Highlights

[AMVERTON] QoQ TTM Result on 2017-12-31 [#4]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 27-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     32.42%    YoY -     21.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 151,781 161,916 166,825 160,709 139,397 124,425 113,989 21.01%
  QoQ % -6.26% -2.94% 3.81% 15.29% 12.03% 9.16% -
  Horiz. % 133.15% 142.05% 146.35% 140.99% 122.29% 109.16% 100.00%
PBT 45,891 34,378 35,993 33,038 25,983 27,060 24,849 50.47%
  QoQ % 33.49% -4.49% 8.94% 27.15% -3.98% 8.90% -
  Horiz. % 184.68% 138.35% 144.85% 132.96% 104.56% 108.90% 100.00%
Tax -11,269 -7,476 -7,955 -7,234 -6,057 -6,232 -5,808 55.50%
  QoQ % -50.74% 6.02% -9.97% -19.43% 2.81% -7.30% -
  Horiz. % 194.03% 128.72% 136.97% 124.55% 104.29% 107.30% 100.00%
NP 34,622 26,902 28,038 25,804 19,926 20,828 19,041 48.92%
  QoQ % 28.70% -4.05% 8.66% 29.50% -4.33% 9.39% -
  Horiz. % 181.83% 141.28% 147.25% 135.52% 104.65% 109.39% 100.00%
NP to SH 33,603 25,378 26,472 24,323 18,368 19,423 17,611 53.78%
  QoQ % 32.41% -4.13% 8.84% 32.42% -5.43% 10.29% -
  Horiz. % 190.81% 144.10% 150.32% 138.11% 104.30% 110.29% 100.00%
Tax Rate 24.56 % 21.75 % 22.10 % 21.90 % 23.31 % 23.03 % 23.37 % 3.36%
  QoQ % 12.92% -1.58% 0.91% -6.05% 1.22% -1.45% -
  Horiz. % 105.09% 93.07% 94.57% 93.71% 99.74% 98.55% 100.00%
Total Cost 117,159 135,014 138,787 134,905 119,471 103,597 94,948 15.03%
  QoQ % -13.22% -2.72% 2.88% 12.92% 15.32% 9.11% -
  Horiz. % 123.39% 142.20% 146.17% 142.08% 125.83% 109.11% 100.00%
Net Worth 660,765 646,163 642,512 642,512 631,560 624,259 616,958 4.68%
  QoQ % 2.26% 0.57% 0.00% 1.73% 1.17% 1.18% -
  Horiz. % 107.10% 104.73% 104.14% 104.14% 102.37% 101.18% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 660,765 646,163 642,512 642,512 631,560 624,259 616,958 4.68%
  QoQ % 2.26% 0.57% 0.00% 1.73% 1.17% 1.18% -
  Horiz. % 107.10% 104.73% 104.14% 104.14% 102.37% 101.18% 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 22.81 % 16.61 % 16.81 % 16.06 % 14.29 % 16.74 % 16.70 % 23.08%
  QoQ % 37.33% -1.19% 4.67% 12.39% -14.64% 0.24% -
  Horiz. % 136.59% 99.46% 100.66% 96.17% 85.57% 100.24% 100.00%
ROE 5.09 % 3.93 % 4.12 % 3.79 % 2.91 % 3.11 % 2.85 % 47.15%
  QoQ % 29.52% -4.61% 8.71% 30.24% -6.43% 9.12% -
  Horiz. % 178.60% 137.89% 144.56% 132.98% 102.11% 109.12% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 41.58 44.35 45.70 44.02 38.18 34.08 31.22 21.03%
  QoQ % -6.25% -2.95% 3.82% 15.30% 12.03% 9.16% -
  Horiz. % 133.18% 142.06% 146.38% 141.00% 122.29% 109.16% 100.00%
EPS 9.20 6.95 7.25 6.66 5.03 5.32 4.82 53.81%
  QoQ % 32.37% -4.14% 8.86% 32.41% -5.45% 10.37% -
  Horiz. % 190.87% 144.19% 150.41% 138.17% 104.36% 110.37% 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 1.8100 1.7700 1.7600 1.7600 1.7300 1.7100 1.6900 4.68%
  QoQ % 2.26% 0.57% 0.00% 1.73% 1.17% 1.18% -
  Horiz. % 107.10% 104.73% 104.14% 104.14% 102.37% 101.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 41.58 44.35 45.70 44.02 38.18 34.08 31.22 21.03%
  QoQ % -6.25% -2.95% 3.82% 15.30% 12.03% 9.16% -
  Horiz. % 133.18% 142.06% 146.38% 141.00% 122.29% 109.16% 100.00%
EPS 9.20 6.95 7.25 6.66 5.03 5.32 4.82 53.81%
  QoQ % 32.37% -4.14% 8.86% 32.41% -5.45% 10.37% -
  Horiz. % 190.87% 144.19% 150.41% 138.17% 104.36% 110.37% 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 1.8100 1.7700 1.7600 1.7600 1.7300 1.7100 1.6900 4.68%
  QoQ % 2.26% 0.57% 0.00% 1.73% 1.17% 1.18% -
  Horiz. % 107.10% 104.73% 104.14% 104.14% 102.37% 101.18% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.1000 0.9500 1.0900 1.4000 1.2800 1.5900 1.3800 -
P/RPS 2.65 2.14 2.39 3.18 3.35 4.67 4.42 -28.88%
  QoQ % 23.83% -10.46% -24.84% -5.07% -28.27% 5.66% -
  Horiz. % 59.95% 48.42% 54.07% 71.95% 75.79% 105.66% 100.00%
P/EPS 11.95 13.67 15.03 21.01 25.44 29.88 28.61 -44.09%
  QoQ % -12.58% -9.05% -28.46% -17.41% -14.86% 4.44% -
  Horiz. % 41.77% 47.78% 52.53% 73.44% 88.92% 104.44% 100.00%
EY 8.37 7.32 6.65 4.76 3.93 3.35 3.50 78.73%
  QoQ % 14.34% 10.08% 39.71% 21.12% 17.31% -4.29% -
  Horiz. % 239.14% 209.14% 190.00% 136.00% 112.29% 95.71% 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 0.54 0.62 0.80 0.74 0.93 0.82 -17.89%
  QoQ % 12.96% -12.90% -22.50% 8.11% -20.43% 13.41% -
  Horiz. % 74.39% 65.85% 75.61% 97.56% 90.24% 113.41% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 23/08/18 24/05/18 27/02/18 22/11/17 25/08/17 25/05/17 -
Price 0.9700 1.0800 0.9800 1.2500 1.3200 1.4200 1.7200 -
P/RPS 2.33 2.44 2.14 2.84 3.46 4.17 5.51 -43.63%
  QoQ % -4.51% 14.02% -24.65% -17.92% -17.03% -24.32% -
  Horiz. % 42.29% 44.28% 38.84% 51.54% 62.79% 75.68% 100.00%
P/EPS 10.54 15.54 13.51 18.76 26.24 26.69 35.65 -55.59%
  QoQ % -32.18% 15.03% -27.99% -28.51% -1.69% -25.13% -
  Horiz. % 29.57% 43.59% 37.90% 52.62% 73.60% 74.87% 100.00%
EY 9.49 6.44 7.40 5.33 3.81 3.75 2.80 125.47%
  QoQ % 47.36% -12.97% 38.84% 39.90% 1.60% 33.93% -
  Horiz. % 338.93% 230.00% 264.29% 190.36% 136.07% 133.93% 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 0.61 0.56 0.71 0.76 0.83 1.02 -34.53%
  QoQ % -11.48% 8.93% -21.13% -6.58% -8.43% -18.63% -
  Horiz. % 52.94% 59.80% 54.90% 69.61% 74.51% 81.37% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers