Highlights

[AMVERTON] QoQ TTM Result on 2017-03-31 [#1]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 25-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -12.25%    YoY -     -25.13%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 160,709 139,397 124,425 113,989 115,329 115,183 118,674 22.33%
  QoQ % 15.29% 12.03% 9.16% -1.16% 0.13% -2.94% -
  Horiz. % 135.42% 117.46% 104.85% 96.05% 97.18% 97.06% 100.00%
PBT 33,038 25,983 27,060 24,849 28,024 31,065 30,385 5.72%
  QoQ % 27.15% -3.98% 8.90% -11.33% -9.79% 2.24% -
  Horiz. % 108.73% 85.51% 89.06% 81.78% 92.23% 102.24% 100.00%
Tax -7,234 -6,057 -6,232 -5,808 -6,623 -4,295 -4,313 41.03%
  QoQ % -19.43% 2.81% -7.30% 12.31% -54.20% 0.42% -
  Horiz. % 167.73% 140.44% 144.49% 134.66% 153.56% 99.58% 100.00%
NP 25,804 19,926 20,828 19,041 21,401 26,770 26,072 -0.68%
  QoQ % 29.50% -4.33% 9.39% -11.03% -20.06% 2.68% -
  Horiz. % 98.97% 76.43% 79.89% 73.03% 82.08% 102.68% 100.00%
NP to SH 24,323 18,368 19,423 17,611 20,069 25,033 24,213 0.30%
  QoQ % 32.42% -5.43% 10.29% -12.25% -19.83% 3.39% -
  Horiz. % 100.45% 75.86% 80.22% 72.73% 82.89% 103.39% 100.00%
Tax Rate 21.90 % 23.31 % 23.03 % 23.37 % 23.63 % 13.83 % 14.19 % 33.44%
  QoQ % -6.05% 1.22% -1.45% -1.10% 70.86% -2.54% -
  Horiz. % 154.33% 164.27% 162.30% 164.69% 166.53% 97.46% 100.00%
Total Cost 134,905 119,471 103,597 94,948 93,928 88,413 92,602 28.42%
  QoQ % 12.92% 15.32% 9.11% 1.09% 6.24% -4.52% -
  Horiz. % 145.68% 129.02% 111.87% 102.53% 101.43% 95.48% 100.00%
Net Worth 642,512 631,560 624,259 616,958 616,958 613,307 606,006 3.97%
  QoQ % 1.73% 1.17% 1.18% 0.00% 0.60% 1.20% -
  Horiz. % 106.02% 104.22% 103.01% 101.81% 101.81% 101.20% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 642,512 631,560 624,259 616,958 616,958 613,307 606,006 3.97%
  QoQ % 1.73% 1.17% 1.18% 0.00% 0.60% 1.20% -
  Horiz. % 106.02% 104.22% 103.01% 101.81% 101.81% 101.20% 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 16.06 % 14.29 % 16.74 % 16.70 % 18.56 % 23.24 % 21.97 % -18.81%
  QoQ % 12.39% -14.64% 0.24% -10.02% -20.14% 5.78% -
  Horiz. % 73.10% 65.04% 76.19% 76.01% 84.48% 105.78% 100.00%
ROE 3.79 % 2.91 % 3.11 % 2.85 % 3.25 % 4.08 % 4.00 % -3.52%
  QoQ % 30.24% -6.43% 9.12% -12.31% -20.34% 2.00% -
  Horiz. % 94.75% 72.75% 77.75% 71.25% 81.25% 102.00% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 44.02 38.18 34.08 31.22 31.59 31.55 32.51 22.33%
  QoQ % 15.30% 12.03% 9.16% -1.17% 0.13% -2.95% -
  Horiz. % 135.40% 117.44% 104.83% 96.03% 97.17% 97.05% 100.00%
EPS 6.66 5.03 5.32 4.82 5.50 6.86 6.63 0.30%
  QoQ % 32.41% -5.45% 10.37% -12.36% -19.83% 3.47% -
  Horiz. % 100.45% 75.87% 80.24% 72.70% 82.96% 103.47% 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 1.7600 1.7300 1.7100 1.6900 1.6900 1.6800 1.6600 3.97%
  QoQ % 1.73% 1.17% 1.18% 0.00% 0.60% 1.20% -
  Horiz. % 106.02% 104.22% 103.01% 101.81% 101.81% 101.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 44.02 38.18 34.08 31.22 31.59 31.55 32.51 22.33%
  QoQ % 15.30% 12.03% 9.16% -1.17% 0.13% -2.95% -
  Horiz. % 135.40% 117.44% 104.83% 96.03% 97.17% 97.05% 100.00%
EPS 6.66 5.03 5.32 4.82 5.50 6.86 6.63 0.30%
  QoQ % 32.41% -5.45% 10.37% -12.36% -19.83% 3.47% -
  Horiz. % 100.45% 75.87% 80.24% 72.70% 82.96% 103.47% 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 1.7600 1.7300 1.7100 1.6900 1.6900 1.6800 1.6600 3.97%
  QoQ % 1.73% 1.17% 1.18% 0.00% 0.60% 1.20% -
  Horiz. % 106.02% 104.22% 103.01% 101.81% 101.81% 101.20% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.4000 1.2800 1.5900 1.3800 1.0000 1.0500 0.9900 -
P/RPS 3.18 3.35 4.67 4.42 3.17 3.33 3.05 2.81%
  QoQ % -5.07% -28.27% 5.66% 39.43% -4.80% 9.18% -
  Horiz. % 104.26% 109.84% 153.11% 144.92% 103.93% 109.18% 100.00%
P/EPS 21.01 25.44 29.88 28.61 18.19 15.31 14.93 25.50%
  QoQ % -17.41% -14.86% 4.44% 57.28% 18.81% 2.55% -
  Horiz. % 140.72% 170.40% 200.13% 191.63% 121.84% 102.55% 100.00%
EY 4.76 3.93 3.35 3.50 5.50 6.53 6.70 -20.33%
  QoQ % 21.12% 17.31% -4.29% -36.36% -15.77% -2.54% -
  Horiz. % 71.04% 58.66% 50.00% 52.24% 82.09% 97.46% 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 0.80 0.74 0.93 0.82 0.59 0.63 0.60 21.08%
  QoQ % 8.11% -20.43% 13.41% 38.98% -6.35% 5.00% -
  Horiz. % 133.33% 123.33% 155.00% 136.67% 98.33% 105.00% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 22/11/17 25/08/17 25/05/17 23/02/17 23/11/16 25/08/16 -
Price 1.2500 1.3200 1.4200 1.7200 1.3700 1.0400 1.0000 -
P/RPS 2.84 3.46 4.17 5.51 4.34 3.30 3.08 -5.25%
  QoQ % -17.92% -17.03% -24.32% 26.96% 31.52% 7.14% -
  Horiz. % 92.21% 112.34% 135.39% 178.90% 140.91% 107.14% 100.00%
P/EPS 18.76 26.24 26.69 35.65 24.92 15.17 15.08 15.62%
  QoQ % -28.51% -1.69% -25.13% 43.06% 64.27% 0.60% -
  Horiz. % 124.40% 174.01% 176.99% 236.41% 165.25% 100.60% 100.00%
EY 5.33 3.81 3.75 2.80 4.01 6.59 6.63 -13.51%
  QoQ % 39.90% 1.60% 33.93% -30.17% -39.15% -0.60% -
  Horiz. % 80.39% 57.47% 56.56% 42.23% 60.48% 99.40% 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 0.71 0.76 0.83 1.02 0.81 0.62 0.60 11.84%
  QoQ % -6.58% -8.43% -18.63% 25.93% 30.65% 3.33% -
  Horiz. % 118.33% 126.67% 138.33% 170.00% 135.00% 103.33% 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.
 


 

265  259  533  1264 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.375-0.025 
 DAYA 0.01+0.005 
 EKOVEST 0.825-0.03 
 PERDANA 0.465+0.01 
 PTRANS 0.26+0.015 
 ALAM 0.135-0.01 
 KEYASIC 0.065+0.01 
 SAPNRG 0.29+0.005 
 HSI-C7K 0.335+0.01 
 ARMADA 0.5150.00 
Partners & Brokers