Highlights

[AMVERTON] YoY Annualized Quarter Result on 2013-03-31 [#1]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 29-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -51.10%    YoY -     -26.89%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 100,640 111,032 121,344 106,864 130,028 117,804 135,160 -4.79%
  YoY % -9.36% -8.50% 13.55% -17.81% 10.38% -12.84% -
  Horiz. % 74.46% 82.15% 89.78% 79.06% 96.20% 87.16% 100.00%
PBT 22,740 25,944 25,272 20,176 26,084 20,212 14,840 7.37%
  YoY % -12.35% 2.66% 25.26% -22.65% 29.05% 36.20% -
  Horiz. % 153.23% 174.82% 170.30% 135.96% 175.77% 136.20% 100.00%
Tax -5,952 -7,368 -5,792 -5,580 -5,988 -4,844 -4,892 3.32%
  YoY % 19.22% -27.21% -3.80% 6.81% -23.62% 0.98% -
  Horiz. % 121.67% 150.61% 118.40% 114.06% 122.40% 99.02% 100.00%
NP 16,788 18,576 19,480 14,596 20,096 15,368 9,948 9.10%
  YoY % -9.63% -4.64% 33.46% -27.37% 30.77% 54.48% -
  Horiz. % 168.76% 186.73% 195.82% 146.72% 202.01% 154.48% 100.00%
NP to SH 15,664 16,980 17,708 13,268 18,148 13,144 8,940 9.79%
  YoY % -7.75% -4.11% 33.46% -26.89% 38.07% 47.02% -
  Horiz. % 175.21% 189.93% 198.08% 148.41% 203.00% 147.02% 100.00%
Tax Rate 26.17 % 28.40 % 22.92 % 27.66 % 22.96 % 23.97 % 32.96 % -3.77%
  YoY % -7.85% 23.91% -17.14% 20.47% -4.21% -27.28% -
  Horiz. % 79.40% 86.17% 69.54% 83.92% 69.66% 72.72% 100.00%
Total Cost 83,852 92,456 101,864 92,268 109,932 102,436 125,212 -6.46%
  YoY % -9.31% -9.24% 10.40% -16.07% 7.32% -18.19% -
  Horiz. % 66.97% 73.84% 81.35% 73.69% 87.80% 81.81% 100.00%
Net Worth 603,869 584,102 554,897 518,390 493,947 467,342 450,604 5.00%
  YoY % 3.38% 5.26% 7.04% 4.95% 5.69% 3.71% -
  Horiz. % 134.01% 129.63% 123.14% 115.04% 109.62% 103.71% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 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
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 603,869 584,102 554,897 518,390 493,947 467,342 450,604 5.00%
  YoY % 3.38% 5.26% 7.04% 4.95% 5.69% 3.71% -
  Horiz. % 134.01% 129.63% 123.14% 115.04% 109.62% 103.71% 100.00%
NOSH 365,981 365,064 365,064 365,064 365,887 365,111 360,483 0.25%
  YoY % 0.25% 0.00% 0.00% -0.22% 0.21% 1.28% -
  Horiz. % 101.53% 101.27% 101.27% 101.27% 101.50% 101.28% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 16.68 % 16.73 % 16.05 % 13.66 % 15.46 % 13.05 % 7.36 % 14.60%
  YoY % -0.30% 4.24% 17.50% -11.64% 18.47% 77.31% -
  Horiz. % 226.63% 227.31% 218.07% 185.60% 210.05% 177.31% 100.00%
ROE 2.59 % 2.91 % 3.19 % 2.56 % 3.67 % 2.81 % 1.98 % 4.57%
  YoY % -11.00% -8.78% 24.61% -30.25% 30.60% 41.92% -
  Horiz. % 130.81% 146.97% 161.11% 129.29% 185.35% 141.92% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 27.50 30.41 33.24 29.27 35.54 32.27 37.49 -5.03%
  YoY % -9.57% -8.51% 13.56% -17.64% 10.13% -13.92% -
  Horiz. % 73.35% 81.11% 88.66% 78.07% 94.80% 86.08% 100.00%
EPS 4.28 4.64 4.84 3.64 4.96 3.60 2.48 9.51%
  YoY % -7.76% -4.13% 32.97% -26.61% 37.78% 45.16% -
  Horiz. % 172.58% 187.10% 195.16% 146.77% 200.00% 145.16% 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 1.6500 1.6000 1.5200 1.4200 1.3500 1.2800 1.2500 4.73%
  YoY % 3.12% 5.26% 7.04% 5.19% 5.47% 2.40% -
  Horiz. % 132.00% 128.00% 121.60% 113.60% 108.00% 102.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 27.57 30.41 33.24 29.27 35.62 32.27 37.02 -4.79%
  YoY % -9.34% -8.51% 13.56% -17.83% 10.38% -12.83% -
  Horiz. % 74.47% 82.14% 89.79% 79.07% 96.22% 87.17% 100.00%
EPS 4.29 4.64 4.84 3.64 4.97 3.60 2.45 9.78%
  YoY % -7.54% -4.13% 32.97% -26.76% 38.06% 46.94% -
  Horiz. % 175.10% 189.39% 197.55% 148.57% 202.86% 146.94% 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 1.6541 1.6000 1.5200 1.4200 1.3530 1.2802 1.2343 5.00%
  YoY % 3.38% 5.26% 7.04% 4.95% 5.69% 3.72% -
  Horiz. % 134.01% 129.63% 123.15% 115.04% 109.62% 103.72% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.8200 1.1100 1.2200 0.5950 0.4500 0.4900 0.7000 -
P/RPS 2.98 3.65 3.67 2.03 1.27 1.52 1.87 8.07%
  YoY % -18.36% -0.54% 80.79% 59.84% -16.45% -18.72% -
  Horiz. % 159.36% 195.19% 196.26% 108.56% 67.91% 81.28% 100.00%
P/EPS 19.16 23.86 25.15 16.37 9.07 13.61 28.23 -6.25%
  YoY % -19.70% -5.13% 53.63% 80.49% -33.36% -51.79% -
  Horiz. % 67.87% 84.52% 89.09% 57.99% 32.13% 48.21% 100.00%
EY 5.22 4.19 3.98 6.11 11.02 7.35 3.54 6.68%
  YoY % 24.58% 5.28% -34.86% -44.56% 49.93% 107.63% -
  Horiz. % 147.46% 118.36% 112.43% 172.60% 311.30% 207.63% 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 0.50 0.69 0.80 0.42 0.33 0.38 0.56 -1.87%
  YoY % -27.54% -13.75% 90.48% 27.27% -13.16% -32.14% -
  Horiz. % 89.29% 123.21% 142.86% 75.00% 58.93% 67.86% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 29/05/15 29/05/14 29/05/13 30/05/12 27/05/11 25/05/10 -
Price 1.1800 0.9300 1.3100 0.7800 0.4400 0.4800 0.5900 -
P/RPS 4.29 3.06 3.94 2.66 1.24 1.49 1.57 18.22%
  YoY % 40.20% -22.34% 48.12% 114.52% -16.78% -5.10% -
  Horiz. % 273.25% 194.90% 250.96% 169.43% 78.98% 94.90% 100.00%
P/EPS 27.57 19.99 27.01 21.46 8.87 13.33 23.79 2.49%
  YoY % 37.92% -25.99% 25.86% 141.94% -33.46% -43.97% -
  Horiz. % 115.89% 84.03% 113.54% 90.21% 37.28% 56.03% 100.00%
EY 3.63 5.00 3.70 4.66 11.27 7.50 4.20 -2.40%
  YoY % -27.40% 35.14% -20.60% -58.65% 50.27% 78.57% -
  Horiz. % 86.43% 119.05% 88.10% 110.95% 268.33% 178.57% 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 0.72 0.58 0.86 0.55 0.33 0.38 0.47 7.36%
  YoY % 24.14% -32.56% 56.36% 66.67% -13.16% -19.15% -
  Horiz. % 153.19% 123.40% 182.98% 117.02% 70.21% 80.85% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers