Highlights

[AMVERTON] QoQ TTM Result on 2018-06-30 [#2]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 23-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     -4.13%    YoY -     30.66%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 112,025 119,159 151,781 161,916 166,825 160,709 139,397 -13.57%
  QoQ % -5.99% -21.49% -6.26% -2.94% 3.81% 15.29% -
  Horiz. % 80.36% 85.48% 108.88% 116.15% 119.68% 115.29% 100.00%
PBT 91,490 94,945 45,891 34,378 35,993 33,038 25,983 131.63%
  QoQ % -3.64% 106.89% 33.49% -4.49% 8.94% 27.15% -
  Horiz. % 352.11% 365.41% 176.62% 132.31% 138.53% 127.15% 100.00%
Tax -18,337 -18,868 -11,269 -7,476 -7,955 -7,234 -6,057 109.41%
  QoQ % 2.81% -67.43% -50.74% 6.02% -9.97% -19.43% -
  Horiz. % 302.74% 311.51% 186.05% 123.43% 131.34% 119.43% 100.00%
NP 73,153 76,077 34,622 26,902 28,038 25,804 19,926 138.17%
  QoQ % -3.84% 119.74% 28.70% -4.05% 8.66% 29.50% -
  Horiz. % 367.12% 381.80% 173.75% 135.01% 140.71% 129.50% 100.00%
NP to SH 72,768 75,463 33,603 25,378 26,472 24,323 18,368 150.58%
  QoQ % -3.57% 124.57% 32.41% -4.13% 8.84% 32.42% -
  Horiz. % 396.17% 410.84% 182.94% 138.16% 144.12% 132.42% 100.00%
Tax Rate 20.04 % 19.87 % 24.56 % 21.75 % 22.10 % 21.90 % 23.31 % -9.59%
  QoQ % 0.86% -19.10% 12.92% -1.58% 0.91% -6.05% -
  Horiz. % 85.97% 85.24% 105.36% 93.31% 94.81% 93.95% 100.00%
Total Cost 38,872 43,082 117,159 135,014 138,787 134,905 119,471 -52.73%
  QoQ % -9.77% -63.23% -13.22% -2.72% 2.88% 12.92% -
  Horiz. % 32.54% 36.06% 98.06% 113.01% 116.17% 112.92% 100.00%
Net Worth 715,525 715,525 660,765 646,163 642,512 642,512 631,560 8.69%
  QoQ % 0.00% 8.29% 2.26% 0.57% 0.00% 1.73% -
  Horiz. % 113.29% 113.29% 104.62% 102.31% 101.73% 101.73% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 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
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 715,525 715,525 660,765 646,163 642,512 642,512 631,560 8.69%
  QoQ % 0.00% 8.29% 2.26% 0.57% 0.00% 1.73% -
  Horiz. % 113.29% 113.29% 104.62% 102.31% 101.73% 101.73% 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
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 65.30 % 63.84 % 22.81 % 16.61 % 16.81 % 16.06 % 14.29 % 175.63%
  QoQ % 2.29% 179.88% 37.33% -1.19% 4.67% 12.39% -
  Horiz. % 456.96% 446.75% 159.62% 116.24% 117.63% 112.39% 100.00%
ROE 10.17 % 10.55 % 5.09 % 3.93 % 4.12 % 3.79 % 2.91 % 130.47%
  QoQ % -3.60% 107.27% 29.52% -4.61% 8.71% 30.24% -
  Horiz. % 349.48% 362.54% 174.91% 135.05% 141.58% 130.24% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 30.69 32.64 41.58 44.35 45.70 44.02 38.18 -13.56%
  QoQ % -5.97% -21.50% -6.25% -2.95% 3.82% 15.30% -
  Horiz. % 80.38% 85.49% 108.91% 116.16% 119.70% 115.30% 100.00%
EPS 19.93 20.67 9.20 6.95 7.25 6.66 5.03 150.61%
  QoQ % -3.58% 124.67% 32.37% -4.14% 8.86% 32.41% -
  Horiz. % 396.22% 410.93% 182.90% 138.17% 144.14% 132.41% 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 1.9600 1.9600 1.8100 1.7700 1.7600 1.7600 1.7300 8.69%
  QoQ % 0.00% 8.29% 2.26% 0.57% 0.00% 1.73% -
  Horiz. % 113.29% 113.29% 104.62% 102.31% 101.73% 101.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 30.69 32.64 41.58 44.35 45.70 44.02 38.18 -13.56%
  QoQ % -5.97% -21.50% -6.25% -2.95% 3.82% 15.30% -
  Horiz. % 80.38% 85.49% 108.91% 116.16% 119.70% 115.30% 100.00%
EPS 19.93 20.67 9.20 6.95 7.25 6.66 5.03 150.61%
  QoQ % -3.58% 124.67% 32.37% -4.14% 8.86% 32.41% -
  Horiz. % 396.22% 410.93% 182.90% 138.17% 144.14% 132.41% 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 1.9600 1.9600 1.8100 1.7700 1.7600 1.7600 1.7300 8.69%
  QoQ % 0.00% 8.29% 2.26% 0.57% 0.00% 1.73% -
  Horiz. % 113.29% 113.29% 104.62% 102.31% 101.73% 101.73% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 1.2400 0.9200 1.1000 0.9500 1.0900 1.4000 1.2800 -
P/RPS 4.04 2.82 2.65 2.14 2.39 3.18 3.35 13.31%
  QoQ % 43.26% 6.42% 23.83% -10.46% -24.84% -5.07% -
  Horiz. % 120.60% 84.18% 79.10% 63.88% 71.34% 94.93% 100.00%
P/EPS 6.22 4.45 11.95 13.67 15.03 21.01 25.44 -60.93%
  QoQ % 39.78% -62.76% -12.58% -9.05% -28.46% -17.41% -
  Horiz. % 24.45% 17.49% 46.97% 53.73% 59.08% 82.59% 100.00%
EY 16.07 22.47 8.37 7.32 6.65 4.76 3.93 155.93%
  QoQ % -28.48% 168.46% 14.34% 10.08% 39.71% 21.12% -
  Horiz. % 408.91% 571.76% 212.98% 186.26% 169.21% 121.12% 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 0.63 0.47 0.61 0.54 0.62 0.80 0.74 -10.18%
  QoQ % 34.04% -22.95% 12.96% -12.90% -22.50% 8.11% -
  Horiz. % 85.14% 63.51% 82.43% 72.97% 83.78% 108.11% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 23/05/19 26/02/19 22/11/18 23/08/18 24/05/18 27/02/18 22/11/17 -
Price 1.1600 1.0000 0.9700 1.0800 0.9800 1.2500 1.3200 -
P/RPS 3.78 3.06 2.33 2.44 2.14 2.84 3.46 6.08%
  QoQ % 23.53% 31.33% -4.51% 14.02% -24.65% -17.92% -
  Horiz. % 109.25% 88.44% 67.34% 70.52% 61.85% 82.08% 100.00%
P/EPS 5.82 4.84 10.54 15.54 13.51 18.76 26.24 -63.39%
  QoQ % 20.25% -54.08% -32.18% 15.03% -27.99% -28.51% -
  Horiz. % 22.18% 18.45% 40.17% 59.22% 51.49% 71.49% 100.00%
EY 17.18 20.67 9.49 6.44 7.40 5.33 3.81 173.19%
  QoQ % -16.88% 117.81% 47.36% -12.97% 38.84% 39.90% -
  Horiz. % 450.92% 542.52% 249.08% 169.03% 194.23% 139.90% 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 0.51 0.54 0.61 0.56 0.71 0.76 -15.55%
  QoQ % 15.69% -5.56% -11.48% 8.93% -21.13% -6.58% -
  Horiz. % 77.63% 67.11% 71.05% 80.26% 73.68% 93.42% 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