Highlights

[AMVERTON] QoQ TTM Result on 2017-06-30 [#2]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 25-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     10.29%    YoY -     -19.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 166,825 160,709 139,397 124,425 113,989 115,329 115,183 28.04%
  QoQ % 3.81% 15.29% 12.03% 9.16% -1.16% 0.13% -
  Horiz. % 144.83% 139.52% 121.02% 108.02% 98.96% 100.13% 100.00%
PBT 35,993 33,038 25,983 27,060 24,849 28,024 31,065 10.32%
  QoQ % 8.94% 27.15% -3.98% 8.90% -11.33% -9.79% -
  Horiz. % 115.86% 106.35% 83.64% 87.11% 79.99% 90.21% 100.00%
Tax -7,955 -7,234 -6,057 -6,232 -5,808 -6,623 -4,295 50.87%
  QoQ % -9.97% -19.43% 2.81% -7.30% 12.31% -54.20% -
  Horiz. % 185.22% 168.43% 141.02% 145.10% 135.23% 154.20% 100.00%
NP 28,038 25,804 19,926 20,828 19,041 21,401 26,770 3.14%
  QoQ % 8.66% 29.50% -4.33% 9.39% -11.03% -20.06% -
  Horiz. % 104.74% 96.39% 74.43% 77.80% 71.13% 79.94% 100.00%
NP to SH 26,472 24,323 18,368 19,423 17,611 20,069 25,033 3.80%
  QoQ % 8.84% 32.42% -5.43% 10.29% -12.25% -19.83% -
  Horiz. % 105.75% 97.16% 73.38% 77.59% 70.35% 80.17% 100.00%
Tax Rate 22.10 % 21.90 % 23.31 % 23.03 % 23.37 % 23.63 % 13.83 % 36.72%
  QoQ % 0.91% -6.05% 1.22% -1.45% -1.10% 70.86% -
  Horiz. % 159.80% 158.35% 168.55% 166.52% 168.98% 170.86% 100.00%
Total Cost 138,787 134,905 119,471 103,597 94,948 93,928 88,413 35.11%
  QoQ % 2.88% 12.92% 15.32% 9.11% 1.09% 6.24% -
  Horiz. % 156.98% 152.59% 135.13% 117.17% 107.39% 106.24% 100.00%
Net Worth 642,512 642,512 631,560 624,259 616,958 616,958 613,307 3.15%
  QoQ % 0.00% 1.73% 1.17% 1.18% 0.00% 0.60% -
  Horiz. % 104.76% 104.76% 102.98% 101.79% 100.60% 100.60% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 642,512 642,512 631,560 624,259 616,958 616,958 613,307 3.15%
  QoQ % 0.00% 1.73% 1.17% 1.18% 0.00% 0.60% -
  Horiz. % 104.76% 104.76% 102.98% 101.79% 100.60% 100.60% 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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 16.81 % 16.06 % 14.29 % 16.74 % 16.70 % 18.56 % 23.24 % -19.44%
  QoQ % 4.67% 12.39% -14.64% 0.24% -10.02% -20.14% -
  Horiz. % 72.33% 69.10% 61.49% 72.03% 71.86% 79.86% 100.00%
ROE 4.12 % 3.79 % 2.91 % 3.11 % 2.85 % 3.25 % 4.08 % 0.65%
  QoQ % 8.71% 30.24% -6.43% 9.12% -12.31% -20.34% -
  Horiz. % 100.98% 92.89% 71.32% 76.23% 69.85% 79.66% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 45.70 44.02 38.18 34.08 31.22 31.59 31.55 28.05%
  QoQ % 3.82% 15.30% 12.03% 9.16% -1.17% 0.13% -
  Horiz. % 144.85% 139.52% 121.01% 108.02% 98.95% 100.13% 100.00%
EPS 7.25 6.66 5.03 5.32 4.82 5.50 6.86 3.76%
  QoQ % 8.86% 32.41% -5.45% 10.37% -12.36% -19.83% -
  Horiz. % 105.69% 97.08% 73.32% 77.55% 70.26% 80.17% 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 1.7600 1.7300 1.7100 1.6900 1.6900 1.6800 3.15%
  QoQ % 0.00% 1.73% 1.17% 1.18% 0.00% 0.60% -
  Horiz. % 104.76% 104.76% 102.98% 101.79% 100.60% 100.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 45.70 44.02 38.18 34.08 31.22 31.59 31.55 28.05%
  QoQ % 3.82% 15.30% 12.03% 9.16% -1.17% 0.13% -
  Horiz. % 144.85% 139.52% 121.01% 108.02% 98.95% 100.13% 100.00%
EPS 7.25 6.66 5.03 5.32 4.82 5.50 6.86 3.76%
  QoQ % 8.86% 32.41% -5.45% 10.37% -12.36% -19.83% -
  Horiz. % 105.69% 97.08% 73.32% 77.55% 70.26% 80.17% 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 1.7600 1.7300 1.7100 1.6900 1.6900 1.6800 3.15%
  QoQ % 0.00% 1.73% 1.17% 1.18% 0.00% 0.60% -
  Horiz. % 104.76% 104.76% 102.98% 101.79% 100.60% 100.60% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.0900 1.4000 1.2800 1.5900 1.3800 1.0000 1.0500 -
P/RPS 2.39 3.18 3.35 4.67 4.42 3.17 3.33 -19.85%
  QoQ % -24.84% -5.07% -28.27% 5.66% 39.43% -4.80% -
  Horiz. % 71.77% 95.50% 100.60% 140.24% 132.73% 95.20% 100.00%
P/EPS 15.03 21.01 25.44 29.88 28.61 18.19 15.31 -1.22%
  QoQ % -28.46% -17.41% -14.86% 4.44% 57.28% 18.81% -
  Horiz. % 98.17% 137.23% 166.17% 195.17% 186.87% 118.81% 100.00%
EY 6.65 4.76 3.93 3.35 3.50 5.50 6.53 1.22%
  QoQ % 39.71% 21.12% 17.31% -4.29% -36.36% -15.77% -
  Horiz. % 101.84% 72.89% 60.18% 51.30% 53.60% 84.23% 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 0.62 0.80 0.74 0.93 0.82 0.59 0.63 -1.06%
  QoQ % -22.50% 8.11% -20.43% 13.41% 38.98% -6.35% -
  Horiz. % 98.41% 126.98% 117.46% 147.62% 130.16% 93.65% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 24/05/18 27/02/18 22/11/17 25/08/17 25/05/17 23/02/17 23/11/16 -
Price 0.9800 1.2500 1.3200 1.4200 1.7200 1.3700 1.0400 -
P/RPS 2.14 2.84 3.46 4.17 5.51 4.34 3.30 -25.10%
  QoQ % -24.65% -17.92% -17.03% -24.32% 26.96% 31.52% -
  Horiz. % 64.85% 86.06% 104.85% 126.36% 166.97% 131.52% 100.00%
P/EPS 13.51 18.76 26.24 26.69 35.65 24.92 15.17 -7.44%
  QoQ % -27.99% -28.51% -1.69% -25.13% 43.06% 64.27% -
  Horiz. % 89.06% 123.67% 172.97% 175.94% 235.00% 164.27% 100.00%
EY 7.40 5.33 3.81 3.75 2.80 4.01 6.59 8.04%
  QoQ % 38.84% 39.90% 1.60% 33.93% -30.17% -39.15% -
  Horiz. % 112.29% 80.88% 57.81% 56.90% 42.49% 60.85% 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 0.56 0.71 0.76 0.83 1.02 0.81 0.62 -6.57%
  QoQ % -21.13% -6.58% -8.43% -18.63% 25.93% 30.65% -
  Horiz. % 90.32% 114.52% 122.58% 133.87% 164.52% 130.65% 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.
 


 

298  397  545  753 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.29-0.005 
 VELESTO 0.385-0.01 
 HSI-H8F 0.305+0.095 
 TRIVE 0.0150.00 
 HSI-C7F 0.30-0.16 
 NETX 0.020.00 
 IBHD-PR 0.02-0.02 
 SAPNRG-WA 0.1350.00 
 ARMADA 0.48+0.005 
 HSI-C7J 0.16-0.08 
Partners & Brokers