Highlights

[AMVERTON] YoY Cumulative Quarter Result on 2015-09-30 [#3]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 25-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     106.11%    YoY -     -37.20%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 97,854 106,782 82,714 88,949 113,955 96,394 101,132 -0.55%
  YoY % -8.36% 29.10% -7.01% -21.94% 18.22% -4.68% -
  Horiz. % 96.76% 105.59% 81.79% 87.95% 112.68% 95.32% 100.00%
PBT 32,419 19,566 21,607 21,169 32,837 27,876 24,449 4.81%
  YoY % 65.69% -9.45% 2.07% -35.53% 17.80% 14.02% -
  Horiz. % 132.60% 80.03% 88.38% 86.58% 134.31% 114.02% 100.00%
Tax -8,889 -4,854 -5,420 -5,731 -7,419 -7,505 -6,149 6.33%
  YoY % -83.13% 10.44% 5.43% 22.75% 1.15% -22.05% -
  Horiz. % 144.56% 78.94% 88.14% 93.20% 120.65% 122.05% 100.00%
NP 23,530 14,712 16,187 15,438 25,418 20,371 18,300 4.28%
  YoY % 59.94% -9.11% 4.85% -39.26% 24.78% 11.32% -
  Horiz. % 128.58% 80.39% 88.45% 84.36% 138.90% 111.32% 100.00%
NP to SH 23,162 13,882 15,583 14,401 22,933 19,332 17,045 5.24%
  YoY % 66.85% -10.92% 8.21% -37.20% 18.63% 13.42% -
  Horiz. % 135.89% 81.44% 91.42% 84.49% 134.54% 113.42% 100.00%
Tax Rate 27.42 % 24.81 % 25.08 % 27.07 % 22.59 % 26.92 % 25.15 % 1.45%
  YoY % 10.52% -1.08% -7.35% 19.83% -16.08% 7.04% -
  Horiz. % 109.03% 98.65% 99.72% 107.63% 89.82% 107.04% 100.00%
Total Cost 74,324 92,070 66,527 73,511 88,537 76,023 82,832 -1.79%
  YoY % -19.27% 38.39% -9.50% -16.97% 16.46% -8.22% -
  Horiz. % 89.73% 111.15% 80.32% 88.75% 106.89% 91.78% 100.00%
Net Worth 660,765 631,560 613,307 587,753 565,849 536,644 507,438 4.50%
  YoY % 4.62% 2.98% 4.35% 3.87% 5.44% 5.76% -
  Horiz. % 130.22% 124.46% 120.86% 115.83% 111.51% 105.76% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 660,765 631,560 613,307 587,753 565,849 536,644 507,438 4.50%
  YoY % 4.62% 2.98% 4.35% 3.87% 5.44% 5.76% -
  Horiz. % 130.22% 124.46% 120.86% 115.83% 111.51% 105.76% 100.00%
NOSH 365,064 365,064 365,064 365,064 365,064 365,064 365,064 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 24.05 % 13.78 % 19.57 % 17.36 % 22.31 % 21.13 % 18.10 % 4.85%
  YoY % 74.53% -29.59% 12.73% -22.19% 5.58% 16.74% -
  Horiz. % 132.87% 76.13% 108.12% 95.91% 123.26% 116.74% 100.00%
ROE 3.51 % 2.20 % 2.54 % 2.45 % 4.05 % 3.60 % 3.36 % 0.73%
  YoY % 59.55% -13.39% 3.67% -39.51% 12.50% 7.14% -
  Horiz. % 104.46% 65.48% 75.60% 72.92% 120.54% 107.14% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 26.80 29.25 22.66 24.37 31.22 26.40 27.70 -0.55%
  YoY % -8.38% 29.08% -7.02% -21.94% 18.26% -4.69% -
  Horiz. % 96.75% 105.60% 81.81% 87.98% 112.71% 95.31% 100.00%
EPS 6.34 3.80 4.27 3.94 6.28 5.30 4.67 5.22%
  YoY % 66.84% -11.01% 8.38% -37.26% 18.49% 13.49% -
  Horiz. % 135.76% 81.37% 91.43% 84.37% 134.48% 113.49% 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 1.8100 1.7300 1.6800 1.6100 1.5500 1.4700 1.3900 4.50%
  YoY % 4.62% 2.98% 4.35% 3.87% 5.44% 5.76% -
  Horiz. % 130.22% 124.46% 120.86% 115.83% 111.51% 105.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 26.80 29.25 22.66 24.37 31.22 26.40 27.70 -0.55%
  YoY % -8.38% 29.08% -7.02% -21.94% 18.26% -4.69% -
  Horiz. % 96.75% 105.60% 81.81% 87.98% 112.71% 95.31% 100.00%
EPS 6.34 3.80 4.27 3.94 6.28 5.30 4.67 5.22%
  YoY % 66.84% -11.01% 8.38% -37.26% 18.49% 13.49% -
  Horiz. % 135.76% 81.37% 91.43% 84.37% 134.48% 113.49% 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 1.8100 1.7300 1.6800 1.6100 1.5500 1.4700 1.3900 4.50%
  YoY % 4.62% 2.98% 4.35% 3.87% 5.44% 5.76% -
  Horiz. % 130.22% 124.46% 120.86% 115.83% 111.51% 105.76% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.1000 1.2800 1.0500 0.8700 1.2900 0.9500 0.4700 -
P/RPS 4.10 4.38 4.63 3.57 4.13 3.60 1.70 15.80%
  YoY % -6.39% -5.40% 29.69% -13.56% 14.72% 111.76% -
  Horiz. % 241.18% 257.65% 272.35% 210.00% 242.94% 211.76% 100.00%
P/EPS 17.34 33.66 24.60 22.05 20.54 17.94 10.07 9.48%
  YoY % -48.48% 36.83% 11.56% 7.35% 14.49% 78.15% -
  Horiz. % 172.19% 334.26% 244.29% 218.97% 203.97% 178.15% 100.00%
EY 5.77 2.97 4.07 4.53 4.87 5.57 9.93 -8.65%
  YoY % 94.28% -27.03% -10.15% -6.98% -12.57% -43.91% -
  Horiz. % 58.11% 29.91% 40.99% 45.62% 49.04% 56.09% 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 0.61 0.74 0.63 0.54 0.83 0.65 0.34 10.23%
  YoY % -17.57% 17.46% 16.67% -34.94% 27.69% 91.18% -
  Horiz. % 179.41% 217.65% 185.29% 158.82% 244.12% 191.18% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 22/11/18 22/11/17 23/11/16 25/11/15 27/11/14 27/11/13 28/11/12 -
Price 0.9700 1.3200 1.0400 0.8800 1.0300 0.9300 0.4900 -
P/RPS 3.62 4.51 4.59 3.61 3.30 3.52 1.77 12.66%
  YoY % -19.73% -1.74% 27.15% 9.39% -6.25% 98.87% -
  Horiz. % 204.52% 254.80% 259.32% 203.95% 186.44% 198.87% 100.00%
P/EPS 15.29 34.71 24.36 22.31 16.40 17.56 10.49 6.48%
  YoY % -55.95% 42.49% 9.19% 36.04% -6.61% 67.40% -
  Horiz. % 145.76% 330.89% 232.22% 212.68% 156.34% 167.40% 100.00%
EY 6.54 2.88 4.10 4.48 6.10 5.69 9.53 -6.08%
  YoY % 127.08% -29.76% -8.48% -26.56% 7.21% -40.29% -
  Horiz. % 68.63% 30.22% 43.02% 47.01% 64.01% 59.71% 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 0.54 0.76 0.62 0.55 0.66 0.63 0.35 7.49%
  YoY % -28.95% 22.58% 12.73% -16.67% 4.76% 80.00% -
  Horiz. % 154.29% 217.14% 177.14% 157.14% 188.57% 180.00% 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.
 


 

350  355  474  793 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 JAKS 1.27-0.03 
 SANICHI 0.045-0.005 
 TDM 0.31+0.005 
 FPGROUP 0.685+0.045 
 DGB-WB 0.01-0.005 
 ARMADA 0.485+0.025 
 SAPNRG 0.2650.00 
 DGB 0.145+0.005 
 VELESTO 0.3650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers