Highlights

[AMVERTON] YoY Cumulative Quarter Result on 2017-12-31 [#4]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 27-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     75.21%    YoY -     21.20%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 119,159 160,709 115,329 121,418 153,712 141,791 140,197 -2.67%
  YoY % -25.85% 39.35% -5.01% -21.01% 8.41% 1.14% -
  Horiz. % 84.99% 114.63% 82.26% 86.61% 109.64% 101.14% 100.00%
PBT 94,945 33,038 28,024 30,627 52,360 45,475 37,859 16.55%
  YoY % 187.38% 17.89% -8.50% -41.51% 15.14% 20.12% -
  Horiz. % 250.79% 87.27% 74.02% 80.90% 138.30% 120.12% 100.00%
Tax -18,868 -7,234 -6,623 -4,606 -13,037 -12,375 -9,259 12.59%
  YoY % -160.82% -9.23% -43.79% 64.67% -5.35% -33.65% -
  Horiz. % 203.78% 78.13% 71.53% 49.75% 140.80% 133.65% 100.00%
NP 76,077 25,804 21,401 26,021 39,323 33,100 28,600 17.70%
  YoY % 194.83% 20.57% -17.75% -33.83% 18.80% 15.73% -
  Horiz. % 266.00% 90.22% 74.83% 90.98% 137.49% 115.73% 100.00%
NP to SH 75,463 24,323 20,069 23,851 34,948 32,079 27,133 18.58%
  YoY % 210.25% 21.20% -15.86% -31.75% 8.94% 18.23% -
  Horiz. % 278.12% 89.64% 73.97% 87.90% 128.80% 118.23% 100.00%
Tax Rate 19.87 % 21.90 % 23.63 % 15.04 % 24.90 % 27.21 % 24.46 % -3.40%
  YoY % -9.27% -7.32% 57.11% -39.60% -8.49% 11.24% -
  Horiz. % 81.23% 89.53% 96.61% 61.49% 101.80% 111.24% 100.00%
Total Cost 43,082 134,905 93,928 95,397 114,389 108,691 111,597 -14.66%
  YoY % -68.06% 43.63% -1.54% -16.60% 5.24% -2.60% -
  Horiz. % 38.60% 120.89% 84.17% 85.48% 102.50% 97.40% 100.00%
Net Worth 715,525 642,512 616,665 599,014 580,640 547,423 518,558 5.51%
  YoY % 11.36% 4.19% 2.95% 3.16% 6.07% 5.57% -
  Horiz. % 137.98% 123.90% 118.92% 115.52% 111.97% 105.57% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - 5,474 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 17.06 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 715,525 642,512 616,665 599,014 580,640 547,423 518,558 5.51%
  YoY % 11.36% 4.19% 2.95% 3.16% 6.07% 5.57% -
  Horiz. % 137.98% 123.90% 118.92% 115.52% 111.97% 105.57% 100.00%
NOSH 365,064 365,064 364,890 365,252 365,182 364,948 365,181 -0.01%
  YoY % 0.00% 0.05% -0.10% 0.02% 0.06% -0.06% -
  Horiz. % 99.97% 99.97% 99.92% 100.02% 100.00% 99.94% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 63.84 % 16.06 % 18.56 % 21.43 % 25.58 % 23.34 % 20.40 % 20.93%
  YoY % 297.51% -13.47% -13.39% -16.22% 9.60% 14.41% -
  Horiz. % 312.94% 78.73% 90.98% 105.05% 125.39% 114.41% 100.00%
ROE 10.55 % 3.79 % 3.25 % 3.98 % 6.02 % 5.86 % 5.23 % 12.40%
  YoY % 178.36% 16.62% -18.34% -33.89% 2.73% 12.05% -
  Horiz. % 201.72% 72.47% 62.14% 76.10% 115.11% 112.05% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 32.64 44.02 31.61 33.24 42.09 38.85 38.39 -2.67%
  YoY % -25.85% 39.26% -4.90% -21.03% 8.34% 1.20% -
  Horiz. % 85.02% 114.67% 82.34% 86.59% 109.64% 101.20% 100.00%
EPS 20.67 6.66 5.50 6.53 9.57 8.79 7.43 18.58%
  YoY % 210.36% 21.09% -15.77% -31.77% 8.87% 18.30% -
  Horiz. % 278.20% 89.64% 74.02% 87.89% 128.80% 118.30% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.9600 1.7600 1.6900 1.6400 1.5900 1.5000 1.4200 5.52%
  YoY % 11.36% 4.14% 3.05% 3.14% 6.00% 5.63% -
  Horiz. % 138.03% 123.94% 119.01% 115.49% 111.97% 105.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 361,428
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 32.97 44.46 31.91 33.59 42.53 39.23 38.79 -2.67%
  YoY % -25.84% 39.33% -5.00% -21.02% 8.41% 1.13% -
  Horiz. % 85.00% 114.62% 82.26% 86.59% 109.64% 101.13% 100.00%
EPS 20.88 6.73 5.55 6.60 9.67 8.88 7.51 18.57%
  YoY % 210.25% 21.26% -15.91% -31.75% 8.90% 18.24% -
  Horiz. % 278.03% 89.61% 73.90% 87.88% 128.76% 118.24% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.51 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.9797 1.7777 1.7062 1.6574 1.6065 1.5146 1.4347 5.51%
  YoY % 11.36% 4.19% 2.94% 3.17% 6.07% 5.57% -
  Horiz. % 137.99% 123.91% 118.92% 115.52% 111.97% 105.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.9200 1.4000 1.0000 0.8700 0.8000 0.9750 0.4700 -
P/RPS 2.82 3.18 3.16 2.62 1.90 2.51 1.22 14.98%
  YoY % -11.32% 0.63% 20.61% 37.89% -24.30% 105.74% -
  Horiz. % 231.15% 260.66% 259.02% 214.75% 155.74% 205.74% 100.00%
P/EPS 4.45 21.01 18.18 13.32 8.36 11.09 6.33 -5.70%
  YoY % -78.82% 15.57% 36.49% 59.33% -24.62% 75.20% -
  Horiz. % 70.30% 331.91% 287.20% 210.43% 132.07% 175.20% 100.00%
EY 22.47 4.76 5.50 7.51 11.96 9.02 15.81 6.03%
  YoY % 372.06% -13.45% -26.76% -37.21% 32.59% -42.95% -
  Horiz. % 142.13% 30.11% 34.79% 47.50% 75.65% 57.05% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.54 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.47 0.80 0.59 0.53 0.50 0.65 0.33 6.07%
  YoY % -41.25% 35.59% 11.32% 6.00% -23.08% 96.97% -
  Horiz. % 142.42% 242.42% 178.79% 160.61% 151.52% 196.97% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 27/02/18 23/02/17 29/02/16 26/02/15 28/02/14 26/02/13 -
Price 1.0000 1.2500 1.3700 0.7900 0.9200 1.0700 0.5700 -
P/RPS 3.06 2.84 4.33 2.38 2.19 2.75 1.48 12.86%
  YoY % 7.75% -34.41% 81.93% 8.68% -20.36% 85.81% -
  Horiz. % 206.76% 191.89% 292.57% 160.81% 147.97% 185.81% 100.00%
P/EPS 4.84 18.76 24.91 12.10 9.61 12.17 7.67 -7.38%
  YoY % -74.20% -24.69% 105.87% 25.91% -21.04% 58.67% -
  Horiz. % 63.10% 244.59% 324.77% 157.76% 125.29% 158.67% 100.00%
EY 20.67 5.33 4.01 8.27 10.40 8.21 13.04 7.98%
  YoY % 287.80% 32.92% -51.51% -20.48% 26.67% -37.04% -
  Horiz. % 158.51% 40.87% 30.75% 63.42% 79.75% 62.96% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.40 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.51 0.71 0.81 0.48 0.58 0.71 0.40 4.13%
  YoY % -28.17% -12.35% 68.75% -17.24% -18.31% 77.50% -
  Horiz. % 127.50% 177.50% 202.50% 120.00% 145.00% 177.50% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers