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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

383  480  546  974 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.175+0.005 
 VSOLAR 0.040.00 
 ASB 0.15-0.025 
 MTRONIC 0.09+0.01 
 KANGER 0.205-0.015 
 BINTAI 0.685-0.02 
 JCY 0.745+0.03 
 INIX 0.325+0.025 
 PTRANS 0.295+0.01 
 KSTAR 0.205+0.025 

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