Highlights

[AMVERTON] YoY Cumulative Quarter Result on 2014-09-30 [#3]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 27-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     101.41%    YoY -     18.63%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 106,782 82,714 88,949 113,955 96,394 101,132 97,123 1.59%
  YoY % 29.10% -7.01% -21.94% 18.22% -4.68% 4.13% -
  Horiz. % 109.95% 85.16% 91.58% 117.33% 99.25% 104.13% 100.00%
PBT 19,566 21,607 21,169 32,837 27,876 24,449 21,459 -1.53%
  YoY % -9.45% 2.07% -35.53% 17.80% 14.02% 13.93% -
  Horiz. % 91.18% 100.69% 98.65% 153.02% 129.90% 113.93% 100.00%
Tax -4,854 -5,420 -5,731 -7,419 -7,505 -6,149 -3,207 7.15%
  YoY % 10.44% 5.43% 22.75% 1.15% -22.05% -91.74% -
  Horiz. % 151.36% 169.01% 178.70% 231.34% 234.02% 191.74% 100.00%
NP 14,712 16,187 15,438 25,418 20,371 18,300 18,252 -3.53%
  YoY % -9.11% 4.85% -39.26% 24.78% 11.32% 0.26% -
  Horiz. % 80.60% 88.69% 84.58% 139.26% 111.61% 100.26% 100.00%
NP to SH 13,882 15,583 14,401 22,933 19,332 17,045 16,813 -3.14%
  YoY % -10.92% 8.21% -37.20% 18.63% 13.42% 1.38% -
  Horiz. % 82.57% 92.68% 85.65% 136.40% 114.98% 101.38% 100.00%
Tax Rate 24.81 % 25.08 % 27.07 % 22.59 % 26.92 % 25.15 % 14.94 % 8.81%
  YoY % -1.08% -7.35% 19.83% -16.08% 7.04% 68.34% -
  Horiz. % 166.06% 167.87% 181.19% 151.20% 180.19% 168.34% 100.00%
Total Cost 92,070 66,527 73,511 88,537 76,023 82,832 78,871 2.61%
  YoY % 38.39% -9.50% -16.97% 16.46% -8.22% 5.02% -
  Horiz. % 116.73% 84.35% 93.20% 112.26% 96.39% 105.02% 100.00%
Net Worth 631,560 613,307 587,753 565,849 536,644 507,438 481,413 4.62%
  YoY % 2.98% 4.35% 3.87% 5.44% 5.76% 5.41% -
  Horiz. % 131.19% 127.40% 122.09% 117.54% 111.47% 105.41% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 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
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 631,560 613,307 587,753 565,849 536,644 507,438 481,413 4.62%
  YoY % 2.98% 4.35% 3.87% 5.44% 5.76% 5.41% -
  Horiz. % 131.19% 127.40% 122.09% 117.54% 111.47% 105.41% 100.00%
NOSH 365,064 365,064 365,064 365,064 365,064 365,064 364,707 0.02%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.10% -
  Horiz. % 100.10% 100.10% 100.10% 100.10% 100.10% 100.10% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 13.78 % 19.57 % 17.36 % 22.31 % 21.13 % 18.10 % 18.79 % -5.03%
  YoY % -29.59% 12.73% -22.19% 5.58% 16.74% -3.67% -
  Horiz. % 73.34% 104.15% 92.39% 118.73% 112.45% 96.33% 100.00%
ROE 2.20 % 2.54 % 2.45 % 4.05 % 3.60 % 3.36 % 3.49 % -7.40%
  YoY % -13.39% 3.67% -39.51% 12.50% 7.14% -3.72% -
  Horiz. % 63.04% 72.78% 70.20% 116.05% 103.15% 96.28% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 29.25 22.66 24.37 31.22 26.40 27.70 26.63 1.57%
  YoY % 29.08% -7.02% -21.94% 18.26% -4.69% 4.02% -
  Horiz. % 109.84% 85.09% 91.51% 117.24% 99.14% 104.02% 100.00%
EPS 3.80 4.27 3.94 6.28 5.30 4.67 4.61 -3.17%
  YoY % -11.01% 8.38% -37.26% 18.49% 13.49% 1.30% -
  Horiz. % 82.43% 92.62% 85.47% 136.23% 114.97% 101.30% 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 1.7300 1.6800 1.6100 1.5500 1.4700 1.3900 1.3200 4.61%
  YoY % 2.98% 4.35% 3.87% 5.44% 5.76% 5.30% -
  Horiz. % 131.06% 127.27% 121.97% 117.42% 111.36% 105.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 29.25 22.66 24.37 31.22 26.40 27.70 26.60 1.59%
  YoY % 29.08% -7.02% -21.94% 18.26% -4.69% 4.14% -
  Horiz. % 109.96% 85.19% 91.62% 117.37% 99.25% 104.14% 100.00%
EPS 3.80 4.27 3.94 6.28 5.30 4.67 4.61 -3.17%
  YoY % -11.01% 8.38% -37.26% 18.49% 13.49% 1.30% -
  Horiz. % 82.43% 92.62% 85.47% 136.23% 114.97% 101.30% 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 1.7300 1.6800 1.6100 1.5500 1.4700 1.3900 1.3187 4.62%
  YoY % 2.98% 4.35% 3.87% 5.44% 5.76% 5.41% -
  Horiz. % 131.19% 127.40% 122.09% 117.54% 111.47% 105.41% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.2800 1.0500 0.8700 1.2900 0.9500 0.4700 0.4350 -
P/RPS 4.38 4.63 3.57 4.13 3.60 1.70 1.63 17.89%
  YoY % -5.40% 29.69% -13.56% 14.72% 111.76% 4.29% -
  Horiz. % 268.71% 284.05% 219.02% 253.37% 220.86% 104.29% 100.00%
P/EPS 33.66 24.60 22.05 20.54 17.94 10.07 9.44 23.58%
  YoY % 36.83% 11.56% 7.35% 14.49% 78.15% 6.67% -
  Horiz. % 356.57% 260.59% 233.58% 217.58% 190.04% 106.67% 100.00%
EY 2.97 4.07 4.53 4.87 5.57 9.93 10.60 -19.09%
  YoY % -27.03% -10.15% -6.98% -12.57% -43.91% -6.32% -
  Horiz. % 28.02% 38.40% 42.74% 45.94% 52.55% 93.68% 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 0.74 0.63 0.54 0.83 0.65 0.34 0.33 14.39%
  YoY % 17.46% 16.67% -34.94% 27.69% 91.18% 3.03% -
  Horiz. % 224.24% 190.91% 163.64% 251.52% 196.97% 103.03% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 22/11/17 23/11/16 25/11/15 27/11/14 27/11/13 28/11/12 23/11/11 -
Price 1.3200 1.0400 0.8800 1.0300 0.9300 0.4900 0.4200 -
P/RPS 4.51 4.59 3.61 3.30 3.52 1.77 1.58 19.08%
  YoY % -1.74% 27.15% 9.39% -6.25% 98.87% 12.03% -
  Horiz. % 285.44% 290.51% 228.48% 208.86% 222.78% 112.03% 100.00%
P/EPS 34.71 24.36 22.31 16.40 17.56 10.49 9.11 24.95%
  YoY % 42.49% 9.19% 36.04% -6.61% 67.40% 15.15% -
  Horiz. % 381.01% 267.40% 244.90% 180.02% 192.76% 115.15% 100.00%
EY 2.88 4.10 4.48 6.10 5.69 9.53 10.98 -19.98%
  YoY % -29.76% -8.48% -26.56% 7.21% -40.29% -13.21% -
  Horiz. % 26.23% 37.34% 40.80% 55.56% 51.82% 86.79% 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 0.76 0.62 0.55 0.66 0.63 0.35 0.32 15.49%
  YoY % 22.58% 12.73% -16.67% 4.76% 80.00% 9.38% -
  Horiz. % 237.50% 193.75% 171.88% 206.25% 196.88% 109.38% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers