Highlights

[AMVERTON] QoQ Quarter Result on 2016-03-31 [#1]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 26-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -58.56%    YoY -     -7.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 32,615 31,091 26,463 25,160 32,469 34,582 26,609 14.46%
  QoQ % 4.90% 17.49% 5.18% -22.51% -6.11% 29.96% -
  Horiz. % 122.57% 116.84% 99.45% 94.55% 122.02% 129.96% 100.00%
PBT 6,417 10,778 5,144 5,685 9,458 10,098 4,585 24.99%
  QoQ % -40.46% 109.53% -9.52% -39.89% -6.34% 120.24% -
  Horiz. % 139.96% 235.07% 112.19% 123.99% 206.28% 220.24% 100.00%
Tax -1,203 -2,478 -1,454 -1,488 1,125 -2,496 -1,393 -9.27%
  QoQ % 51.45% -70.43% 2.28% -232.27% 145.07% -79.18% -
  Horiz. % 86.36% 177.89% 104.38% 106.82% -80.76% 179.18% 100.00%
NP 5,214 8,300 3,690 4,197 10,583 7,602 3,192 38.49%
  QoQ % -37.18% 124.93% -12.08% -60.34% 39.21% 138.16% -
  Horiz. % 163.35% 260.03% 115.60% 131.48% 331.55% 238.16% 100.00%
NP to SH 4,486 8,234 3,433 3,916 9,450 7,414 2,742 38.64%
  QoQ % -45.52% 139.85% -12.33% -58.56% 27.46% 170.39% -
  Horiz. % 163.60% 300.29% 125.20% 142.82% 344.64% 270.39% 100.00%
Tax Rate 18.75 % 22.99 % 28.27 % 26.17 % -11.89 % 24.72 % 30.38 % -27.40%
  QoQ % -18.44% -18.68% 8.02% 320.10% -148.10% -18.63% -
  Horiz. % 61.72% 75.67% 93.05% 86.14% -39.14% 81.37% 100.00%
Total Cost 27,401 22,791 22,773 20,963 21,886 26,980 23,417 10.99%
  QoQ % 20.23% 0.08% 8.63% -4.22% -18.88% 15.22% -
  Horiz. % 117.01% 97.33% 97.25% 89.52% 93.46% 115.22% 100.00%
Net Worth 616,958 613,307 606,006 602,355 598,704 587,753 580,451 4.13%
  QoQ % 0.60% 1.20% 0.61% 0.61% 1.86% 1.26% -
  Horiz. % 106.29% 105.66% 104.40% 103.77% 103.14% 101.26% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 616,958 613,307 606,006 602,355 598,704 587,753 580,451 4.13%
  QoQ % 0.60% 1.20% 0.61% 0.61% 1.86% 1.26% -
  Horiz. % 106.29% 105.66% 104.40% 103.77% 103.14% 101.26% 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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 15.99 % 26.70 % 13.94 % 16.68 % 32.59 % 21.98 % 12.00 % 20.99%
  QoQ % -40.11% 91.54% -16.43% -48.82% 48.27% 83.17% -
  Horiz. % 133.25% 222.50% 116.17% 139.00% 271.58% 183.17% 100.00%
ROE 0.73 % 1.34 % 0.57 % 0.65 % 1.58 % 1.26 % 0.47 % 33.94%
  QoQ % -45.52% 135.09% -12.31% -58.86% 25.40% 168.09% -
  Horiz. % 155.32% 285.11% 121.28% 138.30% 336.17% 268.09% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 8.93 8.52 7.25 6.89 8.89 9.47 7.29 14.41%
  QoQ % 4.81% 17.52% 5.22% -22.50% -6.12% 29.90% -
  Horiz. % 122.50% 116.87% 99.45% 94.51% 121.95% 129.90% 100.00%
EPS 1.23 2.26 0.94 1.07 2.59 2.03 0.75 38.86%
  QoQ % -45.58% 140.43% -12.15% -58.69% 27.59% 170.67% -
  Horiz. % 164.00% 301.33% 125.33% 142.67% 345.33% 270.67% 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 1.6900 1.6800 1.6600 1.6500 1.6400 1.6100 1.5900 4.13%
  QoQ % 0.60% 1.20% 0.61% 0.61% 1.86% 1.26% -
  Horiz. % 106.29% 105.66% 104.40% 103.77% 103.14% 101.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 8.93 8.52 7.25 6.89 8.89 9.47 7.29 14.41%
  QoQ % 4.81% 17.52% 5.22% -22.50% -6.12% 29.90% -
  Horiz. % 122.50% 116.87% 99.45% 94.51% 121.95% 129.90% 100.00%
EPS 1.23 2.26 0.94 1.07 2.59 2.03 0.75 38.86%
  QoQ % -45.58% 140.43% -12.15% -58.69% 27.59% 170.67% -
  Horiz. % 164.00% 301.33% 125.33% 142.67% 345.33% 270.67% 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 1.6900 1.6800 1.6600 1.6500 1.6400 1.6100 1.5900 4.13%
  QoQ % 0.60% 1.20% 0.61% 0.61% 1.86% 1.26% -
  Horiz. % 106.29% 105.66% 104.40% 103.77% 103.14% 101.26% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.0000 1.0500 0.9900 0.8200 0.8700 0.8700 0.9100 -
P/RPS 11.19 12.33 13.66 11.90 9.78 9.18 12.48 -6.98%
  QoQ % -9.25% -9.74% 14.79% 21.68% 6.54% -26.44% -
  Horiz. % 89.66% 98.80% 109.46% 95.35% 78.37% 73.56% 100.00%
P/EPS 81.38 46.55 105.28 76.44 33.61 42.84 121.16 -23.21%
  QoQ % 74.82% -55.78% 37.73% 127.43% -21.55% -64.64% -
  Horiz. % 67.17% 38.42% 86.89% 63.09% 27.74% 35.36% 100.00%
EY 1.23 2.15 0.95 1.31 2.98 2.33 0.83 29.83%
  QoQ % -42.79% 126.32% -27.48% -56.04% 27.90% 180.72% -
  Horiz. % 148.19% 259.04% 114.46% 157.83% 359.04% 280.72% 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 0.59 0.63 0.60 0.50 0.53 0.54 0.57 2.32%
  QoQ % -6.35% 5.00% 20.00% -5.66% -1.85% -5.26% -
  Horiz. % 103.51% 110.53% 105.26% 87.72% 92.98% 94.74% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 23/11/16 25/08/16 26/05/16 29/02/16 25/11/15 26/08/15 -
Price 1.3700 1.0400 1.0000 1.1800 0.7900 0.8800 0.8150 -
P/RPS 15.33 12.21 13.80 17.12 8.88 9.29 11.18 23.31%
  QoQ % 25.55% -11.52% -19.39% 92.79% -4.41% -16.91% -
  Horiz. % 137.12% 109.21% 123.43% 153.13% 79.43% 83.09% 100.00%
P/EPS 111.49 46.11 106.34 110.00 30.52 43.33 108.51 1.81%
  QoQ % 141.79% -56.64% -3.33% 260.42% -29.56% -60.07% -
  Horiz. % 102.75% 42.49% 98.00% 101.37% 28.13% 39.93% 100.00%
EY 0.90 2.17 0.94 0.91 3.28 2.31 0.92 -1.45%
  QoQ % -58.53% 130.85% 3.30% -72.26% 41.99% 151.09% -
  Horiz. % 97.83% 235.87% 102.17% 98.91% 356.52% 251.09% 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 0.81 0.62 0.60 0.72 0.48 0.55 0.51 35.94%
  QoQ % 30.65% 3.33% -16.67% 50.00% -12.73% 7.84% -
  Horiz. % 158.82% 121.57% 117.65% 141.18% 94.12% 107.84% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers