Highlights

[AMVERTON] QoQ TTM Result on 2013-12-31 [#4]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 28-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     9.04%    YoY -     18.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 159,352 149,336 145,411 141,791 135,459 135,454 134,406 12.01%
  QoQ % 6.71% 2.70% 2.55% 4.67% 0.00% 0.78% -
  Horiz. % 118.56% 111.11% 108.19% 105.49% 100.78% 100.78% 100.00%
PBT 50,436 48,479 46,749 45,475 41,286 36,564 36,382 24.30%
  QoQ % 4.04% 3.70% 2.80% 10.15% 12.91% 0.50% -
  Horiz. % 138.63% 133.25% 128.49% 124.99% 113.48% 100.50% 100.00%
Tax -12,289 -12,738 -12,428 -12,375 -10,615 -8,669 -9,157 21.65%
  QoQ % 3.52% -2.49% -0.43% -16.58% -22.45% 5.33% -
  Horiz. % 134.20% 139.11% 135.72% 135.14% 115.92% 94.67% 100.00%
NP 38,147 35,741 34,321 33,100 30,671 27,895 27,225 25.19%
  QoQ % 6.73% 4.14% 3.69% 7.92% 9.95% 2.46% -
  Horiz. % 140.12% 131.28% 126.06% 121.58% 112.66% 102.46% 100.00%
NP to SH 35,680 34,553 33,189 32,079 29,420 26,675 25,913 23.74%
  QoQ % 3.26% 4.11% 3.46% 9.04% 10.29% 2.94% -
  Horiz. % 137.69% 133.34% 128.08% 123.80% 113.53% 102.94% 100.00%
Tax Rate 24.37 % 26.28 % 26.58 % 27.21 % 25.71 % 23.71 % 25.17 % -2.13%
  QoQ % -7.27% -1.13% -2.32% 5.83% 8.44% -5.80% -
  Horiz. % 96.82% 104.41% 105.60% 108.10% 102.15% 94.20% 100.00%
Total Cost 121,205 113,595 111,090 108,691 104,788 107,559 107,181 8.53%
  QoQ % 6.70% 2.25% 2.21% 3.72% -2.58% 0.35% -
  Horiz. % 113.08% 105.98% 103.65% 101.41% 97.77% 100.35% 100.00%
Net Worth 565,849 562,198 554,897 547,596 536,644 525,692 518,390 6.01%
  QoQ % 0.65% 1.32% 1.33% 2.04% 2.08% 1.41% -
  Horiz. % 109.15% 108.45% 107.04% 105.63% 103.52% 101.41% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 5,475 5,475 5,475 5,475 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% - - -
Div Payout % 15.35 % 15.85 % 16.50 % 17.07 % - % - % - % -
  QoQ % -3.15% -3.94% -3.34% 0.00% 0.00% 0.00% -
  Horiz. % 89.92% 92.85% 96.66% 100.00% - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 565,849 562,198 554,897 547,596 536,644 525,692 518,390 6.01%
  QoQ % 0.65% 1.32% 1.33% 2.04% 2.08% 1.41% -
  Horiz. % 109.15% 108.45% 107.04% 105.63% 103.52% 101.41% 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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 23.94 % 23.93 % 23.60 % 23.34 % 22.64 % 20.59 % 20.26 % 11.76%
  QoQ % 0.04% 1.40% 1.11% 3.09% 9.96% 1.63% -
  Horiz. % 118.16% 118.11% 116.49% 115.20% 111.75% 101.63% 100.00%
ROE 6.31 % 6.15 % 5.98 % 5.86 % 5.48 % 5.07 % 5.00 % 16.76%
  QoQ % 2.60% 2.84% 2.05% 6.93% 8.09% 1.40% -
  Horiz. % 126.20% 123.00% 119.60% 117.20% 109.60% 101.40% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 43.65 40.91 39.83 38.84 37.11 37.10 36.82 12.00%
  QoQ % 6.70% 2.71% 2.55% 4.66% 0.03% 0.76% -
  Horiz. % 118.55% 111.11% 108.17% 105.49% 100.79% 100.76% 100.00%
EPS 9.77 9.46 9.09 8.79 8.06 7.31 7.10 23.69%
  QoQ % 3.28% 4.07% 3.41% 9.06% 10.26% 2.96% -
  Horiz. % 137.61% 133.24% 128.03% 123.80% 113.52% 102.96% 100.00%
DPS 1.50 1.50 1.50 1.50 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% - - -
NAPS 1.5500 1.5400 1.5200 1.5000 1.4700 1.4400 1.4200 6.01%
  QoQ % 0.65% 1.32% 1.33% 2.04% 2.08% 1.41% -
  Horiz. % 109.15% 108.45% 107.04% 105.63% 103.52% 101.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 43.65 40.91 39.83 38.84 37.11 37.10 36.82 12.00%
  QoQ % 6.70% 2.71% 2.55% 4.66% 0.03% 0.76% -
  Horiz. % 118.55% 111.11% 108.17% 105.49% 100.79% 100.76% 100.00%
EPS 9.77 9.46 9.09 8.79 8.06 7.31 7.10 23.69%
  QoQ % 3.28% 4.07% 3.41% 9.06% 10.26% 2.96% -
  Horiz. % 137.61% 133.24% 128.03% 123.80% 113.52% 102.96% 100.00%
DPS 1.50 1.50 1.50 1.50 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% - - -
NAPS 1.5500 1.5400 1.5200 1.5000 1.4700 1.4400 1.4200 6.01%
  QoQ % 0.65% 1.32% 1.33% 2.04% 2.08% 1.41% -
  Horiz. % 109.15% 108.45% 107.04% 105.63% 103.52% 101.41% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.2900 1.3800 1.2200 0.9750 0.9500 1.0200 0.5950 -
P/RPS 2.96 3.37 3.06 2.51 2.56 2.75 1.62 49.40%
  QoQ % -12.17% 10.13% 21.91% -1.95% -6.91% 69.75% -
  Horiz. % 182.72% 208.02% 188.89% 154.94% 158.02% 169.75% 100.00%
P/EPS 13.20 14.58 13.42 11.10 11.79 13.96 8.38 35.34%
  QoQ % -9.47% 8.64% 20.90% -5.85% -15.54% 66.59% -
  Horiz. % 157.52% 173.99% 160.14% 132.46% 140.69% 166.59% 100.00%
EY 7.58 6.86 7.45 9.01 8.48 7.16 11.93 -26.07%
  QoQ % 10.50% -7.92% -17.31% 6.25% 18.44% -39.98% -
  Horiz. % 63.54% 57.50% 62.45% 75.52% 71.08% 60.02% 100.00%
DY 1.16 1.09 1.23 1.54 0.00 0.00 0.00 -
  QoQ % 6.42% -11.38% -20.13% 0.00% 0.00% 0.00% -
  Horiz. % 75.32% 70.78% 79.87% 100.00% - - -
P/NAPS 0.83 0.90 0.80 0.65 0.65 0.71 0.42 57.41%
  QoQ % -7.78% 12.50% 23.08% 0.00% -8.45% 69.05% -
  Horiz. % 197.62% 214.29% 190.48% 154.76% 154.76% 169.05% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 28/08/14 29/05/14 28/02/14 27/11/13 28/08/13 29/05/13 -
Price 1.0300 1.3300 1.3100 1.0700 0.9300 0.9050 0.7800 -
P/RPS 2.36 3.25 3.29 2.75 2.51 2.44 2.12 7.40%
  QoQ % -27.38% -1.22% 19.64% 9.56% 2.87% 15.09% -
  Horiz. % 111.32% 153.30% 155.19% 129.72% 118.40% 115.09% 100.00%
P/EPS 10.54 14.05 14.41 12.18 11.54 12.39 10.99 -2.75%
  QoQ % -24.98% -2.50% 18.31% 5.55% -6.86% 12.74% -
  Horiz. % 95.91% 127.84% 131.12% 110.83% 105.00% 112.74% 100.00%
EY 9.49 7.12 6.94 8.21 8.67 8.07 9.10 2.83%
  QoQ % 33.29% 2.59% -15.47% -5.31% 7.43% -11.32% -
  Horiz. % 104.29% 78.24% 76.26% 90.22% 95.27% 88.68% 100.00%
DY 1.46 1.13 1.15 1.40 0.00 0.00 0.00 -
  QoQ % 29.20% -1.74% -17.86% 0.00% 0.00% 0.00% -
  Horiz. % 104.29% 80.71% 82.14% 100.00% - - -
P/NAPS 0.66 0.86 0.86 0.71 0.63 0.63 0.55 12.91%
  QoQ % -23.26% 0.00% 21.13% 12.70% 0.00% 14.55% -
  Horiz. % 120.00% 156.36% 156.36% 129.09% 114.55% 114.55% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS