Highlights

[AMVERTON] QoQ Quarter Result on 2017-03-31 [#1]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 25-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -66.81%    YoY -     -61.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 53,927 46,063 36,899 23,708 32,615 31,091 26,463 60.53%
  QoQ % 17.07% 24.84% 55.64% -27.31% 4.90% 17.49% -
  Horiz. % 203.78% 174.07% 139.44% 89.59% 123.25% 117.49% 100.00%
PBT 13,472 9,701 7,355 2,563 6,417 10,778 5,144 89.67%
  QoQ % 38.87% 31.90% 186.97% -60.06% -40.46% 109.53% -
  Horiz. % 261.90% 188.59% 142.98% 49.83% 124.75% 209.53% 100.00%
Tax -2,380 -2,303 -1,878 -673 -1,203 -2,478 -1,454 38.77%
  QoQ % -3.34% -22.63% -179.05% 44.06% 51.45% -70.43% -
  Horiz. % 163.69% 158.39% 129.16% 46.29% 82.74% 170.43% 100.00%
NP 11,092 7,398 5,477 1,890 5,214 8,300 3,690 107.87%
  QoQ % 49.93% 35.07% 189.79% -63.75% -37.18% 124.93% -
  Horiz. % 300.60% 200.49% 148.43% 51.22% 141.30% 224.93% 100.00%
NP to SH 10,441 7,179 5,245 1,489 4,486 8,234 3,433 109.49%
  QoQ % 45.44% 36.87% 252.25% -66.81% -45.52% 139.85% -
  Horiz. % 304.14% 209.12% 152.78% 43.37% 130.67% 239.85% 100.00%
Tax Rate 17.67 % 23.74 % 25.53 % 26.26 % 18.75 % 22.99 % 28.27 % -26.83%
  QoQ % -25.57% -7.01% -2.78% 40.05% -18.44% -18.68% -
  Horiz. % 62.50% 83.98% 90.31% 92.89% 66.32% 81.32% 100.00%
Total Cost 42,835 38,665 31,422 21,818 27,401 22,791 22,773 52.20%
  QoQ % 10.78% 23.05% 44.02% -20.38% 20.23% 0.08% -
  Horiz. % 188.10% 169.78% 137.98% 95.81% 120.32% 100.08% 100.00%
Net Worth 642,512 631,560 624,259 616,958 616,958 613,307 606,006 3.97%
  QoQ % 1.73% 1.17% 1.18% 0.00% 0.60% 1.20% -
  Horiz. % 106.02% 104.22% 103.01% 101.81% 101.81% 101.20% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 642,512 631,560 624,259 616,958 616,958 613,307 606,006 3.97%
  QoQ % 1.73% 1.17% 1.18% 0.00% 0.60% 1.20% -
  Horiz. % 106.02% 104.22% 103.01% 101.81% 101.81% 101.20% 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 20.57 % 16.06 % 14.84 % 7.97 % 15.99 % 26.70 % 13.94 % 29.52%
  QoQ % 28.08% 8.22% 86.20% -50.16% -40.11% 91.54% -
  Horiz. % 147.56% 115.21% 106.46% 57.17% 114.71% 191.54% 100.00%
ROE 1.63 % 1.14 % 0.84 % 0.24 % 0.73 % 1.34 % 0.57 % 101.08%
  QoQ % 42.98% 35.71% 250.00% -67.12% -45.52% 135.09% -
  Horiz. % 285.96% 200.00% 147.37% 42.11% 128.07% 235.09% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 14.77 12.62 10.11 6.49 8.93 8.52 7.25 60.50%
  QoQ % 17.04% 24.83% 55.78% -27.32% 4.81% 17.52% -
  Horiz. % 203.72% 174.07% 139.45% 89.52% 123.17% 117.52% 100.00%
EPS 2.86 1.97 1.44 0.41 1.23 2.26 0.94 109.55%
  QoQ % 45.18% 36.81% 251.22% -66.67% -45.58% 140.43% -
  Horiz. % 304.26% 209.57% 153.19% 43.62% 130.85% 240.43% 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 1.7600 1.7300 1.7100 1.6900 1.6900 1.6800 1.6600 3.97%
  QoQ % 1.73% 1.17% 1.18% 0.00% 0.60% 1.20% -
  Horiz. % 106.02% 104.22% 103.01% 101.81% 101.81% 101.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 14.77 12.62 10.11 6.49 8.93 8.52 7.25 60.50%
  QoQ % 17.04% 24.83% 55.78% -27.32% 4.81% 17.52% -
  Horiz. % 203.72% 174.07% 139.45% 89.52% 123.17% 117.52% 100.00%
EPS 2.86 1.97 1.44 0.41 1.23 2.26 0.94 109.55%
  QoQ % 45.18% 36.81% 251.22% -66.67% -45.58% 140.43% -
  Horiz. % 304.26% 209.57% 153.19% 43.62% 130.85% 240.43% 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 1.7600 1.7300 1.7100 1.6900 1.6900 1.6800 1.6600 3.97%
  QoQ % 1.73% 1.17% 1.18% 0.00% 0.60% 1.20% -
  Horiz. % 106.02% 104.22% 103.01% 101.81% 101.81% 101.20% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.4000 1.2800 1.5900 1.3800 1.0000 1.0500 0.9900 -
P/RPS 9.48 10.14 15.73 21.25 11.19 12.33 13.66 -21.56%
  QoQ % -6.51% -35.54% -25.98% 89.90% -9.25% -9.74% -
  Horiz. % 69.40% 74.23% 115.15% 155.56% 81.92% 90.26% 100.00%
P/EPS 48.95 65.09 110.67 338.34 81.38 46.55 105.28 -39.90%
  QoQ % -24.80% -41.19% -67.29% 315.75% 74.82% -55.78% -
  Horiz. % 46.50% 61.83% 105.12% 321.37% 77.30% 44.22% 100.00%
EY 2.04 1.54 0.90 0.30 1.23 2.15 0.95 66.21%
  QoQ % 32.47% 71.11% 200.00% -75.61% -42.79% 126.32% -
  Horiz. % 214.74% 162.11% 94.74% 31.58% 129.47% 226.32% 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 0.80 0.74 0.93 0.82 0.59 0.63 0.60 21.08%
  QoQ % 8.11% -20.43% 13.41% 38.98% -6.35% 5.00% -
  Horiz. % 133.33% 123.33% 155.00% 136.67% 98.33% 105.00% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 22/11/17 25/08/17 25/05/17 23/02/17 23/11/16 25/08/16 -
Price 1.2500 1.3200 1.4200 1.7200 1.3700 1.0400 1.0000 -
P/RPS 8.46 10.46 14.05 26.49 15.33 12.21 13.80 -27.77%
  QoQ % -19.12% -25.55% -46.96% 72.80% 25.55% -11.52% -
  Horiz. % 61.30% 75.80% 101.81% 191.96% 111.09% 88.48% 100.00%
P/EPS 43.71 67.12 98.84 421.70 111.49 46.11 106.34 -44.63%
  QoQ % -34.88% -32.09% -76.56% 278.24% 141.79% -56.64% -
  Horiz. % 41.10% 63.12% 92.95% 396.56% 104.84% 43.36% 100.00%
EY 2.29 1.49 1.01 0.24 0.90 2.17 0.94 80.76%
  QoQ % 53.69% 47.52% 320.83% -73.33% -58.53% 130.85% -
  Horiz. % 243.62% 158.51% 107.45% 25.53% 95.74% 230.85% 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 0.71 0.76 0.83 1.02 0.81 0.62 0.60 11.84%
  QoQ % -6.58% -8.43% -18.63% 25.93% 30.65% 3.33% -
  Horiz. % 118.33% 126.67% 138.33% 170.00% 135.00% 103.33% 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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. OVERLOOKED GEM : BENEFICIARY OF BUDGET 2020 !!! Bursa Master
2. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
4. Bumi Armada: What Happened and Why? Weekly GreenTrade$ watchlist
5. Dayang’s Price Rise is not Reflected on Naim - Koon Yew Yin Koon Yew Yin's Blog
6. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
7. THE NUMBER ONE CHAMPION UP-TRENDING STOCK OF BURSA FOR YEAR 2019, 2020, 2021 ALL MUST NOT MISS NOW!! THE INVESTMENT APPROACH OF CALVIN TAN
8. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
Partners & Brokers