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.
 


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
 
 

497  407  521  946 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 MUIIND 0.115-0.005 
 KANGER 0.22-0.015 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

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