Highlights

[AMVERTON] YoY Annualized Quarter Result on 2014-03-31 [#1]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 29-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -44.80%    YoY -     33.46%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 94,832 100,640 111,032 121,344 106,864 130,028 117,804 -3.55%
  YoY % -5.77% -9.36% -8.50% 13.55% -17.81% 10.38% -
  Horiz. % 80.50% 85.43% 94.25% 103.00% 90.71% 110.38% 100.00%
PBT 10,252 22,740 25,944 25,272 20,176 26,084 20,212 -10.69%
  YoY % -54.92% -12.35% 2.66% 25.26% -22.65% 29.05% -
  Horiz. % 50.72% 112.51% 128.36% 125.03% 99.82% 129.05% 100.00%
Tax -2,692 -5,952 -7,368 -5,792 -5,580 -5,988 -4,844 -9.32%
  YoY % 54.77% 19.22% -27.21% -3.80% 6.81% -23.62% -
  Horiz. % 55.57% 122.87% 152.11% 119.57% 115.19% 123.62% 100.00%
NP 7,560 16,788 18,576 19,480 14,596 20,096 15,368 -11.14%
  YoY % -54.97% -9.63% -4.64% 33.46% -27.37% 30.77% -
  Horiz. % 49.19% 109.24% 120.87% 126.76% 94.98% 130.77% 100.00%
NP to SH 5,956 15,664 16,980 17,708 13,268 18,148 13,144 -12.35%
  YoY % -61.98% -7.75% -4.11% 33.46% -26.89% 38.07% -
  Horiz. % 45.31% 119.17% 129.18% 134.72% 100.94% 138.07% 100.00%
Tax Rate 26.26 % 26.17 % 28.40 % 22.92 % 27.66 % 22.96 % 23.97 % 1.53%
  YoY % 0.34% -7.85% 23.91% -17.14% 20.47% -4.21% -
  Horiz. % 109.55% 109.18% 118.48% 95.62% 115.39% 95.79% 100.00%
Total Cost 87,272 83,852 92,456 101,864 92,268 109,932 102,436 -2.63%
  YoY % 4.08% -9.31% -9.24% 10.40% -16.07% 7.32% -
  Horiz. % 85.20% 81.86% 90.26% 99.44% 90.07% 107.32% 100.00%
Net Worth 616,005 603,869 584,102 554,897 518,390 493,947 467,342 4.71%
  YoY % 2.01% 3.38% 5.26% 7.04% 4.95% 5.69% -
  Horiz. % 131.81% 129.21% 124.98% 118.73% 110.92% 105.69% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 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
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 616,005 603,869 584,102 554,897 518,390 493,947 467,342 4.71%
  YoY % 2.01% 3.38% 5.26% 7.04% 4.95% 5.69% -
  Horiz. % 131.81% 129.21% 124.98% 118.73% 110.92% 105.69% 100.00%
NOSH 364,499 365,981 365,064 365,064 365,064 365,887 365,111 -0.03%
  YoY % -0.40% 0.25% 0.00% 0.00% -0.22% 0.21% -
  Horiz. % 99.83% 100.24% 99.99% 99.99% 99.99% 100.21% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 7.97 % 16.68 % 16.73 % 16.05 % 13.66 % 15.46 % 13.05 % -7.88%
  YoY % -52.22% -0.30% 4.24% 17.50% -11.64% 18.47% -
  Horiz. % 61.07% 127.82% 128.20% 122.99% 104.67% 118.47% 100.00%
ROE 0.97 % 2.59 % 2.91 % 3.19 % 2.56 % 3.67 % 2.81 % -16.23%
  YoY % -62.55% -11.00% -8.78% 24.61% -30.25% 30.60% -
  Horiz. % 34.52% 92.17% 103.56% 113.52% 91.10% 130.60% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 26.02 27.50 30.41 33.24 29.27 35.54 32.27 -3.52%
  YoY % -5.38% -9.57% -8.51% 13.56% -17.64% 10.13% -
  Horiz. % 80.63% 85.22% 94.24% 103.01% 90.70% 110.13% 100.00%
EPS 1.64 4.28 4.64 4.84 3.64 4.96 3.60 -12.27%
  YoY % -61.68% -7.76% -4.13% 32.97% -26.61% 37.78% -
  Horiz. % 45.56% 118.89% 128.89% 134.44% 101.11% 137.78% 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 1.6900 1.6500 1.6000 1.5200 1.4200 1.3500 1.2800 4.74%
  YoY % 2.42% 3.12% 5.26% 7.04% 5.19% 5.47% -
  Horiz. % 132.03% 128.91% 125.00% 118.75% 110.94% 105.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 25.98 27.57 30.41 33.24 29.27 35.62 32.27 -3.55%
  YoY % -5.77% -9.34% -8.51% 13.56% -17.83% 10.38% -
  Horiz. % 80.51% 85.44% 94.24% 103.01% 90.70% 110.38% 100.00%
EPS 1.63 4.29 4.64 4.84 3.64 4.97 3.60 -12.36%
  YoY % -62.00% -7.54% -4.13% 32.97% -26.76% 38.06% -
  Horiz. % 45.28% 119.17% 128.89% 134.44% 101.11% 138.06% 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 1.6874 1.6541 1.6000 1.5200 1.4200 1.3530 1.2802 4.71%
  YoY % 2.01% 3.38% 5.26% 7.04% 4.95% 5.69% -
  Horiz. % 131.81% 129.21% 124.98% 118.73% 110.92% 105.69% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.3800 0.8200 1.1100 1.2200 0.5950 0.4500 0.4900 -
P/RPS 5.30 2.98 3.65 3.67 2.03 1.27 1.52 23.12%
  YoY % 77.85% -18.36% -0.54% 80.79% 59.84% -16.45% -
  Horiz. % 348.68% 196.05% 240.13% 241.45% 133.55% 83.55% 100.00%
P/EPS 84.45 19.16 23.86 25.15 16.37 9.07 13.61 35.52%
  YoY % 340.76% -19.70% -5.13% 53.63% 80.49% -33.36% -
  Horiz. % 620.50% 140.78% 175.31% 184.79% 120.28% 66.64% 100.00%
EY 1.18 5.22 4.19 3.98 6.11 11.02 7.35 -26.26%
  YoY % -77.39% 24.58% 5.28% -34.86% -44.56% 49.93% -
  Horiz. % 16.05% 71.02% 57.01% 54.15% 83.13% 149.93% 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 0.82 0.50 0.69 0.80 0.42 0.33 0.38 13.66%
  YoY % 64.00% -27.54% -13.75% 90.48% 27.27% -13.16% -
  Horiz. % 215.79% 131.58% 181.58% 210.53% 110.53% 86.84% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 25/05/17 26/05/16 29/05/15 29/05/14 29/05/13 30/05/12 27/05/11 -
Price 1.7200 1.1800 0.9300 1.3100 0.7800 0.4400 0.4800 -
P/RPS 6.61 4.29 3.06 3.94 2.66 1.24 1.49 28.16%
  YoY % 54.08% 40.20% -22.34% 48.12% 114.52% -16.78% -
  Horiz. % 443.62% 287.92% 205.37% 264.43% 178.52% 83.22% 100.00%
P/EPS 105.26 27.57 19.99 27.01 21.46 8.87 13.33 41.07%
  YoY % 281.79% 37.92% -25.99% 25.86% 141.94% -33.46% -
  Horiz. % 789.65% 206.83% 149.96% 202.63% 160.99% 66.54% 100.00%
EY 0.95 3.63 5.00 3.70 4.66 11.27 7.50 -29.11%
  YoY % -73.83% -27.40% 35.14% -20.60% -58.65% 50.27% -
  Horiz. % 12.67% 48.40% 66.67% 49.33% 62.13% 150.27% 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 1.02 0.72 0.58 0.86 0.55 0.33 0.38 17.87%
  YoY % 41.67% 24.14% -32.56% 56.36% 66.67% -13.16% -
  Horiz. % 268.42% 189.47% 152.63% 226.32% 144.74% 86.84% 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.
 


 

320  362  485  1102 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 SANICHI 0.04-0.01 
 JAKS 1.27-0.03 
 TDM 0.3050.00 
 FPGROUP 0.69+0.05 
 DGB-WB 0.01-0.005 
 SAPNRG 0.26-0.005 
 ARMADA 0.49+0.03 
 HSI-H8F 0.245+0.015 
 DGB 0.145+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers