Highlights

[AMVERTON] YoY Annual (Unaudited) Result on 2017-12-31 [#4]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 27-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend YoY -     21.20%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 82,530 119,159 160,709 115,329 121,418 153,712 141,791 -8.62%
  YoY % -30.74% -25.85% 39.35% -5.01% -21.01% 8.41% -
  Horiz. % 58.21% 84.04% 113.34% 81.34% 85.63% 108.41% 100.00%
PBT 9,415 94,945 33,038 28,024 30,627 52,360 45,475 -23.08%
  YoY % -90.08% 187.38% 17.89% -8.50% -41.51% 15.14% -
  Horiz. % 20.70% 208.79% 72.65% 61.63% 67.35% 115.14% 100.00%
Tax -3,652 -18,868 -7,234 -6,623 -4,606 -13,037 -12,375 -18.40%
  YoY % 80.64% -160.82% -9.23% -43.79% 64.67% -5.35% -
  Horiz. % 29.51% 152.47% 58.46% 53.52% 37.22% 105.35% 100.00%
NP 5,763 76,077 25,804 21,401 26,021 39,323 33,100 -25.26%
  YoY % -92.42% 194.83% 20.57% -17.75% -33.83% 18.80% -
  Horiz. % 17.41% 229.84% 77.96% 64.66% 78.61% 118.80% 100.00%
NP to SH 5,077 75,463 24,323 20,069 23,851 34,948 32,079 -26.44%
  YoY % -93.27% 210.25% 21.20% -15.86% -31.75% 8.94% -
  Horiz. % 15.83% 235.24% 75.82% 62.56% 74.35% 108.94% 100.00%
Tax Rate 38.79 % 19.87 % 21.90 % 23.63 % 15.04 % 24.90 % 27.21 % 6.08%
  YoY % 95.22% -9.27% -7.32% 57.11% -39.60% -8.49% -
  Horiz. % 142.56% 73.02% 80.49% 86.84% 55.27% 91.51% 100.00%
Total Cost 76,767 43,082 134,905 93,928 95,397 114,389 108,691 -5.63%
  YoY % 78.19% -68.06% 43.63% -1.54% -16.60% 5.24% -
  Horiz. % 70.63% 39.64% 124.12% 86.42% 87.77% 105.24% 100.00%
Net Worth 719,176 715,525 642,512 616,665 599,014 580,640 547,423 4.65%
  YoY % 0.51% 11.36% 4.19% 2.95% 3.16% 6.07% -
  Horiz. % 131.37% 130.71% 117.37% 112.65% 109.42% 106.07% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 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% 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% 0.00% 0.00% 100.00%
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 719,176 715,525 642,512 616,665 599,014 580,640 547,423 4.65%
  YoY % 0.51% 11.36% 4.19% 2.95% 3.16% 6.07% -
  Horiz. % 131.37% 130.71% 117.37% 112.65% 109.42% 106.07% 100.00%
NOSH 365,064 365,064 365,064 364,890 365,252 365,182 364,948 0.01%
  YoY % 0.00% 0.00% 0.05% -0.10% 0.02% 0.06% -
  Horiz. % 100.03% 100.03% 100.03% 99.98% 100.08% 100.06% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 6.98 % 63.84 % 16.06 % 18.56 % 21.43 % 25.58 % 23.34 % -18.22%
  YoY % -89.07% 297.51% -13.47% -13.39% -16.22% 9.60% -
  Horiz. % 29.91% 273.52% 68.81% 79.52% 91.82% 109.60% 100.00%
ROE 0.71 % 10.55 % 3.79 % 3.25 % 3.98 % 6.02 % 5.86 % -29.64%
  YoY % -93.27% 178.36% 16.62% -18.34% -33.89% 2.73% -
  Horiz. % 12.12% 180.03% 64.68% 55.46% 67.92% 102.73% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 22.61 32.64 44.02 31.61 33.24 42.09 38.85 -8.62%
  YoY % -30.73% -25.85% 39.26% -4.90% -21.03% 8.34% -
  Horiz. % 58.20% 84.02% 113.31% 81.36% 85.56% 108.34% 100.00%
EPS 1.39 20.67 6.66 5.50 6.53 9.57 8.79 -26.45%
  YoY % -93.28% 210.36% 21.09% -15.77% -31.77% 8.87% -
  Horiz. % 15.81% 235.15% 75.77% 62.57% 74.29% 108.87% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.9700 1.9600 1.7600 1.6900 1.6400 1.5900 1.5000 4.65%
  YoY % 0.51% 11.36% 4.14% 3.05% 3.14% 6.00% -
  Horiz. % 131.33% 130.67% 117.33% 112.67% 109.33% 106.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 22.61 32.64 44.02 31.59 33.26 42.11 38.84 -8.62%
  YoY % -30.73% -25.85% 39.35% -5.02% -21.02% 8.42% -
  Horiz. % 58.21% 84.04% 113.34% 81.33% 85.63% 108.42% 100.00%
EPS 1.39 20.67 6.66 5.50 6.53 9.57 8.79 -26.45%
  YoY % -93.28% 210.36% 21.09% -15.77% -31.77% 8.87% -
  Horiz. % 15.81% 235.15% 75.77% 62.57% 74.29% 108.87% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.9700 1.9600 1.7600 1.6892 1.6408 1.5905 1.4995 4.65%
  YoY % 0.51% 11.36% 4.19% 2.95% 3.16% 6.07% -
  Horiz. % 131.38% 130.71% 117.37% 112.65% 109.42% 106.07% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.2000 0.9200 1.4000 1.0000 0.8700 0.8000 0.9750 -
P/RPS 5.31 2.82 3.18 3.16 2.62 1.90 2.51 13.30%
  YoY % 88.30% -11.32% 0.63% 20.61% 37.89% -24.30% -
  Horiz. % 211.55% 112.35% 126.69% 125.90% 104.38% 75.70% 100.00%
P/EPS 86.29 4.45 21.01 18.18 13.32 8.36 11.09 40.75%
  YoY % 1,839.10% -78.82% 15.57% 36.49% 59.33% -24.62% -
  Horiz. % 778.09% 40.13% 189.45% 163.93% 120.11% 75.38% 100.00%
EY 1.16 22.47 4.76 5.50 7.51 11.96 9.02 -28.94%
  YoY % -94.84% 372.06% -13.45% -26.76% -37.21% 32.59% -
  Horiz. % 12.86% 249.11% 52.77% 60.98% 83.26% 132.59% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.54 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.61 0.47 0.80 0.59 0.53 0.50 0.65 -1.05%
  YoY % 29.79% -41.25% 35.59% 11.32% 6.00% -23.08% -
  Horiz. % 93.85% 72.31% 123.08% 90.77% 81.54% 76.92% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 26/02/19 27/02/18 23/02/17 29/02/16 26/02/15 28/02/14 -
Price 1.2100 1.0000 1.2500 1.3700 0.7900 0.9200 1.0700 -
P/RPS 5.35 3.06 2.84 4.33 2.38 2.19 2.75 11.72%
  YoY % 74.84% 7.75% -34.41% 81.93% 8.68% -20.36% -
  Horiz. % 194.55% 111.27% 103.27% 157.45% 86.55% 79.64% 100.00%
P/EPS 87.01 4.84 18.76 24.91 12.10 9.61 12.17 38.78%
  YoY % 1,697.73% -74.20% -24.69% 105.87% 25.91% -21.04% -
  Horiz. % 714.95% 39.77% 154.15% 204.68% 99.42% 78.96% 100.00%
EY 1.15 20.67 5.33 4.01 8.27 10.40 8.21 -27.92%
  YoY % -94.44% 287.80% 32.92% -51.51% -20.48% 26.67% -
  Horiz. % 14.01% 251.77% 64.92% 48.84% 100.73% 126.67% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.40 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.61 0.51 0.71 0.81 0.48 0.58 0.71 -2.50%
  YoY % 19.61% -28.17% -12.35% 68.75% -17.24% -18.31% -
  Horiz. % 85.92% 71.83% 100.00% 114.08% 67.61% 81.69% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

360  744  441  434 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BORNOIL 0.075+0.025 
 TRIVE 0.02+0.01 
 EDUSPEC 0.025+0.01 
 NETX 0.0150.00 
 PHB 0.04+0.005 
 XOX 0.29+0.02 
 XDL 0.085+0.015 
 ORION 0.135+0.045 
 NICE 0.40+0.17 
 PHB-WB 0.0250.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers