Highlights

[AMVERTON] YoY Cumulative Quarter Result on 2014-06-30 [#2]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 28-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     157.19%    YoY -     27.76%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 60,719 51,623 54,367 67,399 59,854 64,597 57,677 0.86%
  YoY % 17.62% -5.05% -19.34% 12.61% -7.34% 12.00% -
  Horiz. % 105.27% 89.50% 94.26% 116.86% 103.77% 112.00% 100.00%
PBT 9,865 10,829 11,071 15,588 12,554 13,849 14,367 -6.07%
  YoY % -8.90% -2.19% -28.98% 24.17% -9.35% -3.61% -
  Horiz. % 68.66% 75.37% 77.06% 108.50% 87.38% 96.39% 100.00%
Tax -2,551 -2,942 -3,235 -3,353 -2,960 -3,550 -1,467 9.65%
  YoY % 13.29% 9.06% 3.52% -13.28% 16.62% -141.99% -
  Horiz. % 173.89% 200.55% 220.52% 228.56% 201.77% 241.99% 100.00%
NP 7,314 7,887 7,836 12,235 9,594 10,299 12,900 -9.02%
  YoY % -7.27% 0.65% -35.95% 27.53% -6.85% -20.16% -
  Horiz. % 56.70% 61.14% 60.74% 94.84% 74.37% 79.84% 100.00%
NP to SH 6,703 7,349 6,987 11,386 8,912 9,370 11,864 -9.07%
  YoY % -8.79% 5.18% -38.64% 27.76% -4.89% -21.02% -
  Horiz. % 56.50% 61.94% 58.89% 95.97% 75.12% 78.98% 100.00%
Tax Rate 25.86 % 27.17 % 29.22 % 21.51 % 23.58 % 25.63 % 10.21 % 16.74%
  YoY % -4.82% -7.02% 35.84% -8.78% -8.00% 151.03% -
  Horiz. % 253.28% 266.11% 286.19% 210.68% 230.95% 251.03% 100.00%
Total Cost 53,405 43,736 46,531 55,164 50,260 54,298 44,777 2.98%
  YoY % 22.11% -6.01% -15.65% 9.76% -7.44% 21.26% -
  Horiz. % 119.27% 97.68% 103.92% 123.20% 112.25% 121.26% 100.00%
Net Worth 624,259 606,006 580,451 562,001 525,954 499,490 489,161 4.14%
  YoY % 3.01% 4.40% 3.28% 6.85% 5.30% 2.11% -
  Horiz. % 127.62% 123.89% 118.66% 114.89% 107.52% 102.11% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 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
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 624,259 606,006 580,451 562,001 525,954 499,490 489,161 4.14%
  YoY % 3.01% 4.40% 3.28% 6.85% 5.30% 2.11% -
  Horiz. % 127.62% 123.89% 118.66% 114.89% 107.52% 102.11% 100.00%
NOSH 365,064 365,064 365,064 364,935 365,245 364,591 365,046 0.00%
  YoY % 0.00% 0.00% 0.04% -0.08% 0.18% -0.12% -
  Horiz. % 100.00% 100.00% 100.00% 99.97% 100.05% 99.88% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 12.05 % 15.28 % 14.41 % 18.15 % 16.03 % 15.94 % 22.37 % -9.79%
  YoY % -21.14% 6.04% -20.61% 13.23% 0.56% -28.74% -
  Horiz. % 53.87% 68.31% 64.42% 81.14% 71.66% 71.26% 100.00%
ROE 1.07 % 1.21 % 1.20 % 2.03 % 1.69 % 1.88 % 2.43 % -12.77%
  YoY % -11.57% 0.83% -40.89% 20.12% -10.11% -22.63% -
  Horiz. % 44.03% 49.79% 49.38% 83.54% 69.55% 77.37% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 16.63 14.14 14.89 18.47 16.39 17.72 15.80 0.86%
  YoY % 17.61% -5.04% -19.38% 12.69% -7.51% 12.15% -
  Horiz. % 105.25% 89.49% 94.24% 116.90% 103.73% 112.15% 100.00%
EPS 1.84 2.01 1.91 3.12 2.44 2.57 3.25 -9.04%
  YoY % -8.46% 5.24% -38.78% 27.87% -5.06% -20.92% -
  Horiz. % 56.62% 61.85% 58.77% 96.00% 75.08% 79.08% 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 1.7100 1.6600 1.5900 1.5400 1.4400 1.3700 1.3400 4.14%
  YoY % 3.01% 4.40% 3.25% 6.94% 5.11% 2.24% -
  Horiz. % 127.61% 123.88% 118.66% 114.93% 107.46% 102.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 16.63 14.14 14.89 18.46 16.40 17.69 15.80 0.86%
  YoY % 17.61% -5.04% -19.34% 12.56% -7.29% 11.96% -
  Horiz. % 105.25% 89.49% 94.24% 116.84% 103.80% 111.96% 100.00%
EPS 1.84 2.01 1.91 3.12 2.44 2.57 3.25 -9.04%
  YoY % -8.46% 5.24% -38.78% 27.87% -5.06% -20.92% -
  Horiz. % 56.62% 61.85% 58.77% 96.00% 75.08% 79.08% 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 1.7100 1.6600 1.5900 1.5395 1.4407 1.3682 1.3399 4.14%
  YoY % 3.01% 4.40% 3.28% 6.86% 5.30% 2.11% -
  Horiz. % 127.62% 123.89% 118.67% 114.90% 107.52% 102.11% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.5900 0.9900 0.9100 1.3800 1.0200 0.4200 0.4700 -
P/RPS 9.56 7.00 6.11 7.47 6.22 2.37 2.97 21.49%
  YoY % 36.57% 14.57% -18.21% 20.10% 162.45% -20.20% -
  Horiz. % 321.89% 235.69% 205.72% 251.52% 209.43% 79.80% 100.00%
P/EPS 86.60 49.18 47.55 44.23 41.80 16.34 14.46 34.72%
  YoY % 76.09% 3.43% 7.51% 5.81% 155.81% 13.00% -
  Horiz. % 598.89% 340.11% 328.84% 305.88% 289.07% 113.00% 100.00%
EY 1.15 2.03 2.10 2.26 2.39 6.12 6.91 -25.81%
  YoY % -43.35% -3.33% -7.08% -5.44% -60.95% -11.43% -
  Horiz. % 16.64% 29.38% 30.39% 32.71% 34.59% 88.57% 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 0.93 0.60 0.57 0.90 0.71 0.31 0.35 17.67%
  YoY % 55.00% 5.26% -36.67% 26.76% 129.03% -11.43% -
  Horiz. % 265.71% 171.43% 162.86% 257.14% 202.86% 88.57% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 25/08/17 25/08/16 26/08/15 28/08/14 28/08/13 29/08/12 23/08/11 -
Price 1.4200 1.0000 0.8150 1.3300 0.9050 0.5200 0.4900 -
P/RPS 8.54 7.07 5.47 7.20 5.52 2.93 3.10 18.38%
  YoY % 20.79% 29.25% -24.03% 30.43% 88.40% -5.48% -
  Horiz. % 275.48% 228.06% 176.45% 232.26% 178.06% 94.52% 100.00%
P/EPS 77.34 49.68 42.58 42.63 37.09 20.23 15.08 31.29%
  YoY % 55.68% 16.67% -0.12% 14.94% 83.34% 34.15% -
  Horiz. % 512.86% 329.44% 282.36% 282.69% 245.95% 134.15% 100.00%
EY 1.29 2.01 2.35 2.35 2.70 4.94 6.63 -23.86%
  YoY % -35.82% -14.47% 0.00% -12.96% -45.34% -25.49% -
  Horiz. % 19.46% 30.32% 35.44% 35.44% 40.72% 74.51% 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 0.83 0.60 0.51 0.86 0.63 0.38 0.37 14.40%
  YoY % 38.33% 17.65% -40.70% 36.51% 65.79% 2.70% -
  Horiz. % 224.32% 162.16% 137.84% 232.43% 170.27% 102.70% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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!

TOP ARTICLES

1. Supermax record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
2. Biden Presidency Spells Good Times for Malaysian Gloves Trying to Make Sense Bursa Investments
3. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
4. A BEARISH outlook for Covid-19. GENERAL
5. BREAKING [Complete Economic Shutdown]: (Actual) Eurocham Letter to Members (dated 23 Jan 2021) following meeting with MITI on 22 Jan 2021 A blog to publish and share information
6. KLCI waves 42 - Two Possible KLCI Waves Outcome and 2 BEST Glove Waves (HARTA & TOPGLOVE) KLCI waves
7. [转贴] [Video:浅谈DAGANG NEXCHANGE BHD, DNEX, 4456] - James的股票投资James Share Investing James的股票投资James Share Investing
8. Think-tank: Total lockdown would bring Malaysia to brink of economic collapse save malaysia!
PARTNERS & BROKERS