Highlights

[AMVERTON] QoQ TTM Result on 2016-03-31 [#1]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 26-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -1.38%    YoY -     -32.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 115,329 115,183 118,674 118,820 121,418 128,706 140,680 -12.35%
  QoQ % 0.13% -2.94% -0.12% -2.14% -5.66% -8.51% -
  Horiz. % 81.98% 81.88% 84.36% 84.46% 86.31% 91.49% 100.00%
PBT 28,024 31,065 30,385 29,826 30,627 40,692 47,873 -29.91%
  QoQ % -9.79% 2.24% 1.87% -2.62% -24.73% -15.00% -
  Horiz. % 58.54% 64.89% 63.47% 62.30% 63.98% 85.00% 100.00%
Tax -6,623 -4,295 -4,313 -4,252 -4,606 -11,349 -12,949 -35.91%
  QoQ % -54.20% 0.42% -1.43% 7.69% 59.41% 12.36% -
  Horiz. % 51.15% 33.17% 33.31% 32.84% 35.57% 87.64% 100.00%
NP 21,401 26,770 26,072 25,574 26,021 29,343 34,924 -27.75%
  QoQ % -20.06% 2.68% 1.95% -1.72% -11.32% -15.98% -
  Horiz. % 61.28% 76.65% 74.65% 73.23% 74.51% 84.02% 100.00%
NP to SH 20,069 25,033 24,213 23,522 23,851 26,416 30,549 -24.33%
  QoQ % -19.83% 3.39% 2.94% -1.38% -9.71% -13.53% -
  Horiz. % 65.69% 81.94% 79.26% 77.00% 78.07% 86.47% 100.00%
Tax Rate 23.63 % 13.83 % 14.19 % 14.26 % 15.04 % 27.89 % 27.05 % -8.58%
  QoQ % 70.86% -2.54% -0.49% -5.19% -46.07% 3.11% -
  Horiz. % 87.36% 51.13% 52.46% 52.72% 55.60% 103.11% 100.00%
Total Cost 93,928 88,413 92,602 93,246 95,397 99,363 105,756 -7.57%
  QoQ % 6.24% -4.52% -0.69% -2.25% -3.99% -6.05% -
  Horiz. % 88.82% 83.60% 87.56% 88.17% 90.20% 93.95% 100.00%
Net Worth 616,958 613,307 606,006 602,355 598,704 587,753 580,451 4.13%
  QoQ % 0.60% 1.20% 0.61% 0.61% 1.86% 1.26% -
  Horiz. % 106.29% 105.66% 104.40% 103.77% 103.14% 101.26% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 616,958 613,307 606,006 602,355 598,704 587,753 580,451 4.13%
  QoQ % 0.60% 1.20% 0.61% 0.61% 1.86% 1.26% -
  Horiz. % 106.29% 105.66% 104.40% 103.77% 103.14% 101.26% 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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 18.56 % 23.24 % 21.97 % 21.52 % 21.43 % 22.80 % 24.83 % -17.56%
  QoQ % -20.14% 5.78% 2.09% 0.42% -6.01% -8.18% -
  Horiz. % 74.75% 93.60% 88.48% 86.67% 86.31% 91.82% 100.00%
ROE 3.25 % 4.08 % 4.00 % 3.91 % 3.98 % 4.49 % 5.26 % -27.35%
  QoQ % -20.34% 2.00% 2.30% -1.76% -11.36% -14.64% -
  Horiz. % 61.79% 77.57% 76.05% 74.33% 75.67% 85.36% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 31.59 31.55 32.51 32.55 33.26 35.26 38.54 -12.36%
  QoQ % 0.13% -2.95% -0.12% -2.13% -5.67% -8.51% -
  Horiz. % 81.97% 81.86% 84.35% 84.46% 86.30% 91.49% 100.00%
EPS 5.50 6.86 6.63 6.44 6.53 7.24 8.37 -24.32%
  QoQ % -19.83% 3.47% 2.95% -1.38% -9.81% -13.50% -
  Horiz. % 65.71% 81.96% 79.21% 76.94% 78.02% 86.50% 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 1.6900 1.6800 1.6600 1.6500 1.6400 1.6100 1.5900 4.13%
  QoQ % 0.60% 1.20% 0.61% 0.61% 1.86% 1.26% -
  Horiz. % 106.29% 105.66% 104.40% 103.77% 103.14% 101.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 31.59 31.55 32.51 32.55 33.26 35.26 38.54 -12.36%
  QoQ % 0.13% -2.95% -0.12% -2.13% -5.67% -8.51% -
  Horiz. % 81.97% 81.86% 84.35% 84.46% 86.30% 91.49% 100.00%
EPS 5.50 6.86 6.63 6.44 6.53 7.24 8.37 -24.32%
  QoQ % -19.83% 3.47% 2.95% -1.38% -9.81% -13.50% -
  Horiz. % 65.71% 81.96% 79.21% 76.94% 78.02% 86.50% 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 1.6900 1.6800 1.6600 1.6500 1.6400 1.6100 1.5900 4.13%
  QoQ % 0.60% 1.20% 0.61% 0.61% 1.86% 1.26% -
  Horiz. % 106.29% 105.66% 104.40% 103.77% 103.14% 101.26% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.0000 1.0500 0.9900 0.8200 0.8700 0.8700 0.9100 -
P/RPS 3.17 3.33 3.05 2.52 2.62 2.47 2.36 21.63%
  QoQ % -4.80% 9.18% 21.03% -3.82% 6.07% 4.66% -
  Horiz. % 134.32% 141.10% 129.24% 106.78% 111.02% 104.66% 100.00%
P/EPS 18.19 15.31 14.93 12.73 13.32 12.02 10.87 40.73%
  QoQ % 18.81% 2.55% 17.28% -4.43% 10.82% 10.58% -
  Horiz. % 167.34% 140.85% 137.35% 117.11% 122.54% 110.58% 100.00%
EY 5.50 6.53 6.70 7.86 7.51 8.32 9.20 -28.92%
  QoQ % -15.77% -2.54% -14.76% 4.66% -9.74% -9.57% -
  Horiz. % 59.78% 70.98% 72.83% 85.43% 81.63% 90.43% 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 0.59 0.63 0.60 0.50 0.53 0.54 0.57 2.32%
  QoQ % -6.35% 5.00% 20.00% -5.66% -1.85% -5.26% -
  Horiz. % 103.51% 110.53% 105.26% 87.72% 92.98% 94.74% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 23/11/16 25/08/16 26/05/16 29/02/16 25/11/15 26/08/15 -
Price 1.3700 1.0400 1.0000 1.1800 0.7900 0.8800 0.8150 -
P/RPS 4.34 3.30 3.08 3.63 2.38 2.50 2.11 61.38%
  QoQ % 31.52% 7.14% -15.15% 52.52% -4.80% 18.48% -
  Horiz. % 205.69% 156.40% 145.97% 172.04% 112.80% 118.48% 100.00%
P/EPS 24.92 15.17 15.08 18.31 12.09 12.16 9.74 86.53%
  QoQ % 64.27% 0.60% -17.64% 51.45% -0.58% 24.85% -
  Horiz. % 255.85% 155.75% 154.83% 187.99% 124.13% 124.85% 100.00%
EY 4.01 6.59 6.63 5.46 8.27 8.22 10.27 -46.43%
  QoQ % -39.15% -0.60% 21.43% -33.98% 0.61% -19.96% -
  Horiz. % 39.05% 64.17% 64.56% 53.16% 80.53% 80.04% 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 0.81 0.62 0.60 0.72 0.48 0.55 0.51 35.94%
  QoQ % 30.65% 3.33% -16.67% 50.00% -12.73% 7.84% -
  Horiz. % 158.82% 121.57% 117.65% 141.18% 94.12% 107.84% 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  272  600  1265 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.325-0.005 
 IKHMAS 0.13+0.005 
 HSI-H6S 0.195-0.005 
 FGV 0.94+0.045 
 MNC-PA 0.0350.00 
 HSI-H8B 0.385+0.025 
 MNC 0.1150.00 
 SCOMIES 0.12+0.005 
 GPACKET-WB 0.26-0.01 
 HSI-C7J 0.195-0.02 
Partners & Brokers