Highlights

[AMVERTON] YoY Annualized Quarter Result on 2017-03-31 [#1]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 25-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -70.32%    YoY -     -61.98%
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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Construction Sectors - Big project going to announce soon? PatrickTheBull
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
6. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
7. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
8. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
Partners & Brokers