Highlights

[AMVERTON] YoY Annualized Quarter Result on 2016-03-31 [#1]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 26-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -34.33%    YoY -     -7.75%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 91,208 119,744 94,832 100,640 111,032 121,344 106,864 -2.60%
  YoY % -23.83% 26.27% -5.77% -9.36% -8.50% 13.55% -
  Horiz. % 85.35% 112.05% 88.74% 94.18% 103.90% 113.55% 100.00%
PBT 8,040 21,860 10,252 22,740 25,944 25,272 20,176 -14.21%
  YoY % -63.22% 113.23% -54.92% -12.35% 2.66% 25.26% -
  Horiz. % 39.85% 108.35% 50.81% 112.71% 128.59% 125.26% 100.00%
Tax -3,452 -5,576 -2,692 -5,952 -7,368 -5,792 -5,580 -7.69%
  YoY % 38.09% -107.13% 54.77% 19.22% -27.21% -3.80% -
  Horiz. % 61.86% 99.93% 48.24% 106.67% 132.04% 103.80% 100.00%
NP 4,588 16,284 7,560 16,788 18,576 19,480 14,596 -17.53%
  YoY % -71.83% 115.40% -54.97% -9.63% -4.64% 33.46% -
  Horiz. % 31.43% 111.56% 51.80% 115.02% 127.27% 133.46% 100.00%
NP to SH 3,648 14,428 5,956 15,664 16,980 17,708 13,268 -19.35%
  YoY % -74.72% 142.24% -61.98% -7.75% -4.11% 33.46% -
  Horiz. % 27.49% 108.74% 44.89% 118.06% 127.98% 133.46% 100.00%
Tax Rate 42.94 % 25.51 % 26.26 % 26.17 % 28.40 % 22.92 % 27.66 % 7.60%
  YoY % 68.33% -2.86% 0.34% -7.85% 23.91% -17.14% -
  Horiz. % 155.24% 92.23% 94.94% 94.61% 102.68% 82.86% 100.00%
Total Cost 86,620 103,460 87,272 83,852 92,456 101,864 92,268 -1.05%
  YoY % -16.28% 18.55% 4.08% -9.31% -9.24% 10.40% -
  Horiz. % 93.88% 112.13% 94.59% 90.88% 100.20% 110.40% 100.00%
Net Worth 715,525 642,512 616,005 603,869 584,102 554,897 518,390 5.52%
  YoY % 11.36% 4.30% 2.01% 3.38% 5.26% 7.04% -
  Horiz. % 138.03% 123.94% 118.83% 116.49% 112.68% 107.04% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 715,525 642,512 616,005 603,869 584,102 554,897 518,390 5.52%
  YoY % 11.36% 4.30% 2.01% 3.38% 5.26% 7.04% -
  Horiz. % 138.03% 123.94% 118.83% 116.49% 112.68% 107.04% 100.00%
NOSH 365,064 365,064 364,499 365,981 365,064 365,064 365,064 -
  YoY % 0.00% 0.15% -0.40% 0.25% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 99.85% 100.25% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 5.03 % 13.60 % 7.97 % 16.68 % 16.73 % 16.05 % 13.66 % -15.33%
  YoY % -63.01% 70.64% -52.22% -0.30% 4.24% 17.50% -
  Horiz. % 36.82% 99.56% 58.35% 122.11% 122.47% 117.50% 100.00%
ROE 0.51 % 2.25 % 0.97 % 2.59 % 2.91 % 3.19 % 2.56 % -23.57%
  YoY % -77.33% 131.96% -62.55% -11.00% -8.78% 24.61% -
  Horiz. % 19.92% 87.89% 37.89% 101.17% 113.67% 124.61% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 24.98 32.80 26.02 27.50 30.41 33.24 29.27 -2.61%
  YoY % -23.84% 26.06% -5.38% -9.57% -8.51% 13.56% -
  Horiz. % 85.34% 112.06% 88.90% 93.95% 103.89% 113.56% 100.00%
EPS 1.00 3.96 1.64 4.28 4.64 4.84 3.64 -19.36%
  YoY % -74.75% 141.46% -61.68% -7.76% -4.13% 32.97% -
  Horiz. % 27.47% 108.79% 45.05% 117.58% 127.47% 132.97% 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 1.9600 1.7600 1.6900 1.6500 1.6000 1.5200 1.4200 5.52%
  YoY % 11.36% 4.14% 2.42% 3.12% 5.26% 7.04% -
  Horiz. % 138.03% 123.94% 119.01% 116.20% 112.68% 107.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 24.98 32.80 25.98 27.57 30.41 33.24 29.27 -2.61%
  YoY % -23.84% 26.25% -5.77% -9.34% -8.51% 13.56% -
  Horiz. % 85.34% 112.06% 88.76% 94.19% 103.89% 113.56% 100.00%
EPS 1.00 3.96 1.63 4.29 4.64 4.84 3.64 -19.36%
  YoY % -74.75% 142.94% -62.00% -7.54% -4.13% 32.97% -
  Horiz. % 27.47% 108.79% 44.78% 117.86% 127.47% 132.97% 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 1.9600 1.7600 1.6874 1.6541 1.6000 1.5200 1.4200 5.52%
  YoY % 11.36% 4.30% 2.01% 3.38% 5.26% 7.04% -
  Horiz. % 138.03% 123.94% 118.83% 116.49% 112.68% 107.04% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 1.2400 1.0900 1.3800 0.8200 1.1100 1.2200 0.5950 -
P/RPS 4.96 3.32 5.30 2.98 3.65 3.67 2.03 16.05%
  YoY % 49.40% -37.36% 77.85% -18.36% -0.54% 80.79% -
  Horiz. % 244.33% 163.55% 261.08% 146.80% 179.80% 180.79% 100.00%
P/EPS 124.09 27.58 84.45 19.16 23.86 25.15 16.37 40.14%
  YoY % 349.93% -67.34% 340.76% -19.70% -5.13% 53.63% -
  Horiz. % 758.03% 168.48% 515.88% 117.04% 145.75% 153.63% 100.00%
EY 0.81 3.63 1.18 5.22 4.19 3.98 6.11 -28.58%
  YoY % -77.69% 207.63% -77.39% 24.58% 5.28% -34.86% -
  Horiz. % 13.26% 59.41% 19.31% 85.43% 68.58% 65.14% 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 0.63 0.62 0.82 0.50 0.69 0.80 0.42 6.99%
  YoY % 1.61% -24.39% 64.00% -27.54% -13.75% 90.48% -
  Horiz. % 150.00% 147.62% 195.24% 119.05% 164.29% 190.48% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 23/05/19 24/05/18 25/05/17 26/05/16 29/05/15 29/05/14 29/05/13 -
Price 1.1600 0.9800 1.7200 1.1800 0.9300 1.3100 0.7800 -
P/RPS 4.64 2.99 6.61 4.29 3.06 3.94 2.66 9.71%
  YoY % 55.18% -54.77% 54.08% 40.20% -22.34% 48.12% -
  Horiz. % 174.44% 112.41% 248.50% 161.28% 115.04% 148.12% 100.00%
P/EPS 116.08 24.80 105.26 27.57 19.99 27.01 21.46 32.47%
  YoY % 368.06% -76.44% 281.79% 37.92% -25.99% 25.86% -
  Horiz. % 540.91% 115.56% 490.49% 128.47% 93.15% 125.86% 100.00%
EY 0.86 4.03 0.95 3.63 5.00 3.70 4.66 -24.54%
  YoY % -78.66% 324.21% -73.83% -27.40% 35.14% -20.60% -
  Horiz. % 18.45% 86.48% 20.39% 77.90% 107.30% 79.40% 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 0.59 0.56 1.02 0.72 0.58 0.86 0.55 1.18%
  YoY % 5.36% -45.10% 41.67% 24.14% -32.56% 56.36% -
  Horiz. % 107.27% 101.82% 185.45% 130.91% 105.45% 156.36% 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.
 


 

457  312  497  727 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 DGB 0.11-0.015 
 CAREPLS 0.36-0.035 
 SUPERMX 1.78-0.08 
 MTOUCHE 0.19+0.025 
 HSI-C7K 0.18-0.015 
 ARMADA 0.41-0.01 
 HSI-H8K 0.28+0.01 
 KNM 0.31-0.01 
 RSAWIT 0.315+0.025 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers