Highlights

[AMVERTON] QoQ TTM Result on 2016-06-30 [#2]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 25-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     2.94%    YoY -     -20.74%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 113,989 115,329 115,183 118,674 118,820 121,418 128,706 -7.77%
  QoQ % -1.16% 0.13% -2.94% -0.12% -2.14% -5.66% -
  Horiz. % 88.57% 89.61% 89.49% 92.21% 92.32% 94.34% 100.00%
PBT 24,849 28,024 31,065 30,385 29,826 30,627 40,692 -28.00%
  QoQ % -11.33% -9.79% 2.24% 1.87% -2.62% -24.73% -
  Horiz. % 61.07% 68.87% 76.34% 74.67% 73.30% 75.27% 100.00%
Tax -5,808 -6,623 -4,295 -4,313 -4,252 -4,606 -11,349 -35.99%
  QoQ % 12.31% -54.20% 0.42% -1.43% 7.69% 59.41% -
  Horiz. % 51.18% 58.36% 37.84% 38.00% 37.47% 40.59% 100.00%
NP 19,041 21,401 26,770 26,072 25,574 26,021 29,343 -25.03%
  QoQ % -11.03% -20.06% 2.68% 1.95% -1.72% -11.32% -
  Horiz. % 64.89% 72.93% 91.23% 88.85% 87.16% 88.68% 100.00%
NP to SH 17,611 20,069 25,033 24,213 23,522 23,851 26,416 -23.67%
  QoQ % -12.25% -19.83% 3.39% 2.94% -1.38% -9.71% -
  Horiz. % 66.67% 75.97% 94.76% 91.66% 89.04% 90.29% 100.00%
Tax Rate 23.37 % 23.63 % 13.83 % 14.19 % 14.26 % 15.04 % 27.89 % -11.11%
  QoQ % -1.10% 70.86% -2.54% -0.49% -5.19% -46.07% -
  Horiz. % 83.79% 84.73% 49.59% 50.88% 51.13% 53.93% 100.00%
Total Cost 94,948 93,928 88,413 92,602 93,246 95,397 99,363 -2.98%
  QoQ % 1.09% 6.24% -4.52% -0.69% -2.25% -3.99% -
  Horiz. % 95.56% 94.53% 88.98% 93.20% 93.84% 96.01% 100.00%
Net Worth 616,958 616,958 613,307 606,006 602,355 598,704 587,753 3.28%
  QoQ % 0.00% 0.60% 1.20% 0.61% 0.61% 1.86% -
  Horiz. % 104.97% 104.97% 104.35% 103.11% 102.48% 101.86% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 616,958 616,958 613,307 606,006 602,355 598,704 587,753 3.28%
  QoQ % 0.00% 0.60% 1.20% 0.61% 0.61% 1.86% -
  Horiz. % 104.97% 104.97% 104.35% 103.11% 102.48% 101.86% 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
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 16.70 % 18.56 % 23.24 % 21.97 % 21.52 % 21.43 % 22.80 % -18.73%
  QoQ % -10.02% -20.14% 5.78% 2.09% 0.42% -6.01% -
  Horiz. % 73.25% 81.40% 101.93% 96.36% 94.39% 93.99% 100.00%
ROE 2.85 % 3.25 % 4.08 % 4.00 % 3.91 % 3.98 % 4.49 % -26.12%
  QoQ % -12.31% -20.34% 2.00% 2.30% -1.76% -11.36% -
  Horiz. % 63.47% 72.38% 90.87% 89.09% 87.08% 88.64% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 31.22 31.59 31.55 32.51 32.55 33.26 35.26 -7.79%
  QoQ % -1.17% 0.13% -2.95% -0.12% -2.13% -5.67% -
  Horiz. % 88.54% 89.59% 89.48% 92.20% 92.31% 94.33% 100.00%
EPS 4.82 5.50 6.86 6.63 6.44 6.53 7.24 -23.74%
  QoQ % -12.36% -19.83% 3.47% 2.95% -1.38% -9.81% -
  Horiz. % 66.57% 75.97% 94.75% 91.57% 88.95% 90.19% 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 1.6900 1.6800 1.6600 1.6500 1.6400 1.6100 3.28%
  QoQ % 0.00% 0.60% 1.20% 0.61% 0.61% 1.86% -
  Horiz. % 104.97% 104.97% 104.35% 103.11% 102.48% 101.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 31.22 31.59 31.55 32.51 32.55 33.26 35.26 -7.79%
  QoQ % -1.17% 0.13% -2.95% -0.12% -2.13% -5.67% -
  Horiz. % 88.54% 89.59% 89.48% 92.20% 92.31% 94.33% 100.00%
EPS 4.82 5.50 6.86 6.63 6.44 6.53 7.24 -23.74%
  QoQ % -12.36% -19.83% 3.47% 2.95% -1.38% -9.81% -
  Horiz. % 66.57% 75.97% 94.75% 91.57% 88.95% 90.19% 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 1.6900 1.6800 1.6600 1.6500 1.6400 1.6100 3.28%
  QoQ % 0.00% 0.60% 1.20% 0.61% 0.61% 1.86% -
  Horiz. % 104.97% 104.97% 104.35% 103.11% 102.48% 101.86% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.3800 1.0000 1.0500 0.9900 0.8200 0.8700 0.8700 -
P/RPS 4.42 3.17 3.33 3.05 2.52 2.62 2.47 47.34%
  QoQ % 39.43% -4.80% 9.18% 21.03% -3.82% 6.07% -
  Horiz. % 178.95% 128.34% 134.82% 123.48% 102.02% 106.07% 100.00%
P/EPS 28.61 18.19 15.31 14.93 12.73 13.32 12.02 78.17%
  QoQ % 57.28% 18.81% 2.55% 17.28% -4.43% 10.82% -
  Horiz. % 238.02% 151.33% 127.37% 124.21% 105.91% 110.82% 100.00%
EY 3.50 5.50 6.53 6.70 7.86 7.51 8.32 -43.83%
  QoQ % -36.36% -15.77% -2.54% -14.76% 4.66% -9.74% -
  Horiz. % 42.07% 66.11% 78.49% 80.53% 94.47% 90.26% 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 0.82 0.59 0.63 0.60 0.50 0.53 0.54 32.08%
  QoQ % 38.98% -6.35% 5.00% 20.00% -5.66% -1.85% -
  Horiz. % 151.85% 109.26% 116.67% 111.11% 92.59% 98.15% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 25/05/17 23/02/17 23/11/16 25/08/16 26/05/16 29/02/16 25/11/15 -
Price 1.7200 1.3700 1.0400 1.0000 1.1800 0.7900 0.8800 -
P/RPS 5.51 4.34 3.30 3.08 3.63 2.38 2.50 69.28%
  QoQ % 26.96% 31.52% 7.14% -15.15% 52.52% -4.80% -
  Horiz. % 220.40% 173.60% 132.00% 123.20% 145.20% 95.20% 100.00%
P/EPS 35.65 24.92 15.17 15.08 18.31 12.09 12.16 104.71%
  QoQ % 43.06% 64.27% 0.60% -17.64% 51.45% -0.58% -
  Horiz. % 293.17% 204.93% 124.75% 124.01% 150.58% 99.42% 100.00%
EY 2.80 4.01 6.59 6.63 5.46 8.27 8.22 -51.19%
  QoQ % -30.17% -39.15% -0.60% 21.43% -33.98% 0.61% -
  Horiz. % 34.06% 48.78% 80.17% 80.66% 66.42% 100.61% 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 1.02 0.81 0.62 0.60 0.72 0.48 0.55 50.89%
  QoQ % 25.93% 30.65% 3.33% -16.67% 50.00% -12.73% -
  Horiz. % 185.45% 147.27% 112.73% 109.09% 130.91% 87.27% 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.
 


 

367  332  526  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.345+0.03 
 MNC-PA 0.035-0.005 
 SAPNRG 0.290.00 
 KNM 0.415+0.02 
 GPACKET-WB 0.27+0.005 
 HSI-C7J 0.22-0.03 
 HSI-C7F 0.40-0.055 
 VSOLAR 0.085-0.01 
 NETX 0.015+0.005 
 KOMARK 0.34-0.02 

TOP ARTICLES

1. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
4. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
5. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
6. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
8. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
Partners & Brokers