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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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!
PARTNERS & BROKERS