Highlights

[AMVERTON] YoY Cumulative Quarter Result on 2014-03-31 [#1]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 29-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -86.20%    YoY -     33.46%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 23,708 25,160 27,758 30,336 26,716 32,507 29,451 -3.55%
  YoY % -5.77% -9.36% -8.50% 13.55% -17.81% 10.38% -
  Horiz. % 80.50% 85.43% 94.25% 103.00% 90.71% 110.38% 100.00%
PBT 2,563 5,685 6,486 6,318 5,044 6,521 5,053 -10.69%
  YoY % -54.92% -12.35% 2.66% 25.26% -22.65% 29.05% -
  Horiz. % 50.72% 112.51% 128.36% 125.03% 99.82% 129.05% 100.00%
Tax -673 -1,488 -1,842 -1,448 -1,395 -1,497 -1,211 -9.32%
  YoY % 54.77% 19.22% -27.21% -3.80% 6.81% -23.62% -
  Horiz. % 55.57% 122.87% 152.11% 119.57% 115.19% 123.62% 100.00%
NP 1,890 4,197 4,644 4,870 3,649 5,024 3,842 -11.14%
  YoY % -54.97% -9.63% -4.64% 33.46% -27.37% 30.77% -
  Horiz. % 49.19% 109.24% 120.87% 126.76% 94.98% 130.77% 100.00%
NP to SH 1,489 3,916 4,245 4,427 3,317 4,537 3,286 -12.35%
  YoY % -61.98% -7.75% -4.11% 33.46% -26.89% 38.07% -
  Horiz. % 45.31% 119.17% 129.18% 134.72% 100.94% 138.07% 100.00%
Tax Rate 26.26 % 26.17 % 28.40 % 22.92 % 27.66 % 22.96 % 23.97 % 1.53%
  YoY % 0.34% -7.85% 23.91% -17.14% 20.47% -4.21% -
  Horiz. % 109.55% 109.18% 118.48% 95.62% 115.39% 95.79% 100.00%
Total Cost 21,818 20,963 23,114 25,466 23,067 27,483 25,609 -2.63%
  YoY % 4.08% -9.31% -9.24% 10.40% -16.07% 7.32% -
  Horiz. % 85.20% 81.86% 90.26% 99.44% 90.07% 107.32% 100.00%
Net Worth 616,005 602,355 584,102 554,897 518,390 492,836 467,342 4.71%
  YoY % 2.27% 3.12% 5.26% 7.04% 5.19% 5.46% -
  Horiz. % 131.81% 128.89% 124.98% 118.73% 110.92% 105.46% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 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
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 616,005 602,355 584,102 554,897 518,390 492,836 467,342 4.71%
  YoY % 2.27% 3.12% 5.26% 7.04% 5.19% 5.46% -
  Horiz. % 131.81% 128.89% 124.98% 118.73% 110.92% 105.46% 100.00%
NOSH 364,499 365,064 365,064 365,064 365,064 365,064 365,111 -0.03%
  YoY % -0.15% 0.00% 0.00% 0.00% 0.00% -0.01% -
  Horiz. % 99.83% 99.99% 99.99% 99.99% 99.99% 99.99% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 7.97 % 16.68 % 16.73 % 16.05 % 13.66 % 15.46 % 13.05 % -7.88%
  YoY % -52.22% -0.30% 4.24% 17.50% -11.64% 18.47% -
  Horiz. % 61.07% 127.82% 128.20% 122.99% 104.67% 118.47% 100.00%
ROE 0.24 % 0.65 % 0.73 % 0.80 % 0.64 % 0.92 % 0.70 % -16.33%
  YoY % -63.08% -10.96% -8.75% 25.00% -30.43% 31.43% -
  Horiz. % 34.29% 92.86% 104.29% 114.29% 91.43% 131.43% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 6.50 6.89 7.60 8.31 7.32 8.90 8.07 -3.54%
  YoY % -5.66% -9.34% -8.54% 13.52% -17.75% 10.29% -
  Horiz. % 80.55% 85.38% 94.18% 102.97% 90.71% 110.29% 100.00%
EPS 0.41 1.07 1.16 1.21 0.91 1.24 0.90 -12.27%
  YoY % -61.68% -7.76% -4.13% 32.97% -26.61% 37.78% -
  Horiz. % 45.56% 118.89% 128.89% 134.44% 101.11% 137.78% 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 1.6900 1.6500 1.6000 1.5200 1.4200 1.3500 1.2800 4.74%
  YoY % 2.42% 3.12% 5.26% 7.04% 5.19% 5.47% -
  Horiz. % 132.03% 128.91% 125.00% 118.75% 110.94% 105.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 6.49 6.89 7.60 8.31 7.32 8.90 8.07 -3.56%
  YoY % -5.81% -9.34% -8.54% 13.52% -17.75% 10.29% -
  Horiz. % 80.42% 85.38% 94.18% 102.97% 90.71% 110.29% 100.00%
EPS 0.41 1.07 1.16 1.21 0.91 1.24 0.90 -12.27%
  YoY % -61.68% -7.76% -4.13% 32.97% -26.61% 37.78% -
  Horiz. % 45.56% 118.89% 128.89% 134.44% 101.11% 137.78% 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 1.6874 1.6500 1.6000 1.5200 1.4200 1.3500 1.2802 4.71%
  YoY % 2.27% 3.12% 5.26% 7.04% 5.19% 5.45% -
  Horiz. % 131.81% 128.89% 124.98% 118.73% 110.92% 105.45% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.3800 0.8200 1.1100 1.2200 0.5950 0.4500 0.4900 -
P/RPS 21.22 11.90 14.60 14.68 8.13 5.05 6.07 23.17%
  YoY % 78.32% -18.49% -0.54% 80.57% 60.99% -16.80% -
  Horiz. % 349.59% 196.05% 240.53% 241.85% 133.94% 83.20% 100.00%
P/EPS 337.82 76.44 95.46 100.60 65.48 36.21 54.44 35.52%
  YoY % 341.94% -19.92% -5.11% 53.63% 80.83% -33.49% -
  Horiz. % 620.54% 140.41% 175.35% 184.79% 120.28% 66.51% 100.00%
EY 0.30 1.31 1.05 0.99 1.53 2.76 1.84 -26.07%
  YoY % -77.10% 24.76% 6.06% -35.29% -44.57% 50.00% -
  Horiz. % 16.30% 71.20% 57.07% 53.80% 83.15% 150.00% 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 0.82 0.50 0.69 0.80 0.42 0.33 0.38 13.66%
  YoY % 64.00% -27.54% -13.75% 90.48% 27.27% -13.16% -
  Horiz. % 215.79% 131.58% 181.58% 210.53% 110.53% 86.84% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 25/05/17 26/05/16 29/05/15 29/05/14 29/05/13 30/05/12 27/05/11 -
Price 1.7200 1.1800 0.9300 1.3100 0.7800 0.4400 0.4800 -
P/RPS 26.44 17.12 12.23 15.76 10.66 4.94 5.95 28.19%
  YoY % 54.44% 39.98% -22.40% 47.84% 115.79% -16.97% -
  Horiz. % 444.37% 287.73% 205.55% 264.87% 179.16% 83.03% 100.00%
P/EPS 421.05 110.00 79.98 108.03 85.85 35.40 53.33 41.07%
  YoY % 282.77% 37.53% -25.97% 25.84% 142.51% -33.62% -
  Horiz. % 789.52% 206.26% 149.97% 202.57% 160.98% 66.38% 100.00%
EY 0.24 0.91 1.25 0.93 1.16 2.82 1.88 -29.02%
  YoY % -73.63% -27.20% 34.41% -19.83% -58.87% 50.00% -
  Horiz. % 12.77% 48.40% 66.49% 49.47% 61.70% 150.00% 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 1.02 0.72 0.58 0.86 0.55 0.33 0.38 17.87%
  YoY % 41.67% 24.14% -32.56% 56.36% 66.67% -13.16% -
  Horiz. % 268.42% 189.47% 152.63% 226.32% 144.74% 86.84% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers