Highlights

[AMVERTON] YoY Annual (Unaudited) Result on 2013-12-31 [#4]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 28-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend YoY -     18.23%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 115,329 121,418 153,712 141,791 140,197 139,682 125,369 -1.38%
  YoY % -5.01% -21.01% 8.41% 1.14% 0.37% 11.42% -
  Horiz. % 91.99% 96.85% 122.61% 113.10% 111.83% 111.42% 100.00%
PBT 28,024 30,627 52,360 45,475 37,859 33,063 15,590 10.26%
  YoY % -8.50% -41.51% 15.14% 20.12% 14.51% 112.08% -
  Horiz. % 179.76% 196.45% 335.86% 291.69% 242.84% 212.08% 100.00%
Tax -6,623 -4,606 -13,037 -12,375 -9,259 -6,075 -4,079 8.41%
  YoY % -43.79% 64.67% -5.35% -33.65% -52.41% -48.93% -
  Horiz. % 162.37% 112.92% 319.61% 303.38% 226.99% 148.93% 100.00%
NP 21,401 26,021 39,323 33,100 28,600 26,988 11,511 10.88%
  YoY % -17.75% -33.83% 18.80% 15.73% 5.97% 134.45% -
  Horiz. % 185.92% 226.05% 341.61% 287.55% 248.46% 234.45% 100.00%
NP to SH 20,069 23,851 34,948 32,079 27,133 25,208 10,398 11.57%
  YoY % -15.86% -31.75% 8.94% 18.23% 7.64% 142.43% -
  Horiz. % 193.01% 229.38% 336.10% 308.51% 260.94% 242.43% 100.00%
Tax Rate 23.63 % 15.04 % 24.90 % 27.21 % 24.46 % 18.37 % 26.16 % -1.68%
  YoY % 57.11% -39.60% -8.49% 11.24% 33.15% -29.78% -
  Horiz. % 90.33% 57.49% 95.18% 104.01% 93.50% 70.22% 100.00%
Total Cost 93,928 95,397 114,389 108,691 111,597 112,694 113,858 -3.15%
  YoY % -1.54% -16.60% 5.24% -2.60% -0.97% -1.02% -
  Horiz. % 82.50% 83.79% 100.47% 95.46% 98.01% 98.98% 100.00%
Net Worth 616,665 599,014 580,640 547,423 518,558 489,261 464,079 4.85%
  YoY % 2.95% 3.16% 6.07% 5.57% 5.99% 5.43% -
  Horiz. % 132.88% 129.08% 125.12% 117.96% 111.74% 105.43% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - 5,474 - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 17.06 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 616,665 599,014 580,640 547,423 518,558 489,261 464,079 4.85%
  YoY % 2.95% 3.16% 6.07% 5.57% 5.99% 5.43% -
  Horiz. % 132.88% 129.08% 125.12% 117.96% 111.74% 105.43% 100.00%
NOSH 364,890 365,252 365,182 364,948 365,181 365,120 365,416 -0.02%
  YoY % -0.10% 0.02% 0.06% -0.06% 0.02% -0.08% -
  Horiz. % 99.86% 99.96% 99.94% 99.87% 99.94% 99.92% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 18.56 % 21.43 % 25.58 % 23.34 % 20.40 % 19.32 % 9.18 % 12.44%
  YoY % -13.39% -16.22% 9.60% 14.41% 5.59% 110.46% -
  Horiz. % 202.18% 233.44% 278.65% 254.25% 222.22% 210.46% 100.00%
ROE 3.25 % 3.98 % 6.02 % 5.86 % 5.23 % 5.15 % 2.24 % 6.39%
  YoY % -18.34% -33.89% 2.73% 12.05% 1.55% 129.91% -
  Horiz. % 145.09% 177.68% 268.75% 261.61% 233.48% 229.91% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 31.61 33.24 42.09 38.85 38.39 38.26 34.31 -1.36%
  YoY % -4.90% -21.03% 8.34% 1.20% 0.34% 11.51% -
  Horiz. % 92.13% 96.88% 122.68% 113.23% 111.89% 111.51% 100.00%
EPS 5.50 6.53 9.57 8.79 7.43 6.91 2.85 11.57%
  YoY % -15.77% -31.77% 8.87% 18.30% 7.53% 142.46% -
  Horiz. % 192.98% 229.12% 335.79% 308.42% 260.70% 242.46% 100.00%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.6900 1.6400 1.5900 1.5000 1.4200 1.3400 1.2700 4.87%
  YoY % 3.05% 3.14% 6.00% 5.63% 5.97% 5.51% -
  Horiz. % 133.07% 129.13% 125.20% 118.11% 111.81% 105.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 31.59 33.26 42.11 38.84 38.40 38.26 34.34 -1.38%
  YoY % -5.02% -21.02% 8.42% 1.15% 0.37% 11.42% -
  Horiz. % 91.99% 96.85% 122.63% 113.10% 111.82% 111.42% 100.00%
EPS 5.50 6.53 9.57 8.79 7.43 6.91 2.85 11.57%
  YoY % -15.77% -31.77% 8.87% 18.30% 7.53% 142.46% -
  Horiz. % 192.98% 229.12% 335.79% 308.42% 260.70% 242.46% 100.00%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.6892 1.6408 1.5905 1.4995 1.4205 1.3402 1.2712 4.85%
  YoY % 2.95% 3.16% 6.07% 5.56% 5.99% 5.43% -
  Horiz. % 132.88% 129.07% 125.12% 117.96% 111.74% 105.43% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.0000 0.8700 0.8000 0.9750 0.4700 0.4400 0.5100 -
P/RPS 3.16 2.62 1.90 2.51 1.22 1.15 1.49 13.34%
  YoY % 20.61% 37.89% -24.30% 105.74% 6.09% -22.82% -
  Horiz. % 212.08% 175.84% 127.52% 168.46% 81.88% 77.18% 100.00%
P/EPS 18.18 13.32 8.36 11.09 6.33 6.37 17.92 0.24%
  YoY % 36.49% 59.33% -24.62% 75.20% -0.63% -64.45% -
  Horiz. % 101.45% 74.33% 46.65% 61.89% 35.32% 35.55% 100.00%
EY 5.50 7.51 11.96 9.02 15.81 15.69 5.58 -0.24%
  YoY % -26.76% -37.21% 32.59% -42.95% 0.76% 181.18% -
  Horiz. % 98.57% 134.59% 214.34% 161.65% 283.33% 281.18% 100.00%
DY 0.00 0.00 0.00 1.54 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.59 0.53 0.50 0.65 0.33 0.33 0.40 6.69%
  YoY % 11.32% 6.00% -23.08% 96.97% 0.00% -17.50% -
  Horiz. % 147.50% 132.50% 125.00% 162.50% 82.50% 82.50% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 29/02/16 26/02/15 28/02/14 26/02/13 29/02/12 25/02/11 -
Price 1.3700 0.7900 0.9200 1.0700 0.5700 0.4700 0.4900 -
P/RPS 4.33 2.38 2.19 2.75 1.48 1.23 1.43 20.26%
  YoY % 81.93% 8.68% -20.36% 85.81% 20.33% -13.99% -
  Horiz. % 302.80% 166.43% 153.15% 192.31% 103.50% 86.01% 100.00%
P/EPS 24.91 12.10 9.61 12.17 7.67 6.81 17.22 6.34%
  YoY % 105.87% 25.91% -21.04% 58.67% 12.63% -60.45% -
  Horiz. % 144.66% 70.27% 55.81% 70.67% 44.54% 39.55% 100.00%
EY 4.01 8.27 10.40 8.21 13.04 14.69 5.81 -5.99%
  YoY % -51.51% -20.48% 26.67% -37.04% -11.23% 152.84% -
  Horiz. % 69.02% 142.34% 179.00% 141.31% 224.44% 252.84% 100.00%
DY 0.00 0.00 0.00 1.40 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.81 0.48 0.58 0.71 0.40 0.35 0.39 12.94%
  YoY % 68.75% -17.24% -18.31% 77.50% 14.29% -10.26% -
  Horiz. % 207.69% 123.08% 148.72% 182.05% 102.56% 89.74% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers