Highlights

[AMVERTON] YoY Cumulative Quarter Result on 2013-06-30 [#2]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 28-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     168.68%    YoY -     -4.89%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 51,623 54,367 67,399 59,854 64,597 57,677 71,257 -5.23%
  YoY % -5.05% -19.34% 12.61% -7.34% 12.00% -19.06% -
  Horiz. % 72.45% 76.30% 94.59% 84.00% 90.65% 80.94% 100.00%
PBT 10,829 11,071 15,588 12,554 13,849 14,367 6,987 7.57%
  YoY % -2.19% -28.98% 24.17% -9.35% -3.61% 105.62% -
  Horiz. % 154.99% 158.45% 223.10% 179.68% 198.21% 205.62% 100.00%
Tax -2,942 -3,235 -3,353 -2,960 -3,550 -1,467 -1,801 8.51%
  YoY % 9.06% 3.52% -13.28% 16.62% -141.99% 18.55% -
  Horiz. % 163.35% 179.62% 186.17% 164.35% 197.11% 81.45% 100.00%
NP 7,887 7,836 12,235 9,594 10,299 12,900 5,186 7.23%
  YoY % 0.65% -35.95% 27.53% -6.85% -20.16% 148.75% -
  Horiz. % 152.08% 151.10% 235.92% 185.00% 198.59% 248.75% 100.00%
NP to SH 7,349 6,987 11,386 8,912 9,370 11,864 4,699 7.73%
  YoY % 5.18% -38.64% 27.76% -4.89% -21.02% 152.48% -
  Horiz. % 156.39% 148.69% 242.31% 189.66% 199.40% 252.48% 100.00%
Tax Rate 27.17 % 29.22 % 21.51 % 23.58 % 25.63 % 10.21 % 25.78 % 0.88%
  YoY % -7.02% 35.84% -8.78% -8.00% 151.03% -60.40% -
  Horiz. % 105.39% 113.34% 83.44% 91.47% 99.42% 39.60% 100.00%
Total Cost 43,736 46,531 55,164 50,260 54,298 44,777 66,071 -6.64%
  YoY % -6.01% -15.65% 9.76% -7.44% 21.26% -32.23% -
  Horiz. % 66.20% 70.43% 83.49% 76.07% 82.18% 67.77% 100.00%
Net Worth 606,006 580,451 562,001 525,954 499,490 489,161 458,972 4.74%
  YoY % 4.40% 3.28% 6.85% 5.30% 2.11% 6.58% -
  Horiz. % 132.04% 126.47% 122.45% 114.59% 108.83% 106.58% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 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
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 606,006 580,451 562,001 525,954 499,490 489,161 458,972 4.74%
  YoY % 4.40% 3.28% 6.85% 5.30% 2.11% 6.58% -
  Horiz. % 132.04% 126.47% 122.45% 114.59% 108.83% 106.58% 100.00%
NOSH 365,064 365,064 364,935 365,245 364,591 365,046 364,263 0.04%
  YoY % 0.00% 0.04% -0.08% 0.18% -0.12% 0.21% -
  Horiz. % 100.22% 100.22% 100.18% 100.27% 100.09% 100.21% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 15.28 % 14.41 % 18.15 % 16.03 % 15.94 % 22.37 % 7.28 % 13.14%
  YoY % 6.04% -20.61% 13.23% 0.56% -28.74% 207.28% -
  Horiz. % 209.89% 197.94% 249.31% 220.19% 218.96% 307.28% 100.00%
ROE 1.21 % 1.20 % 2.03 % 1.69 % 1.88 % 2.43 % 1.02 % 2.89%
  YoY % 0.83% -40.89% 20.12% -10.11% -22.63% 138.24% -
  Horiz. % 118.63% 117.65% 199.02% 165.69% 184.31% 238.24% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 14.14 14.89 18.47 16.39 17.72 15.80 19.56 -5.26%
  YoY % -5.04% -19.38% 12.69% -7.51% 12.15% -19.22% -
  Horiz. % 72.29% 76.12% 94.43% 83.79% 90.59% 80.78% 100.00%
EPS 2.01 1.91 3.12 2.44 2.57 3.25 1.29 7.66%
  YoY % 5.24% -38.78% 27.87% -5.06% -20.92% 151.94% -
  Horiz. % 155.81% 148.06% 241.86% 189.15% 199.22% 251.94% 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 1.6600 1.5900 1.5400 1.4400 1.3700 1.3400 1.2600 4.70%
  YoY % 4.40% 3.25% 6.94% 5.11% 2.24% 6.35% -
  Horiz. % 131.75% 126.19% 122.22% 114.29% 108.73% 106.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 14.14 14.89 18.46 16.40 17.69 15.80 19.52 -5.23%
  YoY % -5.04% -19.34% 12.56% -7.29% 11.96% -19.06% -
  Horiz. % 72.44% 76.28% 94.57% 84.02% 90.62% 80.94% 100.00%
EPS 2.01 1.91 3.12 2.44 2.57 3.25 1.29 7.66%
  YoY % 5.24% -38.78% 27.87% -5.06% -20.92% 151.94% -
  Horiz. % 155.81% 148.06% 241.86% 189.15% 199.22% 251.94% 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 1.6600 1.5900 1.5395 1.4407 1.3682 1.3399 1.2572 4.74%
  YoY % 4.40% 3.28% 6.86% 5.30% 2.11% 6.58% -
  Horiz. % 132.04% 126.47% 122.45% 114.60% 108.83% 106.58% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.9900 0.9100 1.3800 1.0200 0.4200 0.4700 0.6000 -
P/RPS 7.00 6.11 7.47 6.22 2.37 2.97 3.07 14.71%
  YoY % 14.57% -18.21% 20.10% 162.45% -20.20% -3.26% -
  Horiz. % 228.01% 199.02% 243.32% 202.61% 77.20% 96.74% 100.00%
P/EPS 49.18 47.55 44.23 41.80 16.34 14.46 46.51 0.93%
  YoY % 3.43% 7.51% 5.81% 155.81% 13.00% -68.91% -
  Horiz. % 105.74% 102.24% 95.10% 89.87% 35.13% 31.09% 100.00%
EY 2.03 2.10 2.26 2.39 6.12 6.91 2.15 -0.95%
  YoY % -3.33% -7.08% -5.44% -60.95% -11.43% 221.40% -
  Horiz. % 94.42% 97.67% 105.12% 111.16% 284.65% 321.40% 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 0.60 0.57 0.90 0.71 0.31 0.35 0.48 3.79%
  YoY % 5.26% -36.67% 26.76% 129.03% -11.43% -27.08% -
  Horiz. % 125.00% 118.75% 187.50% 147.92% 64.58% 72.92% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 26/08/15 28/08/14 28/08/13 29/08/12 23/08/11 26/08/10 -
Price 1.0000 0.8150 1.3300 0.9050 0.5200 0.4900 0.4900 -
P/RPS 7.07 5.47 7.20 5.52 2.93 3.10 2.50 18.90%
  YoY % 29.25% -24.03% 30.43% 88.40% -5.48% 24.00% -
  Horiz. % 282.80% 218.80% 288.00% 220.80% 117.20% 124.00% 100.00%
P/EPS 49.68 42.58 42.63 37.09 20.23 15.08 37.98 4.57%
  YoY % 16.67% -0.12% 14.94% 83.34% 34.15% -60.29% -
  Horiz. % 130.81% 112.11% 112.24% 97.66% 53.26% 39.71% 100.00%
EY 2.01 2.35 2.35 2.70 4.94 6.63 2.63 -4.38%
  YoY % -14.47% 0.00% -12.96% -45.34% -25.49% 152.09% -
  Horiz. % 76.43% 89.35% 89.35% 102.66% 187.83% 252.09% 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 0.60 0.51 0.86 0.63 0.38 0.37 0.39 7.44%
  YoY % 17.65% -40.70% 36.51% 65.79% 2.70% -5.13% -
  Horiz. % 153.85% 130.77% 220.51% 161.54% 97.44% 94.87% 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.
 


 

204  115  442  1501 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 KHEESAN 0.525+0.045 
 NEXGRAM 0.010.00 
 TDM 0.265+0.02 
 EKOVEST 0.800.00 
 RSAWIT 0.295+0.02 
 HSI-C7K 0.255+0.015 
 SAPNRG 0.2650.00 
 DOLPHIN 0.15+0.015 
 KNM-WB 0.075-0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers