Highlights

[AMVERTON] YoY Annual (Unaudited) Result on 2014-12-31 [#4]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 26-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend YoY -     8.94%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 160,709 115,329 121,418 153,712 141,791 140,197 139,682 2.36%
  YoY % 39.35% -5.01% -21.01% 8.41% 1.14% 0.37% -
  Horiz. % 115.05% 82.57% 86.92% 110.04% 101.51% 100.37% 100.00%
PBT 33,038 28,024 30,627 52,360 45,475 37,859 33,063 -0.01%
  YoY % 17.89% -8.50% -41.51% 15.14% 20.12% 14.51% -
  Horiz. % 99.92% 84.76% 92.63% 158.36% 137.54% 114.51% 100.00%
Tax -7,234 -6,623 -4,606 -13,037 -12,375 -9,259 -6,075 2.95%
  YoY % -9.23% -43.79% 64.67% -5.35% -33.65% -52.41% -
  Horiz. % 119.08% 109.02% 75.82% 214.60% 203.70% 152.41% 100.00%
NP 25,804 21,401 26,021 39,323 33,100 28,600 26,988 -0.74%
  YoY % 20.57% -17.75% -33.83% 18.80% 15.73% 5.97% -
  Horiz. % 95.61% 79.30% 96.42% 145.71% 122.65% 105.97% 100.00%
NP to SH 24,323 20,069 23,851 34,948 32,079 27,133 25,208 -0.59%
  YoY % 21.20% -15.86% -31.75% 8.94% 18.23% 7.64% -
  Horiz. % 96.49% 79.61% 94.62% 138.64% 127.26% 107.64% 100.00%
Tax Rate 21.90 % 23.63 % 15.04 % 24.90 % 27.21 % 24.46 % 18.37 % 2.97%
  YoY % -7.32% 57.11% -39.60% -8.49% 11.24% 33.15% -
  Horiz. % 119.22% 128.63% 81.87% 135.55% 148.12% 133.15% 100.00%
Total Cost 134,905 93,928 95,397 114,389 108,691 111,597 112,694 3.04%
  YoY % 43.63% -1.54% -16.60% 5.24% -2.60% -0.97% -
  Horiz. % 119.71% 83.35% 84.65% 101.50% 96.45% 99.03% 100.00%
Net Worth 642,512 616,665 599,014 580,640 547,423 518,558 489,261 4.64%
  YoY % 4.19% 2.95% 3.16% 6.07% 5.57% 5.99% -
  Horiz. % 131.32% 126.04% 122.43% 118.68% 111.89% 105.99% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - 5,474 - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 100.00% - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 642,512 616,665 599,014 580,640 547,423 518,558 489,261 4.64%
  YoY % 4.19% 2.95% 3.16% 6.07% 5.57% 5.99% -
  Horiz. % 131.32% 126.04% 122.43% 118.68% 111.89% 105.99% 100.00%
NOSH 365,064 364,890 365,252 365,182 364,948 365,181 365,120 -0.00%
  YoY % 0.05% -0.10% 0.02% 0.06% -0.06% 0.02% -
  Horiz. % 99.98% 99.94% 100.04% 100.02% 99.95% 100.02% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 16.06 % 18.56 % 21.43 % 25.58 % 23.34 % 20.40 % 19.32 % -3.03%
  YoY % -13.47% -13.39% -16.22% 9.60% 14.41% 5.59% -
  Horiz. % 83.13% 96.07% 110.92% 132.40% 120.81% 105.59% 100.00%
ROE 3.79 % 3.25 % 3.98 % 6.02 % 5.86 % 5.23 % 5.15 % -4.98%
  YoY % 16.62% -18.34% -33.89% 2.73% 12.05% 1.55% -
  Horiz. % 73.59% 63.11% 77.28% 116.89% 113.79% 101.55% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 44.02 31.61 33.24 42.09 38.85 38.39 38.26 2.36%
  YoY % 39.26% -4.90% -21.03% 8.34% 1.20% 0.34% -
  Horiz. % 115.05% 82.62% 86.88% 110.01% 101.54% 100.34% 100.00%
EPS 6.66 5.50 6.53 9.57 8.79 7.43 6.91 -0.61%
  YoY % 21.09% -15.77% -31.77% 8.87% 18.30% 7.53% -
  Horiz. % 96.38% 79.59% 94.50% 138.49% 127.21% 107.53% 100.00%
DPS 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.7600 1.6900 1.6400 1.5900 1.5000 1.4200 1.3400 4.64%
  YoY % 4.14% 3.05% 3.14% 6.00% 5.63% 5.97% -
  Horiz. % 131.34% 126.12% 122.39% 118.66% 111.94% 105.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 44.02 31.59 33.26 42.11 38.84 38.40 38.26 2.36%
  YoY % 39.35% -5.02% -21.02% 8.42% 1.15% 0.37% -
  Horiz. % 115.05% 82.57% 86.93% 110.06% 101.52% 100.37% 100.00%
EPS 6.66 5.50 6.53 9.57 8.79 7.43 6.91 -0.61%
  YoY % 21.09% -15.77% -31.77% 8.87% 18.30% 7.53% -
  Horiz. % 96.38% 79.59% 94.50% 138.49% 127.21% 107.53% 100.00%
DPS 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.7600 1.6892 1.6408 1.5905 1.4995 1.4205 1.3402 4.64%
  YoY % 4.19% 2.95% 3.16% 6.07% 5.56% 5.99% -
  Horiz. % 131.32% 126.04% 122.43% 118.68% 111.89% 105.99% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.4000 1.0000 0.8700 0.8000 0.9750 0.4700 0.4400 -
P/RPS 3.18 3.16 2.62 1.90 2.51 1.22 1.15 18.46%
  YoY % 0.63% 20.61% 37.89% -24.30% 105.74% 6.09% -
  Horiz. % 276.52% 274.78% 227.83% 165.22% 218.26% 106.09% 100.00%
P/EPS 21.01 18.18 13.32 8.36 11.09 6.33 6.37 21.98%
  YoY % 15.57% 36.49% 59.33% -24.62% 75.20% -0.63% -
  Horiz. % 329.83% 285.40% 209.11% 131.24% 174.10% 99.37% 100.00%
EY 4.76 5.50 7.51 11.96 9.02 15.81 15.69 -18.01%
  YoY % -13.45% -26.76% -37.21% 32.59% -42.95% 0.76% -
  Horiz. % 30.34% 35.05% 47.86% 76.23% 57.49% 100.76% 100.00%
DY 0.00 0.00 0.00 0.00 1.54 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.80 0.59 0.53 0.50 0.65 0.33 0.33 15.89%
  YoY % 35.59% 11.32% 6.00% -23.08% 96.97% 0.00% -
  Horiz. % 242.42% 178.79% 160.61% 151.52% 196.97% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 23/02/17 29/02/16 26/02/15 28/02/14 26/02/13 29/02/12 -
Price 1.2500 1.3700 0.7900 0.9200 1.0700 0.5700 0.4700 -
P/RPS 2.84 4.33 2.38 2.19 2.75 1.48 1.23 14.95%
  YoY % -34.41% 81.93% 8.68% -20.36% 85.81% 20.33% -
  Horiz. % 230.89% 352.03% 193.50% 178.05% 223.58% 120.33% 100.00%
P/EPS 18.76 24.91 12.10 9.61 12.17 7.67 6.81 18.38%
  YoY % -24.69% 105.87% 25.91% -21.04% 58.67% 12.63% -
  Horiz. % 275.48% 365.79% 177.68% 141.12% 178.71% 112.63% 100.00%
EY 5.33 4.01 8.27 10.40 8.21 13.04 14.69 -15.53%
  YoY % 32.92% -51.51% -20.48% 26.67% -37.04% -11.23% -
  Horiz. % 36.28% 27.30% 56.30% 70.80% 55.89% 88.77% 100.00%
DY 0.00 0.00 0.00 0.00 1.40 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.71 0.81 0.48 0.58 0.71 0.40 0.35 12.50%
  YoY % -12.35% 68.75% -17.24% -18.31% 77.50% 14.29% -
  Horiz. % 202.86% 231.43% 137.14% 165.71% 202.86% 114.29% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers