Highlights

[AMVERTON] QoQ TTM Result on 2014-09-30 [#3]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 27-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     3.26%    YoY -     21.28%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 140,680 151,134 153,712 159,352 149,336 145,411 141,791 -0.52%
  QoQ % -6.92% -1.68% -3.54% 6.71% 2.70% 2.55% -
  Horiz. % 99.22% 106.59% 108.41% 112.39% 105.32% 102.55% 100.00%
PBT 47,873 52,528 52,360 50,436 48,479 46,749 45,475 3.50%
  QoQ % -8.86% 0.32% 3.81% 4.04% 3.70% 2.80% -
  Horiz. % 105.27% 115.51% 115.14% 110.91% 106.61% 102.80% 100.00%
Tax -12,949 -13,431 -13,037 -12,289 -12,738 -12,428 -12,375 3.08%
  QoQ % 3.59% -3.02% -6.09% 3.52% -2.49% -0.43% -
  Horiz. % 104.64% 108.53% 105.35% 99.31% 102.93% 100.43% 100.00%
NP 34,924 39,097 39,323 38,147 35,741 34,321 33,100 3.65%
  QoQ % -10.67% -0.57% 3.08% 6.73% 4.14% 3.69% -
  Horiz. % 105.51% 118.12% 118.80% 115.25% 107.98% 103.69% 100.00%
NP to SH 30,549 34,766 34,948 35,680 34,553 33,189 32,079 -3.21%
  QoQ % -12.13% -0.52% -2.05% 3.26% 4.11% 3.46% -
  Horiz. % 95.23% 108.38% 108.94% 111.23% 107.71% 103.46% 100.00%
Tax Rate 27.05 % 25.57 % 24.90 % 24.37 % 26.28 % 26.58 % 27.21 % -0.39%
  QoQ % 5.79% 2.69% 2.17% -7.27% -1.13% -2.32% -
  Horiz. % 99.41% 93.97% 91.51% 89.56% 96.58% 97.68% 100.00%
Total Cost 105,756 112,037 114,389 121,205 113,595 111,090 108,691 -1.81%
  QoQ % -5.61% -2.06% -5.62% 6.70% 2.25% 2.21% -
  Horiz. % 97.30% 103.08% 105.24% 111.51% 104.51% 102.21% 100.00%
Net Worth 580,451 584,102 580,451 565,849 562,198 554,897 547,596 3.97%
  QoQ % -0.62% 0.63% 2.58% 0.65% 1.32% 1.33% -
  Horiz. % 106.00% 106.67% 106.00% 103.33% 102.67% 101.33% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 0 0 0 5,475 5,475 5,475 5,475 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% 100.00% 100.00%
Div Payout % - % - % - % 15.35 % 15.85 % 16.50 % 17.07 % -
  QoQ % 0.00% 0.00% 0.00% -3.15% -3.94% -3.34% -
  Horiz. % 0.00% 0.00% 0.00% 89.92% 92.85% 96.66% 100.00%
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 580,451 584,102 580,451 565,849 562,198 554,897 547,596 3.97%
  QoQ % -0.62% 0.63% 2.58% 0.65% 1.32% 1.33% -
  Horiz. % 106.00% 106.67% 106.00% 103.33% 102.67% 101.33% 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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 24.83 % 25.87 % 25.58 % 23.94 % 23.93 % 23.60 % 23.34 % 4.22%
  QoQ % -4.02% 1.13% 6.85% 0.04% 1.40% 1.11% -
  Horiz. % 106.38% 110.84% 109.60% 102.57% 102.53% 101.11% 100.00%
ROE 5.26 % 5.95 % 6.02 % 6.31 % 6.15 % 5.98 % 5.86 % -6.97%
  QoQ % -11.60% -1.16% -4.60% 2.60% 2.84% 2.05% -
  Horiz. % 89.76% 101.54% 102.73% 107.68% 104.95% 102.05% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 38.54 41.40 42.11 43.65 40.91 39.83 38.84 -0.52%
  QoQ % -6.91% -1.69% -3.53% 6.70% 2.71% 2.55% -
  Horiz. % 99.23% 106.59% 108.42% 112.38% 105.33% 102.55% 100.00%
EPS 8.37 9.52 9.57 9.77 9.46 9.09 8.79 -3.22%
  QoQ % -12.08% -0.52% -2.05% 3.28% 4.07% 3.41% -
  Horiz. % 95.22% 108.30% 108.87% 111.15% 107.62% 103.41% 100.00%
DPS 0.00 0.00 0.00 1.50 1.50 1.50 1.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.5900 1.6000 1.5900 1.5500 1.5400 1.5200 1.5000 3.97%
  QoQ % -0.62% 0.63% 2.58% 0.65% 1.32% 1.33% -
  Horiz. % 106.00% 106.67% 106.00% 103.33% 102.67% 101.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 361,428
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 38.92 41.82 42.53 44.09 41.32 40.23 39.23 -0.53%
  QoQ % -6.93% -1.67% -3.54% 6.70% 2.71% 2.55% -
  Horiz. % 99.21% 106.60% 108.41% 112.39% 105.33% 102.55% 100.00%
EPS 8.45 9.62 9.67 9.87 9.56 9.18 8.88 -3.26%
  QoQ % -12.16% -0.52% -2.03% 3.24% 4.14% 3.38% -
  Horiz. % 95.16% 108.33% 108.90% 111.15% 107.66% 103.38% 100.00%
DPS 0.00 0.00 0.00 1.52 1.52 1.52 1.52 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.6060 1.6161 1.6060 1.5656 1.5555 1.5353 1.5151 3.97%
  QoQ % -0.62% 0.63% 2.58% 0.65% 1.32% 1.33% -
  Horiz. % 106.00% 106.67% 106.00% 103.33% 102.67% 101.33% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.9100 1.1100 0.8000 1.2900 1.3800 1.2200 0.9750 -
P/RPS 2.36 2.68 1.90 2.96 3.37 3.06 2.51 -4.04%
  QoQ % -11.94% 41.05% -35.81% -12.17% 10.13% 21.91% -
  Horiz. % 94.02% 106.77% 75.70% 117.93% 134.26% 121.91% 100.00%
P/EPS 10.87 11.66 8.36 13.20 14.58 13.42 11.10 -1.39%
  QoQ % -6.78% 39.47% -36.67% -9.47% 8.64% 20.90% -
  Horiz. % 97.93% 105.05% 75.32% 118.92% 131.35% 120.90% 100.00%
EY 9.20 8.58 11.97 7.58 6.86 7.45 9.01 1.40%
  QoQ % 7.23% -28.32% 57.92% 10.50% -7.92% -17.31% -
  Horiz. % 102.11% 95.23% 132.85% 84.13% 76.14% 82.69% 100.00%
DY 0.00 0.00 0.00 1.16 1.09 1.23 1.54 -
  QoQ % 0.00% 0.00% 0.00% 6.42% -11.38% -20.13% -
  Horiz. % 0.00% 0.00% 0.00% 75.32% 70.78% 79.87% 100.00%
P/NAPS 0.57 0.69 0.50 0.83 0.90 0.80 0.65 -8.41%
  QoQ % -17.39% 38.00% -39.76% -7.78% 12.50% 23.08% -
  Horiz. % 87.69% 106.15% 76.92% 127.69% 138.46% 123.08% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 29/05/15 26/02/15 27/11/14 28/08/14 29/05/14 28/02/14 -
Price 0.8150 0.9300 0.9200 1.0300 1.3300 1.3100 1.0700 -
P/RPS 2.11 2.25 2.18 2.36 3.25 3.29 2.75 -16.23%
  QoQ % -6.22% 3.21% -7.63% -27.38% -1.22% 19.64% -
  Horiz. % 76.73% 81.82% 79.27% 85.82% 118.18% 119.64% 100.00%
P/EPS 9.74 9.77 9.61 10.54 14.05 14.41 12.18 -13.88%
  QoQ % -0.31% 1.66% -8.82% -24.98% -2.50% 18.31% -
  Horiz. % 79.97% 80.21% 78.90% 86.54% 115.35% 118.31% 100.00%
EY 10.27 10.24 10.41 9.49 7.12 6.94 8.21 16.14%
  QoQ % 0.29% -1.63% 9.69% 33.29% 2.59% -15.47% -
  Horiz. % 125.09% 124.73% 126.80% 115.59% 86.72% 84.53% 100.00%
DY 0.00 0.00 0.00 1.46 1.13 1.15 1.40 -
  QoQ % 0.00% 0.00% 0.00% 29.20% -1.74% -17.86% -
  Horiz. % 0.00% 0.00% 0.00% 104.29% 80.71% 82.14% 100.00%
P/NAPS 0.51 0.58 0.58 0.66 0.86 0.86 0.71 -19.84%
  QoQ % -12.07% 0.00% -12.12% -23.26% 0.00% 21.13% -
  Horiz. % 71.83% 81.69% 81.69% 92.96% 121.13% 121.13% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers