Highlights

[AMVERTON] QoQ Quarter Result on 2018-03-31 [#1]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 24-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     -65.45%    YoY -     142.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 35,928 31,990 29,936 53,927 46,063 36,899 23,708 31.90%
  QoQ % 12.31% 6.86% -44.49% 17.07% 24.84% 55.64% -
  Horiz. % 151.54% 134.93% 126.27% 227.46% 194.29% 155.64% 100.00%
PBT 21,214 5,740 5,465 13,472 9,701 7,355 2,563 308.66%
  QoQ % 269.58% 5.03% -59.43% 38.87% 31.90% 186.97% -
  Horiz. % 827.70% 223.96% 213.23% 525.63% 378.50% 286.97% 100.00%
Tax -6,096 -1,399 -1,394 -2,380 -2,303 -1,878 -673 333.95%
  QoQ % -335.74% -0.36% 41.43% -3.34% -22.63% -179.05% -
  Horiz. % 905.79% 207.88% 207.13% 353.64% 342.20% 279.05% 100.00%
NP 15,118 4,341 4,071 11,092 7,398 5,477 1,890 299.46%
  QoQ % 248.26% 6.63% -63.30% 49.93% 35.07% 189.79% -
  Horiz. % 799.89% 229.68% 215.40% 586.88% 391.43% 289.79% 100.00%
NP to SH 15,404 4,151 3,607 10,441 7,179 5,245 1,489 374.11%
  QoQ % 271.09% 15.08% -65.45% 45.44% 36.87% 252.25% -
  Horiz. % 1,034.52% 278.78% 242.24% 701.21% 482.14% 352.25% 100.00%
Tax Rate 28.74 % 24.37 % 25.51 % 17.67 % 23.74 % 25.53 % 26.26 % 6.20%
  QoQ % 17.93% -4.47% 44.37% -25.57% -7.01% -2.78% -
  Horiz. % 109.44% 92.80% 97.14% 67.29% 90.40% 97.22% 100.00%
Total Cost 20,810 27,649 25,865 42,835 38,665 31,422 21,818 -3.10%
  QoQ % -24.74% 6.90% -39.62% 10.78% 23.05% 44.02% -
  Horiz. % 95.38% 126.73% 118.55% 196.33% 177.22% 144.02% 100.00%
Net Worth 660,765 646,163 642,512 642,512 631,560 624,259 616,958 4.68%
  QoQ % 2.26% 0.57% 0.00% 1.73% 1.17% 1.18% -
  Horiz. % 107.10% 104.73% 104.14% 104.14% 102.37% 101.18% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 660,765 646,163 642,512 642,512 631,560 624,259 616,958 4.68%
  QoQ % 2.26% 0.57% 0.00% 1.73% 1.17% 1.18% -
  Horiz. % 107.10% 104.73% 104.14% 104.14% 102.37% 101.18% 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 42.08 % 13.57 % 13.60 % 20.57 % 16.06 % 14.84 % 7.97 % 202.90%
  QoQ % 210.10% -0.22% -33.88% 28.08% 8.22% 86.20% -
  Horiz. % 527.98% 170.26% 170.64% 258.09% 201.51% 186.20% 100.00%
ROE 2.33 % 0.64 % 0.56 % 1.63 % 1.14 % 0.84 % 0.24 % 354.46%
  QoQ % 264.06% 14.29% -65.64% 42.98% 35.71% 250.00% -
  Horiz. % 970.83% 266.67% 233.33% 679.17% 475.00% 350.00% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 9.84 8.76 8.20 14.77 12.62 10.11 6.49 31.94%
  QoQ % 12.33% 6.83% -44.48% 17.04% 24.83% 55.78% -
  Horiz. % 151.62% 134.98% 126.35% 227.58% 194.45% 155.78% 100.00%
EPS 4.22 1.14 0.99 2.86 1.97 1.44 0.41 372.50%
  QoQ % 270.18% 15.15% -65.38% 45.18% 36.81% 251.22% -
  Horiz. % 1,029.27% 278.05% 241.46% 697.56% 480.49% 351.22% 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 1.8100 1.7700 1.7600 1.7600 1.7300 1.7100 1.6900 4.68%
  QoQ % 2.26% 0.57% 0.00% 1.73% 1.17% 1.18% -
  Horiz. % 107.10% 104.73% 104.14% 104.14% 102.37% 101.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 9.84 8.76 8.20 14.77 12.62 10.11 6.49 31.94%
  QoQ % 12.33% 6.83% -44.48% 17.04% 24.83% 55.78% -
  Horiz. % 151.62% 134.98% 126.35% 227.58% 194.45% 155.78% 100.00%
EPS 4.22 1.14 0.99 2.86 1.97 1.44 0.41 372.50%
  QoQ % 270.18% 15.15% -65.38% 45.18% 36.81% 251.22% -
  Horiz. % 1,029.27% 278.05% 241.46% 697.56% 480.49% 351.22% 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 1.8100 1.7700 1.7600 1.7600 1.7300 1.7100 1.6900 4.68%
  QoQ % 2.26% 0.57% 0.00% 1.73% 1.17% 1.18% -
  Horiz. % 107.10% 104.73% 104.14% 104.14% 102.37% 101.18% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.1000 0.9500 1.0900 1.4000 1.2800 1.5900 1.3800 -
P/RPS 11.18 10.84 13.29 9.48 10.14 15.73 21.25 -34.80%
  QoQ % 3.14% -18.43% 40.19% -6.51% -35.54% -25.98% -
  Horiz. % 52.61% 51.01% 62.54% 44.61% 47.72% 74.02% 100.00%
P/EPS 26.07 83.55 110.32 48.95 65.09 110.67 338.34 -81.86%
  QoQ % -68.80% -24.27% 125.37% -24.80% -41.19% -67.29% -
  Horiz. % 7.71% 24.69% 32.61% 14.47% 19.24% 32.71% 100.00%
EY 3.84 1.20 0.91 2.04 1.54 0.90 0.30 446.34%
  QoQ % 220.00% 31.87% -55.39% 32.47% 71.11% 200.00% -
  Horiz. % 1,280.00% 400.00% 303.33% 680.00% 513.33% 300.00% 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 0.61 0.54 0.62 0.80 0.74 0.93 0.82 -17.89%
  QoQ % 12.96% -12.90% -22.50% 8.11% -20.43% 13.41% -
  Horiz. % 74.39% 65.85% 75.61% 97.56% 90.24% 113.41% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 23/08/18 24/05/18 27/02/18 22/11/17 25/08/17 25/05/17 -
Price 0.9700 1.0800 0.9800 1.2500 1.3200 1.4200 1.7200 -
P/RPS 9.86 12.32 11.95 8.46 10.46 14.05 26.49 -48.22%
  QoQ % -19.97% 3.10% 41.25% -19.12% -25.55% -46.96% -
  Horiz. % 37.22% 46.51% 45.11% 31.94% 39.49% 53.04% 100.00%
P/EPS 22.99 94.98 99.19 43.71 67.12 98.84 421.70 -85.60%
  QoQ % -75.79% -4.24% 126.93% -34.88% -32.09% -76.56% -
  Horiz. % 5.45% 22.52% 23.52% 10.37% 15.92% 23.44% 100.00%
EY 4.35 1.05 1.01 2.29 1.49 1.01 0.24 588.79%
  QoQ % 314.29% 3.96% -55.90% 53.69% 47.52% 320.83% -
  Horiz. % 1,812.50% 437.50% 420.83% 954.17% 620.83% 420.83% 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 0.54 0.61 0.56 0.71 0.76 0.83 1.02 -34.53%
  QoQ % -11.48% 8.93% -21.13% -6.58% -8.43% -18.63% -
  Horiz. % 52.94% 59.80% 54.90% 69.61% 74.51% 81.37% 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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
4. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
5. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
6. Investment Psychology is Indispensable - Koon Yew Yin Koon Yew Yin's Blog
7. QL RESOURCES VERSUS DIALOG GROUP (Compare Price Chart & 5 Years EPS) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
Partners & Brokers