Highlights

[AMVERTON] QoQ TTM Result on 2013-03-31 [#1]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 29-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -4.50%    YoY -     -4.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 141,791 135,459 135,454 134,406 140,197 143,749 146,660 -2.22%
  QoQ % 4.67% 0.00% 0.78% -4.13% -2.47% -1.98% -
  Horiz. % 96.68% 92.36% 92.36% 91.64% 95.59% 98.02% 100.00%
PBT 45,475 41,286 36,564 36,382 37,859 36,742 33,234 23.18%
  QoQ % 10.15% 12.91% 0.50% -3.90% 3.04% 10.56% -
  Horiz. % 136.83% 124.23% 110.02% 109.47% 113.92% 110.56% 100.00%
Tax -12,375 -10,615 -8,669 -9,157 -9,259 -9,204 -8,345 29.95%
  QoQ % -16.58% -22.45% 5.33% 1.10% -0.60% -10.29% -
  Horiz. % 148.29% 127.20% 103.88% 109.73% 110.95% 110.29% 100.00%
NP 33,100 30,671 27,895 27,225 28,600 27,538 24,889 20.87%
  QoQ % 7.92% 9.95% 2.46% -4.81% 3.86% 10.64% -
  Horiz. % 132.99% 123.23% 112.08% 109.39% 114.91% 110.64% 100.00%
NP to SH 32,079 29,420 26,675 25,913 27,133 25,973 23,247 23.87%
  QoQ % 9.04% 10.29% 2.94% -4.50% 4.47% 11.73% -
  Horiz. % 137.99% 126.55% 114.75% 111.47% 116.72% 111.73% 100.00%
Tax Rate 27.21 % 25.71 % 23.71 % 25.17 % 24.46 % 25.05 % 25.11 % 5.49%
  QoQ % 5.83% 8.44% -5.80% 2.90% -2.36% -0.24% -
  Horiz. % 108.36% 102.39% 94.42% 100.24% 97.41% 99.76% 100.00%
Total Cost 108,691 104,788 107,559 107,181 111,597 116,211 121,771 -7.28%
  QoQ % 3.72% -2.58% 0.35% -3.96% -3.97% -4.57% -
  Horiz. % 89.26% 86.05% 88.33% 88.02% 91.64% 95.43% 100.00%
Net Worth 547,596 536,644 525,692 518,390 518,390 507,438 500,137 6.21%
  QoQ % 2.04% 2.08% 1.41% 0.00% 2.16% 1.46% -
  Horiz. % 109.49% 107.30% 105.11% 103.65% 103.65% 101.46% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 5,475 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 17.07 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 547,596 536,644 525,692 518,390 518,390 507,438 500,137 6.21%
  QoQ % 2.04% 2.08% 1.41% 0.00% 2.16% 1.46% -
  Horiz. % 109.49% 107.30% 105.11% 103.65% 103.65% 101.46% 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 23.34 % 22.64 % 20.59 % 20.26 % 20.40 % 19.16 % 16.97 % 23.60%
  QoQ % 3.09% 9.96% 1.63% -0.69% 6.47% 12.91% -
  Horiz. % 137.54% 133.41% 121.33% 119.39% 120.21% 112.91% 100.00%
ROE 5.86 % 5.48 % 5.07 % 5.00 % 5.23 % 5.12 % 4.65 % 16.62%
  QoQ % 6.93% 8.09% 1.40% -4.40% 2.15% 10.11% -
  Horiz. % 126.02% 117.85% 109.03% 107.53% 112.47% 110.11% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 38.84 37.11 37.10 36.82 38.40 39.38 40.17 -2.21%
  QoQ % 4.66% 0.03% 0.76% -4.11% -2.49% -1.97% -
  Horiz. % 96.69% 92.38% 92.36% 91.66% 95.59% 98.03% 100.00%
EPS 8.79 8.06 7.31 7.10 7.43 7.11 6.37 23.87%
  QoQ % 9.06% 10.26% 2.96% -4.44% 4.50% 11.62% -
  Horiz. % 137.99% 126.53% 114.76% 111.46% 116.64% 111.62% 100.00%
DPS 1.50 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. % 100.00% - - - - - -
NAPS 1.5000 1.4700 1.4400 1.4200 1.4200 1.3900 1.3700 6.21%
  QoQ % 2.04% 2.08% 1.41% 0.00% 2.16% 1.46% -
  Horiz. % 109.49% 107.30% 105.11% 103.65% 103.65% 101.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 38.84 37.11 37.10 36.82 38.40 39.38 40.17 -2.21%
  QoQ % 4.66% 0.03% 0.76% -4.11% -2.49% -1.97% -
  Horiz. % 96.69% 92.38% 92.36% 91.66% 95.59% 98.03% 100.00%
EPS 8.79 8.06 7.31 7.10 7.43 7.11 6.37 23.87%
  QoQ % 9.06% 10.26% 2.96% -4.44% 4.50% 11.62% -
  Horiz. % 137.99% 126.53% 114.76% 111.46% 116.64% 111.62% 100.00%
DPS 1.50 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. % 100.00% - - - - - -
NAPS 1.5000 1.4700 1.4400 1.4200 1.4200 1.3900 1.3700 6.21%
  QoQ % 2.04% 2.08% 1.41% 0.00% 2.16% 1.46% -
  Horiz. % 109.49% 107.30% 105.11% 103.65% 103.65% 101.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.9750 0.9500 1.0200 0.5950 0.4700 0.4700 0.4200 -
P/RPS 2.51 2.56 2.75 1.62 1.22 1.19 1.05 78.50%
  QoQ % -1.95% -6.91% 69.75% 32.79% 2.52% 13.33% -
  Horiz. % 239.05% 243.81% 261.90% 154.29% 116.19% 113.33% 100.00%
P/EPS 11.10 11.79 13.96 8.38 6.32 6.61 6.60 41.29%
  QoQ % -5.85% -15.54% 66.59% 32.59% -4.39% 0.15% -
  Horiz. % 168.18% 178.64% 211.52% 126.97% 95.76% 100.15% 100.00%
EY 9.01 8.48 7.16 11.93 15.81 15.14 15.16 -29.24%
  QoQ % 6.25% 18.44% -39.98% -24.54% 4.43% -0.13% -
  Horiz. % 59.43% 55.94% 47.23% 78.69% 104.29% 99.87% 100.00%
DY 1.54 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. % 100.00% - - - - - -
P/NAPS 0.65 0.65 0.71 0.42 0.33 0.34 0.31 63.60%
  QoQ % 0.00% -8.45% 69.05% 27.27% -2.94% 9.68% -
  Horiz. % 209.68% 209.68% 229.03% 135.48% 106.45% 109.68% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 27/11/13 28/08/13 29/05/13 26/02/13 28/11/12 29/08/12 -
Price 1.0700 0.9300 0.9050 0.7800 0.5700 0.4900 0.5200 -
P/RPS 2.75 2.51 2.44 2.12 1.48 1.24 1.29 65.41%
  QoQ % 9.56% 2.87% 15.09% 43.24% 19.35% -3.88% -
  Horiz. % 213.18% 194.57% 189.15% 164.34% 114.73% 96.12% 100.00%
P/EPS 12.18 11.54 12.39 10.99 7.67 6.89 8.17 30.41%
  QoQ % 5.55% -6.86% 12.74% 43.29% 11.32% -15.67% -
  Horiz. % 149.08% 141.25% 151.65% 134.52% 93.88% 84.33% 100.00%
EY 8.21 8.67 8.07 9.10 13.04 14.52 12.25 -23.36%
  QoQ % -5.31% 7.43% -11.32% -30.21% -10.19% 18.53% -
  Horiz. % 67.02% 70.78% 65.88% 74.29% 106.45% 118.53% 100.00%
DY 1.40 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. % 100.00% - - - - - -
P/NAPS 0.71 0.63 0.63 0.55 0.40 0.35 0.38 51.53%
  QoQ % 12.70% 0.00% 14.55% 37.50% 14.29% -7.89% -
  Horiz. % 186.84% 165.79% 165.79% 144.74% 105.26% 92.11% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
4. Cutting Your Losses Our Investment Journey
5. Am I a Chinese Chauvinistic? Sslee blog
6. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
7. 高息股转型投资法 Our Investment Journey
8. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
Partners & Brokers