Highlights

[AMVERTON] YoY Cumulative Quarter Result on 2013-03-31 [#1]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 29-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -87.78%    YoY -     -26.89%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 25,160 27,758 30,336 26,716 32,507 29,451 33,790 -4.79%
  YoY % -9.36% -8.50% 13.55% -17.81% 10.38% -12.84% -
  Horiz. % 74.46% 82.15% 89.78% 79.06% 96.20% 87.16% 100.00%
PBT 5,685 6,486 6,318 5,044 6,521 5,053 3,710 7.37%
  YoY % -12.35% 2.66% 25.26% -22.65% 29.05% 36.20% -
  Horiz. % 153.23% 174.82% 170.30% 135.96% 175.77% 136.20% 100.00%
Tax -1,488 -1,842 -1,448 -1,395 -1,497 -1,211 -1,223 3.32%
  YoY % 19.22% -27.21% -3.80% 6.81% -23.62% 0.98% -
  Horiz. % 121.67% 150.61% 118.40% 114.06% 122.40% 99.02% 100.00%
NP 4,197 4,644 4,870 3,649 5,024 3,842 2,487 9.10%
  YoY % -9.63% -4.64% 33.46% -27.37% 30.77% 54.48% -
  Horiz. % 168.76% 186.73% 195.82% 146.72% 202.01% 154.48% 100.00%
NP to SH 3,916 4,245 4,427 3,317 4,537 3,286 2,235 9.79%
  YoY % -7.75% -4.11% 33.46% -26.89% 38.07% 47.02% -
  Horiz. % 175.21% 189.93% 198.08% 148.41% 203.00% 147.02% 100.00%
Tax Rate 26.17 % 28.40 % 22.92 % 27.66 % 22.96 % 23.97 % 32.96 % -3.77%
  YoY % -7.85% 23.91% -17.14% 20.47% -4.21% -27.28% -
  Horiz. % 79.40% 86.17% 69.54% 83.92% 69.66% 72.72% 100.00%
Total Cost 20,963 23,114 25,466 23,067 27,483 25,609 31,303 -6.46%
  YoY % -9.31% -9.24% 10.40% -16.07% 7.32% -18.19% -
  Horiz. % 66.97% 73.84% 81.35% 73.69% 87.80% 81.81% 100.00%
Net Worth 602,355 584,102 554,897 518,390 492,836 467,342 450,604 4.95%
  YoY % 3.12% 5.26% 7.04% 5.19% 5.46% 3.71% -
  Horiz. % 133.68% 129.63% 123.14% 115.04% 109.37% 103.71% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 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
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 602,355 584,102 554,897 518,390 492,836 467,342 450,604 4.95%
  YoY % 3.12% 5.26% 7.04% 5.19% 5.46% 3.71% -
  Horiz. % 133.68% 129.63% 123.14% 115.04% 109.37% 103.71% 100.00%
NOSH 365,064 365,064 365,064 365,064 365,064 365,111 360,483 0.21%
  YoY % 0.00% 0.00% 0.00% 0.00% -0.01% 1.28% -
  Horiz. % 101.27% 101.27% 101.27% 101.27% 101.27% 101.28% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 16.68 % 16.73 % 16.05 % 13.66 % 15.46 % 13.05 % 7.36 % 14.60%
  YoY % -0.30% 4.24% 17.50% -11.64% 18.47% 77.31% -
  Horiz. % 226.63% 227.31% 218.07% 185.60% 210.05% 177.31% 100.00%
ROE 0.65 % 0.73 % 0.80 % 0.64 % 0.92 % 0.70 % 0.50 % 4.47%
  YoY % -10.96% -8.75% 25.00% -30.43% 31.43% 40.00% -
  Horiz. % 130.00% 146.00% 160.00% 128.00% 184.00% 140.00% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 6.89 7.60 8.31 7.32 8.90 8.07 9.37 -4.99%
  YoY % -9.34% -8.54% 13.52% -17.75% 10.29% -13.87% -
  Horiz. % 73.53% 81.11% 88.69% 78.12% 94.98% 86.13% 100.00%
EPS 1.07 1.16 1.21 0.91 1.24 0.90 0.62 9.51%
  YoY % -7.76% -4.13% 32.97% -26.61% 37.78% 45.16% -
  Horiz. % 172.58% 187.10% 195.16% 146.77% 200.00% 145.16% 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 1.6500 1.6000 1.5200 1.4200 1.3500 1.2800 1.2500 4.73%
  YoY % 3.12% 5.26% 7.04% 5.19% 5.47% 2.40% -
  Horiz. % 132.00% 128.00% 121.60% 113.60% 108.00% 102.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 6.89 7.60 8.31 7.32 8.90 8.07 9.26 -4.80%
  YoY % -9.34% -8.54% 13.52% -17.75% 10.29% -12.85% -
  Horiz. % 74.41% 82.07% 89.74% 79.05% 96.11% 87.15% 100.00%
EPS 1.07 1.16 1.21 0.91 1.24 0.90 0.61 9.81%
  YoY % -7.76% -4.13% 32.97% -26.61% 37.78% 47.54% -
  Horiz. % 175.41% 190.16% 198.36% 149.18% 203.28% 147.54% 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 1.6500 1.6000 1.5200 1.4200 1.3500 1.2802 1.2343 4.95%
  YoY % 3.12% 5.26% 7.04% 5.19% 5.45% 3.72% -
  Horiz. % 133.68% 129.63% 123.15% 115.04% 109.37% 103.72% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.8200 1.1100 1.2200 0.5950 0.4500 0.4900 0.7000 -
P/RPS 11.90 14.60 14.68 8.13 5.05 6.07 7.47 8.06%
  YoY % -18.49% -0.54% 80.57% 60.99% -16.80% -18.74% -
  Horiz. % 159.30% 195.45% 196.52% 108.84% 67.60% 81.26% 100.00%
P/EPS 76.44 95.46 100.60 65.48 36.21 54.44 112.90 -6.29%
  YoY % -19.92% -5.11% 53.63% 80.83% -33.49% -51.78% -
  Horiz. % 67.71% 84.55% 89.11% 58.00% 32.07% 48.22% 100.00%
EY 1.31 1.05 0.99 1.53 2.76 1.84 0.89 6.65%
  YoY % 24.76% 6.06% -35.29% -44.57% 50.00% 106.74% -
  Horiz. % 147.19% 117.98% 111.24% 171.91% 310.11% 206.74% 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 0.50 0.69 0.80 0.42 0.33 0.38 0.56 -1.87%
  YoY % -27.54% -13.75% 90.48% 27.27% -13.16% -32.14% -
  Horiz. % 89.29% 123.21% 142.86% 75.00% 58.93% 67.86% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 29/05/15 29/05/14 29/05/13 30/05/12 27/05/11 25/05/10 -
Price 1.1800 0.9300 1.3100 0.7800 0.4400 0.4800 0.5900 -
P/RPS 17.12 12.23 15.76 10.66 4.94 5.95 6.29 18.14%
  YoY % 39.98% -22.40% 47.84% 115.79% -16.97% -5.41% -
  Horiz. % 272.18% 194.44% 250.56% 169.48% 78.54% 94.59% 100.00%
P/EPS 110.00 79.98 108.03 85.85 35.40 53.33 95.16 2.44%
  YoY % 37.53% -25.97% 25.84% 142.51% -33.62% -43.96% -
  Horiz. % 115.59% 84.05% 113.52% 90.22% 37.20% 56.04% 100.00%
EY 0.91 1.25 0.93 1.16 2.82 1.88 1.05 -2.35%
  YoY % -27.20% 34.41% -19.83% -58.87% 50.00% 79.05% -
  Horiz. % 86.67% 119.05% 88.57% 110.48% 268.57% 179.05% 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 0.72 0.58 0.86 0.55 0.33 0.38 0.47 7.36%
  YoY % 24.14% -32.56% 56.36% 66.67% -13.16% -19.15% -
  Horiz. % 153.19% 123.40% 182.98% 117.02% 70.21% 80.85% 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.
 


 

386  331  519  735 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.765+0.02 
 SAPNRG 0.260.00 
 PERDANA-PR 0.015+0.005 
 HSI-H8F 0.125-0.065 
 EKOVEST 0.81+0.015 
 DGB 0.14-0.005 
 VELESTO 0.3650.00 
 DYNACIA-PA 0.045+0.005 
 HSI-C7K 0.33+0.05 
 MLAB 0.05-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers