Highlights

[AMVERTON] YoY Cumulative Quarter Result on 2017-09-30 [#3]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 22-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     107.10%    YoY -     -10.92%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 60,747 97,854 106,782 82,714 88,949 113,955 96,394 -7.40%
  YoY % -37.92% -8.36% 29.10% -7.01% -21.94% 18.22% -
  Horiz. % 63.02% 101.51% 110.78% 85.81% 92.28% 118.22% 100.00%
PBT 5,796 32,419 19,566 21,607 21,169 32,837 27,876 -23.02%
  YoY % -82.12% 65.69% -9.45% 2.07% -35.53% 17.80% -
  Horiz. % 20.79% 116.30% 70.19% 77.51% 75.94% 117.80% 100.00%
Tax -2,489 -8,889 -4,854 -5,420 -5,731 -7,419 -7,505 -16.80%
  YoY % 72.00% -83.13% 10.44% 5.43% 22.75% 1.15% -
  Horiz. % 33.16% 118.44% 64.68% 72.22% 76.36% 98.85% 100.00%
NP 3,307 23,530 14,712 16,187 15,438 25,418 20,371 -26.13%
  YoY % -85.95% 59.94% -9.11% 4.85% -39.26% 24.78% -
  Horiz. % 16.23% 115.51% 72.22% 79.46% 75.78% 124.78% 100.00%
NP to SH 2,902 23,162 13,882 15,583 14,401 22,933 19,332 -27.09%
  YoY % -87.47% 66.85% -10.92% 8.21% -37.20% 18.63% -
  Horiz. % 15.01% 119.81% 71.81% 80.61% 74.49% 118.63% 100.00%
Tax Rate 42.94 % 27.42 % 24.81 % 25.08 % 27.07 % 22.59 % 26.92 % 8.09%
  YoY % 56.60% 10.52% -1.08% -7.35% 19.83% -16.08% -
  Horiz. % 159.51% 101.86% 92.16% 93.16% 100.56% 83.92% 100.00%
Total Cost 57,440 74,324 92,070 66,527 73,511 88,537 76,023 -4.56%
  YoY % -22.72% -19.27% 38.39% -9.50% -16.97% 16.46% -
  Horiz. % 75.56% 97.77% 121.11% 87.51% 96.70% 116.46% 100.00%
Net Worth 719,176 660,765 631,560 613,307 587,753 565,849 536,644 5.00%
  YoY % 8.84% 4.62% 2.98% 4.35% 3.87% 5.44% -
  Horiz. % 134.01% 123.13% 117.69% 114.29% 109.52% 105.44% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 719,176 660,765 631,560 613,307 587,753 565,849 536,644 5.00%
  YoY % 8.84% 4.62% 2.98% 4.35% 3.87% 5.44% -
  Horiz. % 134.01% 123.13% 117.69% 114.29% 109.52% 105.44% 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 5.44 % 24.05 % 13.78 % 19.57 % 17.36 % 22.31 % 21.13 % -20.23%
  YoY % -77.38% 74.53% -29.59% 12.73% -22.19% 5.58% -
  Horiz. % 25.75% 113.82% 65.22% 92.62% 82.16% 105.58% 100.00%
ROE 0.40 % 3.51 % 2.20 % 2.54 % 2.45 % 4.05 % 3.60 % -30.65%
  YoY % -88.60% 59.55% -13.39% 3.67% -39.51% 12.50% -
  Horiz. % 11.11% 97.50% 61.11% 70.56% 68.06% 112.50% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 16.64 26.80 29.25 22.66 24.37 31.22 26.40 -7.40%
  YoY % -37.91% -8.38% 29.08% -7.02% -21.94% 18.26% -
  Horiz. % 63.03% 101.52% 110.80% 85.83% 92.31% 118.26% 100.00%
EPS 0.79 6.34 3.80 4.27 3.94 6.28 5.30 -27.17%
  YoY % -87.54% 66.84% -11.01% 8.38% -37.26% 18.49% -
  Horiz. % 14.91% 119.62% 71.70% 80.57% 74.34% 118.49% 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 1.9700 1.8100 1.7300 1.6800 1.6100 1.5500 1.4700 5.00%
  YoY % 8.84% 4.62% 2.98% 4.35% 3.87% 5.44% -
  Horiz. % 134.01% 123.13% 117.69% 114.29% 109.52% 105.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 16.64 26.80 29.25 22.66 24.37 31.22 26.40 -7.40%
  YoY % -37.91% -8.38% 29.08% -7.02% -21.94% 18.26% -
  Horiz. % 63.03% 101.52% 110.80% 85.83% 92.31% 118.26% 100.00%
EPS 0.79 6.34 3.80 4.27 3.94 6.28 5.30 -27.17%
  YoY % -87.54% 66.84% -11.01% 8.38% -37.26% 18.49% -
  Horiz. % 14.91% 119.62% 71.70% 80.57% 74.34% 118.49% 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 1.9700 1.8100 1.7300 1.6800 1.6100 1.5500 1.4700 5.00%
  YoY % 8.84% 4.62% 2.98% 4.35% 3.87% 5.44% -
  Horiz. % 134.01% 123.13% 117.69% 114.29% 109.52% 105.44% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.0200 1.1000 1.2800 1.0500 0.8700 1.2900 0.9500 -
P/RPS 6.13 4.10 4.38 4.63 3.57 4.13 3.60 9.27%
  YoY % 49.51% -6.39% -5.40% 29.69% -13.56% 14.72% -
  Horiz. % 170.28% 113.89% 121.67% 128.61% 99.17% 114.72% 100.00%
P/EPS 128.31 17.34 33.66 24.60 22.05 20.54 17.94 38.78%
  YoY % 639.97% -48.48% 36.83% 11.56% 7.35% 14.49% -
  Horiz. % 715.22% 96.66% 187.63% 137.12% 122.91% 114.49% 100.00%
EY 0.78 5.77 2.97 4.07 4.53 4.87 5.57 -27.93%
  YoY % -86.48% 94.28% -27.03% -10.15% -6.98% -12.57% -
  Horiz. % 14.00% 103.59% 53.32% 73.07% 81.33% 87.43% 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 0.52 0.61 0.74 0.63 0.54 0.83 0.65 -3.65%
  YoY % -14.75% -17.57% 17.46% 16.67% -34.94% 27.69% -
  Horiz. % 80.00% 93.85% 113.85% 96.92% 83.08% 127.69% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 22/11/19 22/11/18 22/11/17 23/11/16 25/11/15 27/11/14 27/11/13 -
Price 1.0500 0.9700 1.3200 1.0400 0.8800 1.0300 0.9300 -
P/RPS 6.31 3.62 4.51 4.59 3.61 3.30 3.52 10.21%
  YoY % 74.31% -19.73% -1.74% 27.15% 9.39% -6.25% -
  Horiz. % 179.26% 102.84% 128.13% 130.40% 102.56% 93.75% 100.00%
P/EPS 132.09 15.29 34.71 24.36 22.31 16.40 17.56 39.96%
  YoY % 763.90% -55.95% 42.49% 9.19% 36.04% -6.61% -
  Horiz. % 752.22% 87.07% 197.67% 138.72% 127.05% 93.39% 100.00%
EY 0.76 6.54 2.88 4.10 4.48 6.10 5.69 -28.49%
  YoY % -88.38% 127.08% -29.76% -8.48% -26.56% 7.21% -
  Horiz. % 13.36% 114.94% 50.62% 72.06% 78.73% 107.21% 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 0.53 0.54 0.76 0.62 0.55 0.66 0.63 -2.84%
  YoY % -1.85% -28.95% 22.58% 12.73% -16.67% 4.76% -
  Horiz. % 84.13% 85.71% 120.63% 98.41% 87.30% 104.76% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers