Highlights

[AMVERTON] QoQ TTM Result on 2018-03-31 [#1]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 24-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     8.84%    YoY -     50.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 119,159 151,781 161,916 166,825 160,709 139,397 124,425 -2.83%
  QoQ % -21.49% -6.26% -2.94% 3.81% 15.29% 12.03% -
  Horiz. % 95.77% 121.99% 130.13% 134.08% 129.16% 112.03% 100.00%
PBT 94,945 45,891 34,378 35,993 33,038 25,983 27,060 130.38%
  QoQ % 106.89% 33.49% -4.49% 8.94% 27.15% -3.98% -
  Horiz. % 350.87% 169.59% 127.04% 133.01% 122.09% 96.02% 100.00%
Tax -18,868 -11,269 -7,476 -7,955 -7,234 -6,057 -6,232 108.86%
  QoQ % -67.43% -50.74% 6.02% -9.97% -19.43% 2.81% -
  Horiz. % 302.76% 180.82% 119.96% 127.65% 116.08% 97.19% 100.00%
NP 76,077 34,622 26,902 28,038 25,804 19,926 20,828 136.62%
  QoQ % 119.74% 28.70% -4.05% 8.66% 29.50% -4.33% -
  Horiz. % 365.26% 166.23% 129.16% 134.62% 123.89% 95.67% 100.00%
NP to SH 75,463 33,603 25,378 26,472 24,323 18,368 19,423 146.53%
  QoQ % 124.57% 32.41% -4.13% 8.84% 32.42% -5.43% -
  Horiz. % 388.52% 173.01% 130.66% 136.29% 125.23% 94.57% 100.00%
Tax Rate 19.87 % 24.56 % 21.75 % 22.10 % 21.90 % 23.31 % 23.03 % -9.35%
  QoQ % -19.10% 12.92% -1.58% 0.91% -6.05% 1.22% -
  Horiz. % 86.28% 106.64% 94.44% 95.96% 95.09% 101.22% 100.00%
Total Cost 43,082 117,159 135,014 138,787 134,905 119,471 103,597 -44.20%
  QoQ % -63.23% -13.22% -2.72% 2.88% 12.92% 15.32% -
  Horiz. % 41.59% 113.09% 130.33% 133.97% 130.22% 115.32% 100.00%
Net Worth 715,525 660,765 646,163 642,512 642,512 631,560 624,259 9.50%
  QoQ % 8.29% 2.26% 0.57% 0.00% 1.73% 1.17% -
  Horiz. % 114.62% 105.85% 103.51% 102.92% 102.92% 101.17% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 715,525 660,765 646,163 642,512 642,512 631,560 624,259 9.50%
  QoQ % 8.29% 2.26% 0.57% 0.00% 1.73% 1.17% -
  Horiz. % 114.62% 105.85% 103.51% 102.92% 102.92% 101.17% 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 63.84 % 22.81 % 16.61 % 16.81 % 16.06 % 14.29 % 16.74 % 143.50%
  QoQ % 179.88% 37.33% -1.19% 4.67% 12.39% -14.64% -
  Horiz. % 381.36% 136.26% 99.22% 100.42% 95.94% 85.36% 100.00%
ROE 10.55 % 5.09 % 3.93 % 4.12 % 3.79 % 2.91 % 3.11 % 125.27%
  QoQ % 107.27% 29.52% -4.61% 8.71% 30.24% -6.43% -
  Horiz. % 339.23% 163.67% 126.37% 132.48% 121.86% 93.57% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 32.64 41.58 44.35 45.70 44.02 38.18 34.08 -2.83%
  QoQ % -21.50% -6.25% -2.95% 3.82% 15.30% 12.03% -
  Horiz. % 95.77% 122.01% 130.13% 134.10% 129.17% 112.03% 100.00%
EPS 20.67 9.20 6.95 7.25 6.66 5.03 5.32 146.54%
  QoQ % 124.67% 32.37% -4.14% 8.86% 32.41% -5.45% -
  Horiz. % 388.53% 172.93% 130.64% 136.28% 125.19% 94.55% 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 1.9600 1.8100 1.7700 1.7600 1.7600 1.7300 1.7100 9.50%
  QoQ % 8.29% 2.26% 0.57% 0.00% 1.73% 1.17% -
  Horiz. % 114.62% 105.85% 103.51% 102.92% 102.92% 101.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 32.64 41.58 44.35 45.70 44.02 38.18 34.08 -2.83%
  QoQ % -21.50% -6.25% -2.95% 3.82% 15.30% 12.03% -
  Horiz. % 95.77% 122.01% 130.13% 134.10% 129.17% 112.03% 100.00%
EPS 20.67 9.20 6.95 7.25 6.66 5.03 5.32 146.54%
  QoQ % 124.67% 32.37% -4.14% 8.86% 32.41% -5.45% -
  Horiz. % 388.53% 172.93% 130.64% 136.28% 125.19% 94.55% 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 1.9600 1.8100 1.7700 1.7600 1.7600 1.7300 1.7100 9.50%
  QoQ % 8.29% 2.26% 0.57% 0.00% 1.73% 1.17% -
  Horiz. % 114.62% 105.85% 103.51% 102.92% 102.92% 101.17% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.9200 1.1000 0.9500 1.0900 1.4000 1.2800 1.5900 -
P/RPS 2.82 2.65 2.14 2.39 3.18 3.35 4.67 -28.49%
  QoQ % 6.42% 23.83% -10.46% -24.84% -5.07% -28.27% -
  Horiz. % 60.39% 56.75% 45.82% 51.18% 68.09% 71.73% 100.00%
P/EPS 4.45 11.95 13.67 15.03 21.01 25.44 29.88 -71.81%
  QoQ % -62.76% -12.58% -9.05% -28.46% -17.41% -14.86% -
  Horiz. % 14.89% 39.99% 45.75% 50.30% 70.31% 85.14% 100.00%
EY 22.47 8.37 7.32 6.65 4.76 3.93 3.35 254.43%
  QoQ % 168.46% 14.34% 10.08% 39.71% 21.12% 17.31% -
  Horiz. % 670.75% 249.85% 218.51% 198.51% 142.09% 117.31% 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 0.47 0.61 0.54 0.62 0.80 0.74 0.93 -36.47%
  QoQ % -22.95% 12.96% -12.90% -22.50% 8.11% -20.43% -
  Horiz. % 50.54% 65.59% 58.06% 66.67% 86.02% 79.57% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 22/11/18 23/08/18 24/05/18 27/02/18 22/11/17 25/08/17 -
Price 1.0000 0.9700 1.0800 0.9800 1.2500 1.3200 1.4200 -
P/RPS 3.06 2.33 2.44 2.14 2.84 3.46 4.17 -18.60%
  QoQ % 31.33% -4.51% 14.02% -24.65% -17.92% -17.03% -
  Horiz. % 73.38% 55.88% 58.51% 51.32% 68.11% 82.97% 100.00%
P/EPS 4.84 10.54 15.54 13.51 18.76 26.24 26.69 -67.86%
  QoQ % -54.08% -32.18% 15.03% -27.99% -28.51% -1.69% -
  Horiz. % 18.13% 39.49% 58.22% 50.62% 70.29% 98.31% 100.00%
EY 20.67 9.49 6.44 7.40 5.33 3.81 3.75 211.07%
  QoQ % 117.81% 47.36% -12.97% 38.84% 39.90% 1.60% -
  Horiz. % 551.20% 253.07% 171.73% 197.33% 142.13% 101.60% 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 0.51 0.54 0.61 0.56 0.71 0.76 0.83 -27.66%
  QoQ % -5.56% -11.48% 8.93% -21.13% -6.58% -8.43% -
  Horiz. % 61.45% 65.06% 73.49% 67.47% 85.54% 91.57% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers