Highlights

[AMVERTON] YoY Annualized Quarter Result on 2013-06-30 [#2]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 28-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     34.34%    YoY -     -4.89%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 103,246 108,734 134,798 119,708 129,194 115,354 142,514 -5.23%
  YoY % -5.05% -19.34% 12.61% -7.34% 12.00% -19.06% -
  Horiz. % 72.45% 76.30% 94.59% 84.00% 90.65% 80.94% 100.00%
PBT 21,658 22,142 31,176 25,108 27,698 28,734 13,974 7.57%
  YoY % -2.19% -28.98% 24.17% -9.35% -3.61% 105.62% -
  Horiz. % 154.99% 158.45% 223.10% 179.68% 198.21% 205.62% 100.00%
Tax -5,884 -6,470 -6,706 -5,920 -7,100 -2,934 -3,602 8.51%
  YoY % 9.06% 3.52% -13.28% 16.62% -141.99% 18.55% -
  Horiz. % 163.35% 179.62% 186.17% 164.35% 197.11% 81.45% 100.00%
NP 15,774 15,672 24,470 19,188 20,598 25,800 10,372 7.23%
  YoY % 0.65% -35.95% 27.53% -6.85% -20.16% 148.75% -
  Horiz. % 152.08% 151.10% 235.92% 185.00% 198.59% 248.75% 100.00%
NP to SH 14,698 13,974 22,772 17,824 18,740 23,728 9,398 7.73%
  YoY % 5.18% -38.64% 27.76% -4.89% -21.02% 152.48% -
  Horiz. % 156.39% 148.69% 242.31% 189.66% 199.40% 252.48% 100.00%
Tax Rate 27.17 % 29.22 % 21.51 % 23.58 % 25.63 % 10.21 % 25.78 % 0.88%
  YoY % -7.02% 35.84% -8.78% -8.00% 151.03% -60.40% -
  Horiz. % 105.39% 113.34% 83.44% 91.47% 99.42% 39.60% 100.00%
Total Cost 87,472 93,062 110,328 100,520 108,596 89,554 132,142 -6.64%
  YoY % -6.01% -15.65% 9.76% -7.44% 21.26% -32.23% -
  Horiz. % 66.20% 70.43% 83.49% 76.07% 82.18% 67.77% 100.00%
Net Worth 606,006 581,640 562,001 525,954 499,490 489,161 458,972 4.74%
  YoY % 4.19% 3.49% 6.85% 5.30% 2.11% 6.58% -
  Horiz. % 132.04% 126.73% 122.45% 114.59% 108.83% 106.58% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 606,006 581,640 562,001 525,954 499,490 489,161 458,972 4.74%
  YoY % 4.19% 3.49% 6.85% 5.30% 2.11% 6.58% -
  Horiz. % 132.04% 126.73% 122.45% 114.59% 108.83% 106.58% 100.00%
NOSH 365,064 365,811 364,935 365,245 364,591 365,046 364,263 0.04%
  YoY % -0.20% 0.24% -0.08% 0.18% -0.12% 0.21% -
  Horiz. % 100.22% 100.42% 100.18% 100.27% 100.09% 100.21% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 15.28 % 14.41 % 18.15 % 16.03 % 15.94 % 22.37 % 7.28 % 13.14%
  YoY % 6.04% -20.61% 13.23% 0.56% -28.74% 207.28% -
  Horiz. % 209.89% 197.94% 249.31% 220.19% 218.96% 307.28% 100.00%
ROE 2.43 % 2.40 % 4.05 % 3.39 % 3.75 % 4.85 % 2.05 % 2.87%
  YoY % 1.25% -40.74% 19.47% -9.60% -22.68% 136.59% -
  Horiz. % 118.54% 117.07% 197.56% 165.37% 182.93% 236.59% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 28.28 29.72 36.94 32.77 35.44 31.60 39.12 -5.26%
  YoY % -4.85% -19.55% 12.73% -7.53% 12.15% -19.22% -
  Horiz. % 72.29% 75.97% 94.43% 83.77% 90.59% 80.78% 100.00%
EPS 4.02 3.82 6.24 4.88 5.14 6.50 2.58 7.66%
  YoY % 5.24% -38.78% 27.87% -5.06% -20.92% 151.94% -
  Horiz. % 155.81% 148.06% 241.86% 189.15% 199.22% 251.94% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.6600 1.5900 1.5400 1.4400 1.3700 1.3400 1.2600 4.70%
  YoY % 4.40% 3.25% 6.94% 5.11% 2.24% 6.35% -
  Horiz. % 131.75% 126.19% 122.22% 114.29% 108.73% 106.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 28.28 29.78 36.92 32.79 35.39 31.60 39.04 -5.23%
  YoY % -5.04% -19.34% 12.60% -7.35% 11.99% -19.06% -
  Horiz. % 72.44% 76.28% 94.57% 83.99% 90.65% 80.94% 100.00%
EPS 4.02 3.83 6.24 4.88 5.13 6.50 2.57 7.73%
  YoY % 4.96% -38.62% 27.87% -4.87% -21.08% 152.92% -
  Horiz. % 156.42% 149.03% 242.80% 189.88% 199.61% 252.92% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.6600 1.5933 1.5395 1.4407 1.3682 1.3399 1.2572 4.74%
  YoY % 4.19% 3.49% 6.86% 5.30% 2.11% 6.58% -
  Horiz. % 132.04% 126.73% 122.45% 114.60% 108.83% 106.58% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.9900 0.9100 1.3800 1.0200 0.4200 0.4700 0.6000 -
P/RPS 3.50 3.06 3.74 3.11 1.19 1.49 1.53 14.77%
  YoY % 14.38% -18.18% 20.26% 161.34% -20.13% -2.61% -
  Horiz. % 228.76% 200.00% 244.44% 203.27% 77.78% 97.39% 100.00%
P/EPS 24.59 23.82 22.12 20.90 8.17 7.23 23.26 0.93%
  YoY % 3.23% 7.69% 5.84% 155.81% 13.00% -68.92% -
  Horiz. % 105.72% 102.41% 95.10% 89.85% 35.12% 31.08% 100.00%
EY 4.07 4.20 4.52 4.78 12.24 13.83 4.30 -0.91%
  YoY % -3.10% -7.08% -5.44% -60.95% -11.50% 221.63% -
  Horiz. % 94.65% 97.67% 105.12% 111.16% 284.65% 321.63% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.60 0.57 0.90 0.71 0.31 0.35 0.48 3.79%
  YoY % 5.26% -36.67% 26.76% 129.03% -11.43% -27.08% -
  Horiz. % 125.00% 118.75% 187.50% 147.92% 64.58% 72.92% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 26/08/15 28/08/14 28/08/13 29/08/12 23/08/11 26/08/10 -
Price 1.0000 0.8150 1.3300 0.9050 0.5200 0.4900 0.4900 -
P/RPS 3.54 2.74 3.60 2.76 1.47 1.55 1.25 18.93%
  YoY % 29.20% -23.89% 30.43% 87.76% -5.16% 24.00% -
  Horiz. % 283.20% 219.20% 288.00% 220.80% 117.60% 124.00% 100.00%
P/EPS 24.84 21.34 21.31 18.55 10.12 7.54 18.99 4.57%
  YoY % 16.40% 0.14% 14.88% 83.30% 34.22% -60.29% -
  Horiz. % 130.81% 112.37% 112.22% 97.68% 53.29% 39.71% 100.00%
EY 4.03 4.69 4.69 5.39 9.88 13.27 5.27 -4.37%
  YoY % -14.07% 0.00% -12.99% -45.45% -25.55% 151.80% -
  Horiz. % 76.47% 88.99% 88.99% 102.28% 187.48% 251.80% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.60 0.51 0.86 0.63 0.38 0.37 0.39 7.44%
  YoY % 17.65% -40.70% 36.51% 65.79% 2.70% -5.13% -
  Horiz. % 153.85% 130.77% 220.51% 161.54% 97.44% 94.87% 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.
 


 

263  431  556  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.395+0.095 
 SAPNRG 0.290.00 
 NETX 0.02-0.005 
 HSI-C7K 0.36-0.08 
 ARMADA 0.49-0.005 
 VELESTO 0.390.00 
 MTAG 0.625+0.005 
 HSI-C7J 0.12-0.03 
 PERDANA 0.46+0.03 
Partners & Brokers