Highlights

[AMVERTON] QoQ TTM Result on 2017-09-30 [#3]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 22-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     -5.43%    YoY -     -26.62%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 161,916 166,825 160,709 139,397 124,425 113,989 115,329 25.46%
  QoQ % -2.94% 3.81% 15.29% 12.03% 9.16% -1.16% -
  Horiz. % 140.39% 144.65% 139.35% 120.87% 107.89% 98.84% 100.00%
PBT 34,378 35,993 33,038 25,983 27,060 24,849 28,024 14.64%
  QoQ % -4.49% 8.94% 27.15% -3.98% 8.90% -11.33% -
  Horiz. % 122.67% 128.44% 117.89% 92.72% 96.56% 88.67% 100.00%
Tax -7,476 -7,955 -7,234 -6,057 -6,232 -5,808 -6,623 8.44%
  QoQ % 6.02% -9.97% -19.43% 2.81% -7.30% 12.31% -
  Horiz. % 112.88% 120.11% 109.23% 91.45% 94.10% 87.69% 100.00%
NP 26,902 28,038 25,804 19,926 20,828 19,041 21,401 16.52%
  QoQ % -4.05% 8.66% 29.50% -4.33% 9.39% -11.03% -
  Horiz. % 125.70% 131.01% 120.57% 93.11% 97.32% 88.97% 100.00%
NP to SH 25,378 26,472 24,323 18,368 19,423 17,611 20,069 16.99%
  QoQ % -4.13% 8.84% 32.42% -5.43% 10.29% -12.25% -
  Horiz. % 126.45% 131.90% 121.20% 91.52% 96.78% 87.75% 100.00%
Tax Rate 21.75 % 22.10 % 21.90 % 23.31 % 23.03 % 23.37 % 23.63 % -5.39%
  QoQ % -1.58% 0.91% -6.05% 1.22% -1.45% -1.10% -
  Horiz. % 92.04% 93.53% 92.68% 98.65% 97.46% 98.90% 100.00%
Total Cost 135,014 138,787 134,905 119,471 103,597 94,948 93,928 27.45%
  QoQ % -2.72% 2.88% 12.92% 15.32% 9.11% 1.09% -
  Horiz. % 143.74% 147.76% 143.63% 127.19% 110.29% 101.09% 100.00%
Net Worth 646,163 642,512 642,512 631,560 624,259 616,958 616,958 3.14%
  QoQ % 0.57% 0.00% 1.73% 1.17% 1.18% 0.00% -
  Horiz. % 104.73% 104.14% 104.14% 102.37% 101.18% 100.00% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 646,163 642,512 642,512 631,560 624,259 616,958 616,958 3.14%
  QoQ % 0.57% 0.00% 1.73% 1.17% 1.18% 0.00% -
  Horiz. % 104.73% 104.14% 104.14% 102.37% 101.18% 100.00% 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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 16.61 % 16.81 % 16.06 % 14.29 % 16.74 % 16.70 % 18.56 % -7.15%
  QoQ % -1.19% 4.67% 12.39% -14.64% 0.24% -10.02% -
  Horiz. % 89.49% 90.57% 86.53% 76.99% 90.19% 89.98% 100.00%
ROE 3.93 % 4.12 % 3.79 % 2.91 % 3.11 % 2.85 % 3.25 % 13.54%
  QoQ % -4.61% 8.71% 30.24% -6.43% 9.12% -12.31% -
  Horiz. % 120.92% 126.77% 116.62% 89.54% 95.69% 87.69% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 44.35 45.70 44.02 38.18 34.08 31.22 31.59 25.46%
  QoQ % -2.95% 3.82% 15.30% 12.03% 9.16% -1.17% -
  Horiz. % 140.39% 144.67% 139.35% 120.86% 107.88% 98.83% 100.00%
EPS 6.95 7.25 6.66 5.03 5.32 4.82 5.50 16.93%
  QoQ % -4.14% 8.86% 32.41% -5.45% 10.37% -12.36% -
  Horiz. % 126.36% 131.82% 121.09% 91.45% 96.73% 87.64% 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 1.7700 1.7600 1.7600 1.7300 1.7100 1.6900 1.6900 3.14%
  QoQ % 0.57% 0.00% 1.73% 1.17% 1.18% 0.00% -
  Horiz. % 104.73% 104.14% 104.14% 102.37% 101.18% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 44.35 45.70 44.02 38.18 34.08 31.22 31.59 25.46%
  QoQ % -2.95% 3.82% 15.30% 12.03% 9.16% -1.17% -
  Horiz. % 140.39% 144.67% 139.35% 120.86% 107.88% 98.83% 100.00%
EPS 6.95 7.25 6.66 5.03 5.32 4.82 5.50 16.93%
  QoQ % -4.14% 8.86% 32.41% -5.45% 10.37% -12.36% -
  Horiz. % 126.36% 131.82% 121.09% 91.45% 96.73% 87.64% 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 1.7700 1.7600 1.7600 1.7300 1.7100 1.6900 1.6900 3.14%
  QoQ % 0.57% 0.00% 1.73% 1.17% 1.18% 0.00% -
  Horiz. % 104.73% 104.14% 104.14% 102.37% 101.18% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.9500 1.0900 1.4000 1.2800 1.5900 1.3800 1.0000 -
P/RPS 2.14 2.39 3.18 3.35 4.67 4.42 3.17 -23.10%
  QoQ % -10.46% -24.84% -5.07% -28.27% 5.66% 39.43% -
  Horiz. % 67.51% 75.39% 100.32% 105.68% 147.32% 139.43% 100.00%
P/EPS 13.67 15.03 21.01 25.44 29.88 28.61 18.19 -17.38%
  QoQ % -9.05% -28.46% -17.41% -14.86% 4.44% 57.28% -
  Horiz. % 75.15% 82.63% 115.50% 139.86% 164.27% 157.28% 100.00%
EY 7.32 6.65 4.76 3.93 3.35 3.50 5.50 21.06%
  QoQ % 10.08% 39.71% 21.12% 17.31% -4.29% -36.36% -
  Horiz. % 133.09% 120.91% 86.55% 71.45% 60.91% 63.64% 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 0.62 0.80 0.74 0.93 0.82 0.59 -5.75%
  QoQ % -12.90% -22.50% 8.11% -20.43% 13.41% 38.98% -
  Horiz. % 91.53% 105.08% 135.59% 125.42% 157.63% 138.98% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 23/08/18 24/05/18 27/02/18 22/11/17 25/08/17 25/05/17 23/02/17 -
Price 1.0800 0.9800 1.2500 1.3200 1.4200 1.7200 1.3700 -
P/RPS 2.44 2.14 2.84 3.46 4.17 5.51 4.34 -31.95%
  QoQ % 14.02% -24.65% -17.92% -17.03% -24.32% 26.96% -
  Horiz. % 56.22% 49.31% 65.44% 79.72% 96.08% 126.96% 100.00%
P/EPS 15.54 13.51 18.76 26.24 26.69 35.65 24.92 -27.07%
  QoQ % 15.03% -27.99% -28.51% -1.69% -25.13% 43.06% -
  Horiz. % 62.36% 54.21% 75.28% 105.30% 107.10% 143.06% 100.00%
EY 6.44 7.40 5.33 3.81 3.75 2.80 4.01 37.26%
  QoQ % -12.97% 38.84% 39.90% 1.60% 33.93% -30.17% -
  Horiz. % 160.60% 184.54% 132.92% 95.01% 93.52% 69.83% 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 0.61 0.56 0.71 0.76 0.83 1.02 0.81 -17.27%
  QoQ % 8.93% -21.13% -6.58% -8.43% -18.63% 25.93% -
  Horiz. % 75.31% 69.14% 87.65% 93.83% 102.47% 125.93% 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.
 


 

195  400  534  1201 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.165+0.005 
 ASB 0.195-0.025 
 PWRWELL 0.36-0.05 
 SAPNRG 0.205-0.005 
 DSONIC 1.18+0.14 
 XOX 0.06+0.005 
 MYEG 1.14-0.04 
 HSI-C7V 0.205-0.025 
 DSONIC-WA 0.505+0.12 
 DGB 0.060.00 
Partners & Brokers