 22.92 % 27.67 % 29.66 % 20.84 % 23.94%
  QoQ % 21.38% 16.86% -11.47% -17.17% -6.71% 42.32% -
  Horiz. % 138.10% 113.77% 97.36% 109.98% 132.77% 142.32% 100.00%
Total Cost 25,852 33,373 29,698 25,466 32,668 25,763 27,193 -3.31%
  QoQ % -22.54% 12.37% 16.62% -22.05% 26.80% -5.26% -
  Horiz. % 95.07% 122.73% 109.21% 93.65% 120.13% 94.74% 100.00%
Net Worth 580,451 565,849 562,198 554,897 547,596 536,644 525,692 6.81%
  QoQ % 2.58% 0.65% 1.32% 1.33% 2.04% 2.08% -
  Horiz. % 110.42% 107.64% 106.94% 105.56% 104.17% 102.08% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - 5,475 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 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% 0.00% 100.00% - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 580,451 565,849 562,198 554,897 547,596 536,644 525,692 6.81%
  QoQ % 2.58% 0.65% 1.32% 1.33% 2.04% 2.08% -
  Horiz. % 110.42% 107.64% 106.94% 105.56% 104.17% 102.08% 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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 34.97 % 28.32 % 19.87 % 16.05 % 28.04 % 29.49 % 17.94 % 55.86%
  QoQ % 23.48% 42.53% 23.80% -42.76% -4.92% 64.38% -
  Horiz. % 194.93% 157.86% 110.76% 89.46% 156.30% 164.38% 100.00%
ROE 2.07 % 2.04 % 1.24 % 0.80 % 2.33 % 1.94 % 1.06 % 56.04%
  QoQ % 1.47% 64.52% 55.00% -65.67% 20.10% 83.02% -
  Horiz. % 195.28% 192.45% 116.98% 75.47% 219.81% 183.02% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 10.89 12.75 10.15 8.31 12.44 10.01 9.08 12.85%
  QoQ % -14.59% 25.62% 22.14% -33.20% 24.28% 10.24% -
  Horiz. % 119.93% 140.42% 111.78% 91.52% 137.00% 110.24% 100.00%
EPS 3.29 3.16 1.91 1.21 3.49 2.85 1.53 66.37%
  QoQ % 4.11% 65.45% 57.85% -65.33% 22.46% 86.27% -
  Horiz. % 215.03% 206.54% 124.84% 79.08% 228.10% 186.27% 100.00%
DPS 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.5900 1.5500 1.5400 1.5200 1.5000 1.4700 1.4400 6.81%
  QoQ % 2.58% 0.65% 1.32% 1.33% 2.04% 2.08% -
  Horiz. % 110.42% 107.64% 106.94% 105.56% 104.17% 102.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 10.89 12.75 10.15 8.31 12.44 10.01 9.08 12.85%
  QoQ % -14.59% 25.62% 22.14% -33.20% 24.28% 10.24% -
  Horiz. % 119.93% 140.42% 111.78% 91.52% 137.00% 110.24% 100.00%
EPS 3.29 3.16 1.91 1.21 3.49 2.85 1.53 66.37%
  QoQ % 4.11% 65.45% 57.85% -65.33% 22.46% 86.27% -
  Horiz. % 215.03% 206.54% 124.84% 79.08% 228.10% 186.27% 100.00%
DPS 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.5900 1.5500 1.5400 1.5200 1.5000 1.4700 1.4400 6.81%
  QoQ % 2.58% 0.65% 1.32% 1.33% 2.04% 2.08% -
  Horiz. % 110.42% 107.64% 106.94% 105.56% 104.17% 102.08% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.8000 1.2900 1.3800 1.2200 0.9750 0.9500 1.0200 -
P/RPS 7.35 10.12 13.59 14.68 7.84 9.49 11.24 -24.60%
  QoQ % -27.37% -25.53% -7.43% 87.24% -17.39% -15.57% -
  Horiz. % 65.39% 90.04% 120.91% 130.60% 69.75% 84.43% 100.00%
P/EPS 24.31 40.78 72.39 100.60 27.92 33.28 66.55 -48.81%
  QoQ % -40.39% -43.67% -28.04% 260.32% -16.11% -49.99% -
  Horiz. % 36.53% 61.28% 108.78% 151.16% 41.95% 50.01% 100.00%
EY 4.11 2.45 1.38 0.99 3.58 3.00 1.50 95.45%
  QoQ % 67.76% 77.54% 39.39% -72.35% 19.33% 100.00% -
  Horiz. % 274.00% 163.33% 92.00% 66.00% 238.67% 200.00% 100.00%
DY 0.00 0.00 0.00 0.00 1.54 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.50 0.83 0.90 0.80 0.65 0.65 0.71 -20.80%
  QoQ % -39.76% -7.78% 12.50% 23.08% 0.00% -8.45% -
  Horiz. % 70.42% 116.90% 126.76% 112.68% 91.55% 91.55% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 27/11/14 28/08/14 29/05/14 28/02/14 27/11/13 28/08/13 -
Price 0.9200 1.0300 1.3300 1.3100 1.0700 0.9300 0.9050 -
P/RPS 8.45 8.08 13.10 15.76 8.60 9.29 9.97 -10.41%
  QoQ % 4.58% -38.32% -16.88% 83.26% -7.43% -6.82% -
  Horiz. % 84.75% 81.04% 131.39% 158.07% 86.26% 93.18% 100.00%
P/EPS 27.95 32.56 69.77 108.03 30.64 32.58 59.05 -39.18%
  QoQ % -14.16% -53.33% -35.42% 252.58% -5.95% -44.83% -
  Horiz. % 47.33% 55.14% 118.15% 182.95% 51.89% 55.17% 100.00%
EY 3.58 3.07 1.43 0.93 3.26 3.07 1.69 64.72%
  QoQ % 16.61% 114.69% 53.76% -71.47% 6.19% 81.66% -
  Horiz. % 211.83% 181.66% 84.62% 55.03% 192.90% 181.66% 100.00%
DY 0.00 0.00 0.00 0.00 1.40 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.58 0.66 0.86 0.86 0.71 0.63 0.63 -5.35%
  QoQ % -12.12% -23.26% 0.00% 21.13% 12.70% 0.00% -
  Horiz. % 92.06% 104.76% 136.51% 136.51% 112.70% 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.
 


 

291  221  582  1202 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.51+0.02 
 PWORTH 0.04-0.005 
 MLAB 0.07+0.025 
 DGB 0.17+0.005 
 HSI-H8F 0.395-0.025 
 HSI-C7K 0.34+0.005 
 ISTONE 0.21-0.015 
 IFCAMSC 0.54+0.01 
 VELESTO 0.39+0.01 

TOP ARTICLES

1. [转贴] 为什么有人看不上股息收入,有人却靠收股息达成财务自由?!- 陈剑 Good Articles to Share
2. COMMENTS ON ALLIANCE BANK BERHAD (2488) - louisesinvesting Good Articles to Share
3. Minister: Govt to provide RM20.7b in cash, incentives over five years for digitalisation save malaysia!!!
4. [12Invest] - 我要投资 - 浅谈Dayang(5141) Right Issue [12Invest] - 我要投资
5. Malaysia Construction – ECRL: Package 2 Set for Take Off KL Trader Investment Research Articles
6. PublicInvest Research Headlines - 14 Nov 2019 PublicInvest Research
7. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
8. [转贴] [MALAYAN FLOUR MILLS BHD:面粉和谷物售价提高以缓解大宗商品成本以保护利润率,有净额外汇收益;面粉和谷物的需求保持健康;活禽价格上涨和生产成本降低导致活禽销售利润增加] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers