Highlights

[AMVERTON] YoY Annualized Quarter Result on 2015-06-30 [#2]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 26-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -17.70%    YoY -     -38.64%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 123,852 121,438 103,246 108,734 134,798 119,708 129,194 -0.70%
  YoY % 1.99% 17.62% -5.05% -19.34% 12.61% -7.34% -
  Horiz. % 95.87% 94.00% 79.92% 84.16% 104.34% 92.66% 100.00%
PBT 22,410 19,730 21,658 22,142 31,176 25,108 27,698 -3.47%
  YoY % 13.58% -8.90% -2.19% -28.98% 24.17% -9.35% -
  Horiz. % 80.91% 71.23% 78.19% 79.94% 112.56% 90.65% 100.00%
Tax -5,586 -5,102 -5,884 -6,470 -6,706 -5,920 -7,100 -3.92%
  YoY % -9.49% 13.29% 9.06% 3.52% -13.28% 16.62% -
  Horiz. % 78.68% 71.86% 82.87% 91.13% 94.45% 83.38% 100.00%
NP 16,824 14,628 15,774 15,672 24,470 19,188 20,598 -3.32%
  YoY % 15.01% -7.27% 0.65% -35.95% 27.53% -6.85% -
  Horiz. % 81.68% 71.02% 76.58% 76.09% 118.80% 93.15% 100.00%
NP to SH 15,516 13,406 14,698 13,974 22,772 17,824 18,740 -3.10%
  YoY % 15.74% -8.79% 5.18% -38.64% 27.76% -4.89% -
  Horiz. % 82.80% 71.54% 78.43% 74.57% 121.52% 95.11% 100.00%
Tax Rate 24.93 % 25.86 % 27.17 % 29.22 % 21.51 % 23.58 % 25.63 % -0.46%
  YoY % -3.60% -4.82% -7.02% 35.84% -8.78% -8.00% -
  Horiz. % 97.27% 100.90% 106.01% 114.01% 83.93% 92.00% 100.00%
Total Cost 107,028 106,810 87,472 93,062 110,328 100,520 108,596 -0.24%
  YoY % 0.20% 22.11% -6.01% -15.65% 9.76% -7.44% -
  Horiz. % 98.56% 98.36% 80.55% 85.70% 101.59% 92.56% 100.00%
Net Worth 646,163 624,259 606,006 581,640 562,001 525,954 499,490 4.38%
  YoY % 3.51% 3.01% 4.19% 3.49% 6.85% 5.30% -
  Horiz. % 129.36% 124.98% 121.32% 116.45% 112.51% 105.30% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 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
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 646,163 624,259 606,006 581,640 562,001 525,954 499,490 4.38%
  YoY % 3.51% 3.01% 4.19% 3.49% 6.85% 5.30% -
  Horiz. % 129.36% 124.98% 121.32% 116.45% 112.51% 105.30% 100.00%
NOSH 365,064 365,064 365,064 365,811 364,935 365,245 364,591 0.02%
  YoY % 0.00% 0.00% -0.20% 0.24% -0.08% 0.18% -
  Horiz. % 100.13% 100.13% 100.13% 100.33% 100.09% 100.18% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 13.58 % 12.05 % 15.28 % 14.41 % 18.15 % 16.03 % 15.94 % -2.63%
  YoY % 12.70% -21.14% 6.04% -20.61% 13.23% 0.56% -
  Horiz. % 85.19% 75.60% 95.86% 90.40% 113.86% 100.56% 100.00%
ROE 2.40 % 2.15 % 2.43 % 2.40 % 4.05 % 3.39 % 3.75 % -7.17%
  YoY % 11.63% -11.52% 1.25% -40.74% 19.47% -9.60% -
  Horiz. % 64.00% 57.33% 64.80% 64.00% 108.00% 90.40% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 33.93 33.26 28.28 29.72 36.94 32.77 35.44 -0.72%
  YoY % 2.01% 17.61% -4.85% -19.55% 12.73% -7.53% -
  Horiz. % 95.74% 93.85% 79.80% 83.86% 104.23% 92.47% 100.00%
EPS 4.26 3.68 4.02 3.82 6.24 4.88 5.14 -3.08%
  YoY % 15.76% -8.46% 5.24% -38.78% 27.87% -5.06% -
  Horiz. % 82.88% 71.60% 78.21% 74.32% 121.40% 94.94% 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 1.7700 1.7100 1.6600 1.5900 1.5400 1.4400 1.3700 4.36%
  YoY % 3.51% 3.01% 4.40% 3.25% 6.94% 5.11% -
  Horiz. % 129.20% 124.82% 121.17% 116.06% 112.41% 105.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 33.93 33.26 28.28 29.78 36.92 32.79 35.39 -0.70%
  YoY % 2.01% 17.61% -5.04% -19.34% 12.60% -7.35% -
  Horiz. % 95.87% 93.98% 79.91% 84.15% 104.32% 92.65% 100.00%
EPS 4.26 3.68 4.02 3.83 6.24 4.88 5.13 -3.05%
  YoY % 15.76% -8.46% 4.96% -38.62% 27.87% -4.87% -
  Horiz. % 83.04% 71.73% 78.36% 74.66% 121.64% 95.13% 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 1.7700 1.7100 1.6600 1.5933 1.5395 1.4407 1.3682 4.38%
  YoY % 3.51% 3.01% 4.19% 3.49% 6.86% 5.30% -
  Horiz. % 129.37% 124.98% 121.33% 116.45% 112.52% 105.30% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.9500 1.5900 0.9900 0.9100 1.3800 1.0200 0.4200 -
P/RPS 2.80 4.78 3.50 3.06 3.74 3.11 1.19 15.32%
  YoY % -41.42% 36.57% 14.38% -18.18% 20.26% 161.34% -
  Horiz. % 235.29% 401.68% 294.12% 257.14% 314.29% 261.34% 100.00%
P/EPS 22.35 43.30 24.59 23.82 22.12 20.90 8.17 18.25%
  YoY % -48.38% 76.09% 3.23% 7.69% 5.84% 155.81% -
  Horiz. % 273.56% 529.99% 300.98% 291.55% 270.75% 255.81% 100.00%
EY 4.47 2.31 4.07 4.20 4.52 4.78 12.24 -15.45%
  YoY % 93.51% -43.24% -3.10% -7.08% -5.44% -60.95% -
  Horiz. % 36.52% 18.87% 33.25% 34.31% 36.93% 39.05% 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 0.54 0.93 0.60 0.57 0.90 0.71 0.31 9.69%
  YoY % -41.94% 55.00% 5.26% -36.67% 26.76% 129.03% -
  Horiz. % 174.19% 300.00% 193.55% 183.87% 290.32% 229.03% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 23/08/18 25/08/17 25/08/16 26/08/15 28/08/14 28/08/13 29/08/12 -
Price 1.0800 1.4200 1.0000 0.8150 1.3300 0.9050 0.5200 -
P/RPS 3.18 4.27 3.54 2.74 3.60 2.76 1.47 13.72%
  YoY % -25.53% 20.62% 29.20% -23.89% 30.43% 87.76% -
  Horiz. % 216.33% 290.48% 240.82% 186.39% 244.90% 187.76% 100.00%
P/EPS 25.41 38.67 24.84 21.34 21.31 18.55 10.12 16.58%
  YoY % -34.29% 55.68% 16.40% 0.14% 14.88% 83.30% -
  Horiz. % 251.09% 382.11% 245.45% 210.87% 210.57% 183.30% 100.00%
EY 3.94 2.59 4.03 4.69 4.69 5.39 9.88 -14.20%
  YoY % 52.12% -35.73% -14.07% 0.00% -12.99% -45.45% -
  Horiz. % 39.88% 26.21% 40.79% 47.47% 47.47% 54.55% 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 0.61 0.83 0.60 0.51 0.86 0.63 0.38 8.20%
  YoY % -26.51% 38.33% 17.65% -40.70% 36.51% 65.79% -
  Horiz. % 160.53% 218.42% 157.89% 134.21% 226.32% 165.79% 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.
 


 

413  296  522  772 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.455+0.01 
 PUC 0.0550.00 
 MTAG 0.51+0.025 
 SAPNRG 0.27-0.005 
 ARMADA 0.445+0.005 
 MYEG 1.26+0.01 
 GPACKET-WB 0.325+0.005 
 KNM-WB 0.185+0.005 
 HSI-C7F 0.335-0.035 
 HSI-H8B 0.205+0.02 
Partners & Brokers