Highlights

[AMVERTON] YoY Annualized Quarter Result on 2014-09-30 [#3]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 27-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     34.28%    YoY -     18.63%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 142,376 110,285 118,598 151,940 128,525 134,842 129,497 1.59%
  YoY % 29.10% -7.01% -21.94% 18.22% -4.68% 4.13% -
  Horiz. % 109.95% 85.16% 91.58% 117.33% 99.25% 104.13% 100.00%
PBT 26,088 28,809 28,225 43,782 37,168 32,598 28,612 -1.53%
  YoY % -9.45% 2.07% -35.53% 17.80% 14.02% 13.93% -
  Horiz. % 91.18% 100.69% 98.65% 153.02% 129.90% 113.93% 100.00%
Tax -6,472 -7,226 -7,641 -9,892 -10,006 -8,198 -4,276 7.15%
  YoY % 10.44% 5.43% 22.75% 1.15% -22.05% -91.74% -
  Horiz. % 151.36% 169.01% 178.70% 231.34% 234.02% 191.74% 100.00%
NP 19,616 21,582 20,584 33,890 27,161 24,400 24,336 -3.53%
  YoY % -9.11% 4.85% -39.26% 24.78% 11.32% 0.26% -
  Horiz. % 80.60% 88.69% 84.58% 139.26% 111.61% 100.26% 100.00%
NP to SH 18,509 20,777 19,201 30,577 25,776 22,726 22,417 -3.14%
  YoY % -10.92% 8.21% -37.20% 18.63% 13.42% 1.38% -
  Horiz. % 82.57% 92.68% 85.65% 136.40% 114.98% 101.38% 100.00%
Tax Rate 24.81 % 25.08 % 27.07 % 22.59 % 26.92 % 25.15 % 14.94 % 8.81%
  YoY % -1.08% -7.35% 19.83% -16.08% 7.04% 68.34% -
  Horiz. % 166.06% 167.87% 181.19% 151.20% 180.19% 168.34% 100.00%
Total Cost 122,760 88,702 98,014 118,049 101,364 110,442 105,161 2.61%
  YoY % 38.39% -9.50% -16.97% 16.46% -8.22% 5.02% -
  Horiz. % 116.73% 84.35% 93.20% 112.26% 96.39% 105.02% 100.00%
Net Worth 631,560 613,307 587,753 565,849 536,644 507,438 481,413 4.62%
  YoY % 2.98% 4.35% 3.87% 5.44% 5.76% 5.41% -
  Horiz. % 131.19% 127.40% 122.09% 117.54% 111.47% 105.41% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 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
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 631,560 613,307 587,753 565,849 536,644 507,438 481,413 4.62%
  YoY % 2.98% 4.35% 3.87% 5.44% 5.76% 5.41% -
  Horiz. % 131.19% 127.40% 122.09% 117.54% 111.47% 105.41% 100.00%
NOSH 365,064 365,064 365,064 365,064 365,064 365,064 364,707 0.02%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.10% -
  Horiz. % 100.10% 100.10% 100.10% 100.10% 100.10% 100.10% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 13.78 % 19.57 % 17.36 % 22.31 % 21.13 % 18.10 % 18.79 % -5.03%
  YoY % -29.59% 12.73% -22.19% 5.58% 16.74% -3.67% -
  Horiz. % 73.34% 104.15% 92.39% 118.73% 112.45% 96.33% 100.00%
ROE 2.93 % 3.39 % 3.27 % 5.40 % 4.80 % 4.48 % 4.66 % -7.44%
  YoY % -13.57% 3.67% -39.44% 12.50% 7.14% -3.86% -
  Horiz. % 62.88% 72.75% 70.17% 115.88% 103.00% 96.14% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 39.00 30.21 32.49 41.62 35.21 36.94 35.51 1.57%
  YoY % 29.10% -7.02% -21.94% 18.21% -4.68% 4.03% -
  Horiz. % 109.83% 85.07% 91.50% 117.21% 99.16% 104.03% 100.00%
EPS 5.07 5.69 5.25 8.37 7.07 6.23 6.15 -3.16%
  YoY % -10.90% 8.38% -37.28% 18.39% 13.48% 1.30% -
  Horiz. % 82.44% 92.52% 85.37% 136.10% 114.96% 101.30% 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 1.7300 1.6800 1.6100 1.5500 1.4700 1.3900 1.3200 4.61%
  YoY % 2.98% 4.35% 3.87% 5.44% 5.76% 5.30% -
  Horiz. % 131.06% 127.27% 121.97% 117.42% 111.36% 105.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 39.00 30.21 32.49 41.62 35.21 36.94 35.47 1.59%
  YoY % 29.10% -7.02% -21.94% 18.21% -4.68% 4.14% -
  Horiz. % 109.95% 85.17% 91.60% 117.34% 99.27% 104.14% 100.00%
EPS 5.07 5.69 5.25 8.37 7.07 6.23 6.14 -3.14%
  YoY % -10.90% 8.38% -37.28% 18.39% 13.48% 1.47% -
  Horiz. % 82.57% 92.67% 85.50% 136.32% 115.15% 101.47% 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 1.7300 1.6800 1.6100 1.5500 1.4700 1.3900 1.3187 4.62%
  YoY % 2.98% 4.35% 3.87% 5.44% 5.76% 5.41% -
  Horiz. % 131.19% 127.40% 122.09% 117.54% 111.47% 105.41% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.2800 1.0500 0.8700 1.2900 0.9500 0.4700 0.4350 -
P/RPS 3.28 3.48 2.68 3.10 2.70 1.27 1.23 17.74%
  YoY % -5.75% 29.85% -13.55% 14.81% 112.60% 3.25% -
  Horiz. % 266.67% 282.93% 217.89% 252.03% 219.51% 103.25% 100.00%
P/EPS 25.25 18.45 16.54 15.40 13.45 7.55 7.08 23.58%
  YoY % 36.86% 11.55% 7.40% 14.50% 78.15% 6.64% -
  Horiz. % 356.64% 260.59% 233.62% 217.51% 189.97% 106.64% 100.00%
EY 3.96 5.42 6.05 6.49 7.43 13.25 14.13 -19.09%
  YoY % -26.94% -10.41% -6.78% -12.65% -43.92% -6.23% -
  Horiz. % 28.03% 38.36% 42.82% 45.93% 52.58% 93.77% 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 0.74 0.63 0.54 0.83 0.65 0.34 0.33 14.39%
  YoY % 17.46% 16.67% -34.94% 27.69% 91.18% 3.03% -
  Horiz. % 224.24% 190.91% 163.64% 251.52% 196.97% 103.03% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 22/11/17 23/11/16 25/11/15 27/11/14 27/11/13 28/11/12 23/11/11 -
Price 1.3200 1.0400 0.8800 1.0300 0.9300 0.4900 0.4200 -
P/RPS 3.38 3.44 2.71 2.47 2.64 1.33 1.18 19.15%
  YoY % -1.74% 26.94% 9.72% -6.44% 98.50% 12.71% -
  Horiz. % 286.44% 291.53% 229.66% 209.32% 223.73% 112.71% 100.00%
P/EPS 26.03 18.27 16.73 12.30 13.17 7.87 6.83 24.96%
  YoY % 42.47% 9.21% 36.02% -6.61% 67.34% 15.23% -
  Horiz. % 381.11% 267.50% 244.95% 180.09% 192.83% 115.23% 100.00%
EY 3.84 5.47 5.98 8.13 7.59 12.70 14.63 -19.97%
  YoY % -29.80% -8.53% -26.45% 7.11% -40.24% -13.19% -
  Horiz. % 26.25% 37.39% 40.87% 55.57% 51.88% 86.81% 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 0.76 0.62 0.55 0.66 0.63 0.35 0.32 15.49%
  YoY % 22.58% 12.73% -16.67% 4.76% 80.00% 9.38% -
  Horiz. % 237.50% 193.75% 171.88% 206.25% 196.88% 109.38% 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.
 


 

338  386  529  765 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 ARMADA 0.515-0.03 
 NETX 0.020.00 
 EKOVEST 0.855+0.04 
 FINTEC 0.07-0.01 
 KNM 0.40-0.01 
 SEACERA 0.38-0.11 
 MYEG 1.21+0.04 
 ALAM-WA 0.07+0.005 
 IWCITY 0.95+0.045 
Partners & Brokers