Highlights

[AMVERTON] YoY Annualized Quarter Result on 2017-09-30 [#3]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 22-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     38.07%    YoY -     -10.92%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 80,996 130,472 142,376 110,285 118,598 151,940 128,525 -7.40%
  YoY % -37.92% -8.36% 29.10% -7.01% -21.94% 18.22% -
  Horiz. % 63.02% 101.51% 110.78% 85.81% 92.28% 118.22% 100.00%
PBT 7,728 43,225 26,088 28,809 28,225 43,782 37,168 -23.02%
  YoY % -82.12% 65.69% -9.45% 2.07% -35.53% 17.80% -
  Horiz. % 20.79% 116.30% 70.19% 77.51% 75.94% 117.80% 100.00%
Tax -3,318 -11,852 -6,472 -7,226 -7,641 -9,892 -10,006 -16.80%
  YoY % 72.00% -83.13% 10.44% 5.43% 22.75% 1.15% -
  Horiz. % 33.16% 118.44% 64.68% 72.22% 76.36% 98.85% 100.00%
NP 4,409 31,373 19,616 21,582 20,584 33,890 27,161 -26.13%
  YoY % -85.95% 59.94% -9.11% 4.85% -39.26% 24.78% -
  Horiz. % 16.23% 115.51% 72.22% 79.46% 75.78% 124.78% 100.00%
NP to SH 3,869 30,882 18,509 20,777 19,201 30,577 25,776 -27.09%
  YoY % -87.47% 66.85% -10.92% 8.21% -37.20% 18.63% -
  Horiz. % 15.01% 119.81% 71.81% 80.61% 74.49% 118.63% 100.00%
Tax Rate 42.94 % 27.42 % 24.81 % 25.08 % 27.07 % 22.59 % 26.92 % 8.09%
  YoY % 56.60% 10.52% -1.08% -7.35% 19.83% -16.08% -
  Horiz. % 159.51% 101.86% 92.16% 93.16% 100.56% 83.92% 100.00%
Total Cost 76,586 99,098 122,760 88,702 98,014 118,049 101,364 -4.56%
  YoY % -22.72% -19.27% 38.39% -9.50% -16.97% 16.46% -
  Horiz. % 75.56% 97.77% 121.11% 87.51% 96.70% 116.46% 100.00%
Net Worth 719,176 660,765 631,560 613,307 587,753 565,849 536,644 5.00%
  YoY % 8.84% 4.62% 2.98% 4.35% 3.87% 5.44% -
  Horiz. % 134.01% 123.13% 117.69% 114.29% 109.52% 105.44% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 719,176 660,765 631,560 613,307 587,753 565,849 536,644 5.00%
  YoY % 8.84% 4.62% 2.98% 4.35% 3.87% 5.44% -
  Horiz. % 134.01% 123.13% 117.69% 114.29% 109.52% 105.44% 100.00%
NOSH 365,064 365,064 365,064 365,064 365,064 365,064 365,064 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 5.44 % 24.05 % 13.78 % 19.57 % 17.36 % 22.31 % 21.13 % -20.23%
  YoY % -77.38% 74.53% -29.59% 12.73% -22.19% 5.58% -
  Horiz. % 25.75% 113.82% 65.22% 92.62% 82.16% 105.58% 100.00%
ROE 0.54 % 4.67 % 2.93 % 3.39 % 3.27 % 5.40 % 4.80 % -30.51%
  YoY % -88.44% 59.39% -13.57% 3.67% -39.44% 12.50% -
  Horiz. % 11.25% 97.29% 61.04% 70.62% 68.12% 112.50% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 22.19 35.74 39.00 30.21 32.49 41.62 35.21 -7.40%
  YoY % -37.91% -8.36% 29.10% -7.02% -21.94% 18.21% -
  Horiz. % 63.02% 101.51% 110.76% 85.80% 92.27% 118.21% 100.00%
EPS 1.05 8.45 5.07 5.69 5.25 8.37 7.07 -27.22%
  YoY % -87.57% 66.67% -10.90% 8.38% -37.28% 18.39% -
  Horiz. % 14.85% 119.52% 71.71% 80.48% 74.26% 118.39% 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 1.9700 1.8100 1.7300 1.6800 1.6100 1.5500 1.4700 5.00%
  YoY % 8.84% 4.62% 2.98% 4.35% 3.87% 5.44% -
  Horiz. % 134.01% 123.13% 117.69% 114.29% 109.52% 105.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 22.19 35.74 39.00 30.21 32.49 41.62 35.21 -7.40%
  YoY % -37.91% -8.36% 29.10% -7.02% -21.94% 18.21% -
  Horiz. % 63.02% 101.51% 110.76% 85.80% 92.27% 118.21% 100.00%
EPS 1.05 8.45 5.07 5.69 5.25 8.37 7.07 -27.22%
  YoY % -87.57% 66.67% -10.90% 8.38% -37.28% 18.39% -
  Horiz. % 14.85% 119.52% 71.71% 80.48% 74.26% 118.39% 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 1.9700 1.8100 1.7300 1.6800 1.6100 1.5500 1.4700 5.00%
  YoY % 8.84% 4.62% 2.98% 4.35% 3.87% 5.44% -
  Horiz. % 134.01% 123.13% 117.69% 114.29% 109.52% 105.44% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.0200 1.1000 1.2800 1.0500 0.8700 1.2900 0.9500 -
P/RPS 4.60 3.08 3.28 3.48 2.68 3.10 2.70 9.28%
  YoY % 49.35% -6.10% -5.75% 29.85% -13.55% 14.81% -
  Horiz. % 170.37% 114.07% 121.48% 128.89% 99.26% 114.81% 100.00%
P/EPS 96.24 13.00 25.25 18.45 16.54 15.40 13.45 38.80%
  YoY % 640.31% -48.51% 36.86% 11.55% 7.40% 14.50% -
  Horiz. % 715.54% 96.65% 187.73% 137.17% 122.97% 114.50% 100.00%
EY 1.04 7.69 3.96 5.42 6.05 6.49 7.43 -27.93%
  YoY % -86.48% 94.19% -26.94% -10.41% -6.78% -12.65% -
  Horiz. % 14.00% 103.50% 53.30% 72.95% 81.43% 87.35% 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 0.52 0.61 0.74 0.63 0.54 0.83 0.65 -3.65%
  YoY % -14.75% -17.57% 17.46% 16.67% -34.94% 27.69% -
  Horiz. % 80.00% 93.85% 113.85% 96.92% 83.08% 127.69% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 22/11/19 22/11/18 22/11/17 23/11/16 25/11/15 27/11/14 27/11/13 -
Price 1.0500 0.9700 1.3200 1.0400 0.8800 1.0300 0.9300 -
P/RPS 4.73 2.71 3.38 3.44 2.71 2.47 2.64 10.20%
  YoY % 74.54% -19.82% -1.74% 26.94% 9.72% -6.44% -
  Horiz. % 179.17% 102.65% 128.03% 130.30% 102.65% 93.56% 100.00%
P/EPS 99.07 11.47 26.03 18.27 16.73 12.30 13.17 39.96%
  YoY % 763.73% -55.94% 42.47% 9.21% 36.02% -6.61% -
  Horiz. % 752.24% 87.09% 197.65% 138.72% 127.03% 93.39% 100.00%
EY 1.01 8.72 3.84 5.47 5.98 8.13 7.59 -28.54%
  YoY % -88.42% 127.08% -29.80% -8.53% -26.45% 7.11% -
  Horiz. % 13.31% 114.89% 50.59% 72.07% 78.79% 107.11% 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 0.53 0.54 0.76 0.62 0.55 0.66 0.63 -2.84%
  YoY % -1.85% -28.95% 22.58% 12.73% -16.67% 4.76% -
  Horiz. % 84.13% 85.71% 120.63% 98.41% 87.30% 104.76% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

339  425  613  1070 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IRIS 0.295-0.01 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 KGROUP-OR 0.005-0.005 
 MLAB 0.0250.00 
 DSONIC-WA 0.260.00 
 ESCERAM 0.755+0.025 
 QES 0.315+0.015 
 SENDAI-WA 0.10+0.095 
 HIAPTEK 0.21+0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS