Highlights

[AMVERTON] YoY Annualized Quarter Result on 2019-06-30 [#2]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 29-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     45.23%    YoY -     -65.85%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 86,880 123,852 121,438 103,246 108,734 134,798 119,708 -5.20%
  YoY % -29.85% 1.99% 17.62% -5.05% -19.34% 12.61% -
  Horiz. % 72.58% 103.46% 101.45% 86.25% 90.83% 112.61% 100.00%
PBT 9,288 22,410 19,730 21,658 22,142 31,176 25,108 -15.27%
  YoY % -58.55% 13.58% -8.90% -2.19% -28.98% 24.17% -
  Horiz. % 36.99% 89.25% 78.58% 86.26% 88.19% 124.17% 100.00%
Tax -3,548 -5,586 -5,102 -5,884 -6,470 -6,706 -5,920 -8.18%
  YoY % 36.48% -9.49% 13.29% 9.06% 3.52% -13.28% -
  Horiz. % 59.93% 94.36% 86.18% 99.39% 109.29% 113.28% 100.00%
NP 5,740 16,824 14,628 15,774 15,672 24,470 19,188 -18.21%
  YoY % -65.88% 15.01% -7.27% 0.65% -35.95% 27.53% -
  Horiz. % 29.91% 87.68% 76.24% 82.21% 81.68% 127.53% 100.00%
NP to SH 5,298 15,516 13,406 14,698 13,974 22,772 17,824 -18.30%
  YoY % -65.85% 15.74% -8.79% 5.18% -38.64% 27.76% -
  Horiz. % 29.72% 87.05% 75.21% 82.46% 78.40% 127.76% 100.00%
Tax Rate 38.20 % 24.93 % 25.86 % 27.17 % 29.22 % 21.51 % 23.58 % 8.37%
  YoY % 53.23% -3.60% -4.82% -7.02% 35.84% -8.78% -
  Horiz. % 162.00% 105.73% 109.67% 115.22% 123.92% 91.22% 100.00%
Total Cost 81,140 107,028 106,810 87,472 93,062 110,328 100,520 -3.51%
  YoY % -24.19% 0.20% 22.11% -6.01% -15.65% 9.76% -
  Horiz. % 80.72% 106.47% 106.26% 87.02% 92.58% 109.76% 100.00%
Net Worth 715,525 646,163 624,259 606,006 581,640 562,001 525,954 5.26%
  YoY % 10.73% 3.51% 3.01% 4.19% 3.49% 6.85% -
  Horiz. % 136.04% 122.86% 118.69% 115.22% 110.59% 106.85% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 715,525 646,163 624,259 606,006 581,640 562,001 525,954 5.26%
  YoY % 10.73% 3.51% 3.01% 4.19% 3.49% 6.85% -
  Horiz. % 136.04% 122.86% 118.69% 115.22% 110.59% 106.85% 100.00%
NOSH 365,064 365,064 365,064 365,064 365,811 364,935 365,245 -0.01%
  YoY % 0.00% 0.00% 0.00% -0.20% 0.24% -0.08% -
  Horiz. % 99.95% 99.95% 99.95% 99.95% 100.15% 99.92% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 6.61 % 13.58 % 12.05 % 15.28 % 14.41 % 18.15 % 16.03 % -13.72%
  YoY % -51.33% 12.70% -21.14% 6.04% -20.61% 13.23% -
  Horiz. % 41.24% 84.72% 75.17% 95.32% 89.89% 113.23% 100.00%
ROE 0.74 % 2.40 % 2.15 % 2.43 % 2.40 % 4.05 % 3.39 % -22.40%
  YoY % -69.17% 11.63% -11.52% 1.25% -40.74% 19.47% -
  Horiz. % 21.83% 70.80% 63.42% 71.68% 70.80% 119.47% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 23.80 33.93 33.26 28.28 29.72 36.94 32.77 -5.19%
  YoY % -29.86% 2.01% 17.61% -4.85% -19.55% 12.73% -
  Horiz. % 72.63% 103.54% 101.50% 86.30% 90.69% 112.73% 100.00%
EPS 1.46 4.26 3.68 4.02 3.82 6.24 4.88 -18.21%
  YoY % -65.73% 15.76% -8.46% 5.24% -38.78% 27.87% -
  Horiz. % 29.92% 87.30% 75.41% 82.38% 78.28% 127.87% 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 1.9600 1.7700 1.7100 1.6600 1.5900 1.5400 1.4400 5.27%
  YoY % 10.73% 3.51% 3.01% 4.40% 3.25% 6.94% -
  Horiz. % 136.11% 122.92% 118.75% 115.28% 110.42% 106.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 23.80 33.93 33.26 28.28 29.78 36.92 32.79 -5.20%
  YoY % -29.86% 2.01% 17.61% -5.04% -19.34% 12.60% -
  Horiz. % 72.58% 103.48% 101.43% 86.25% 90.82% 112.60% 100.00%
EPS 1.46 4.26 3.68 4.02 3.83 6.24 4.88 -18.21%
  YoY % -65.73% 15.76% -8.46% 4.96% -38.62% 27.87% -
  Horiz. % 29.92% 87.30% 75.41% 82.38% 78.48% 127.87% 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 1.9600 1.7700 1.7100 1.6600 1.5933 1.5395 1.4407 5.26%
  YoY % 10.73% 3.51% 3.01% 4.19% 3.49% 6.86% -
  Horiz. % 136.04% 122.86% 118.69% 115.22% 110.59% 106.86% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 1.0800 0.9500 1.5900 0.9900 0.9100 1.3800 1.0200 -
P/RPS 4.54 2.80 4.78 3.50 3.06 3.74 3.11 6.51%
  YoY % 62.14% -41.42% 36.57% 14.38% -18.18% 20.26% -
  Horiz. % 145.98% 90.03% 153.70% 112.54% 98.39% 120.26% 100.00%
P/EPS 74.42 22.35 43.30 24.59 23.82 22.12 20.90 23.56%
  YoY % 232.98% -48.38% 76.09% 3.23% 7.69% 5.84% -
  Horiz. % 356.08% 106.94% 207.18% 117.66% 113.97% 105.84% 100.00%
EY 1.34 4.47 2.31 4.07 4.20 4.52 4.78 -19.09%
  YoY % -70.02% 93.51% -43.24% -3.10% -7.08% -5.44% -
  Horiz. % 28.03% 93.51% 48.33% 85.15% 87.87% 94.56% 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 0.55 0.54 0.93 0.60 0.57 0.90 0.71 -4.16%
  YoY % 1.85% -41.94% 55.00% 5.26% -36.67% 26.76% -
  Horiz. % 77.46% 76.06% 130.99% 84.51% 80.28% 126.76% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 29/08/19 23/08/18 25/08/17 25/08/16 26/08/15 28/08/14 28/08/13 -
Price 1.1000 1.0800 1.4200 1.0000 0.8150 1.3300 0.9050 -
P/RPS 4.62 3.18 4.27 3.54 2.74 3.60 2.76 8.96%
  YoY % 45.28% -25.53% 20.62% 29.20% -23.89% 30.43% -
  Horiz. % 167.39% 115.22% 154.71% 128.26% 99.28% 130.43% 100.00%
P/EPS 75.80 25.41 38.67 24.84 21.34 21.31 18.55 26.43%
  YoY % 198.31% -34.29% 55.68% 16.40% 0.14% 14.88% -
  Horiz. % 408.63% 136.98% 208.46% 133.91% 115.04% 114.88% 100.00%
EY 1.32 3.94 2.59 4.03 4.69 4.69 5.39 -20.89%
  YoY % -66.50% 52.12% -35.73% -14.07% 0.00% -12.99% -
  Horiz. % 24.49% 73.10% 48.05% 74.77% 87.01% 87.01% 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 0.56 0.61 0.83 0.60 0.51 0.86 0.63 -1.94%
  YoY % -8.20% -26.51% 38.33% 17.65% -40.70% 36.51% -
  Horiz. % 88.89% 96.83% 131.75% 95.24% 80.95% 136.51% 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