Highlights

[AMVERTON] YoY Cumulative Quarter Result on 2016-03-31 [#1]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 26-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -83.58%    YoY -     -7.75%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 22,802 29,936 23,708 25,160 27,758 30,336 26,716 -2.60%
  YoY % -23.83% 26.27% -5.77% -9.36% -8.50% 13.55% -
  Horiz. % 85.35% 112.05% 88.74% 94.18% 103.90% 113.55% 100.00%
PBT 2,010 5,465 2,563 5,685 6,486 6,318 5,044 -14.21%
  YoY % -63.22% 113.23% -54.92% -12.35% 2.66% 25.26% -
  Horiz. % 39.85% 108.35% 50.81% 112.71% 128.59% 125.26% 100.00%
Tax -863 -1,394 -673 -1,488 -1,842 -1,448 -1,395 -7.69%
  YoY % 38.09% -107.13% 54.77% 19.22% -27.21% -3.80% -
  Horiz. % 61.86% 99.93% 48.24% 106.67% 132.04% 103.80% 100.00%
NP 1,147 4,071 1,890 4,197 4,644 4,870 3,649 -17.53%
  YoY % -71.83% 115.40% -54.97% -9.63% -4.64% 33.46% -
  Horiz. % 31.43% 111.56% 51.80% 115.02% 127.27% 133.46% 100.00%
NP to SH 912 3,607 1,489 3,916 4,245 4,427 3,317 -19.35%
  YoY % -74.72% 142.24% -61.98% -7.75% -4.11% 33.46% -
  Horiz. % 27.49% 108.74% 44.89% 118.06% 127.98% 133.46% 100.00%
Tax Rate 42.94 % 25.51 % 26.26 % 26.17 % 28.40 % 22.92 % 27.66 % 7.60%
  YoY % 68.33% -2.86% 0.34% -7.85% 23.91% -17.14% -
  Horiz. % 155.24% 92.23% 94.94% 94.61% 102.68% 82.86% 100.00%
Total Cost 21,655 25,865 21,818 20,963 23,114 25,466 23,067 -1.05%
  YoY % -16.28% 18.55% 4.08% -9.31% -9.24% 10.40% -
  Horiz. % 93.88% 112.13% 94.59% 90.88% 100.20% 110.40% 100.00%
Net Worth 715,525 642,512 616,005 602,355 584,102 554,897 518,390 5.52%
  YoY % 11.36% 4.30% 2.27% 3.12% 5.26% 7.04% -
  Horiz. % 138.03% 123.94% 118.83% 116.20% 112.68% 107.04% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 715,525 642,512 616,005 602,355 584,102 554,897 518,390 5.52%
  YoY % 11.36% 4.30% 2.27% 3.12% 5.26% 7.04% -
  Horiz. % 138.03% 123.94% 118.83% 116.20% 112.68% 107.04% 100.00%
NOSH 365,064 365,064 364,499 365,064 365,064 365,064 365,064 -
  YoY % 0.00% 0.15% -0.15% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 99.85% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 5.03 % 13.60 % 7.97 % 16.68 % 16.73 % 16.05 % 13.66 % -15.33%
  YoY % -63.01% 70.64% -52.22% -0.30% 4.24% 17.50% -
  Horiz. % 36.82% 99.56% 58.35% 122.11% 122.47% 117.50% 100.00%
ROE 0.13 % 0.56 % 0.24 % 0.65 % 0.73 % 0.80 % 0.64 % -23.32%
  YoY % -76.79% 133.33% -63.08% -10.96% -8.75% 25.00% -
  Horiz. % 20.31% 87.50% 37.50% 101.56% 114.06% 125.00% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 6.25 8.20 6.50 6.89 7.60 8.31 7.32 -2.60%
  YoY % -23.78% 26.15% -5.66% -9.34% -8.54% 13.52% -
  Horiz. % 85.38% 112.02% 88.80% 94.13% 103.83% 113.52% 100.00%
EPS 0.25 0.99 0.41 1.07 1.16 1.21 0.91 -19.36%
  YoY % -74.75% 141.46% -61.68% -7.76% -4.13% 32.97% -
  Horiz. % 27.47% 108.79% 45.05% 117.58% 127.47% 132.97% 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 1.9600 1.7600 1.6900 1.6500 1.6000 1.5200 1.4200 5.52%
  YoY % 11.36% 4.14% 2.42% 3.12% 5.26% 7.04% -
  Horiz. % 138.03% 123.94% 119.01% 116.20% 112.68% 107.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 6.25 8.20 6.49 6.89 7.60 8.31 7.32 -2.60%
  YoY % -23.78% 26.35% -5.81% -9.34% -8.54% 13.52% -
  Horiz. % 85.38% 112.02% 88.66% 94.13% 103.83% 113.52% 100.00%
EPS 0.25 0.99 0.41 1.07 1.16 1.21 0.91 -19.36%
  YoY % -74.75% 141.46% -61.68% -7.76% -4.13% 32.97% -
  Horiz. % 27.47% 108.79% 45.05% 117.58% 127.47% 132.97% 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 1.9600 1.7600 1.6874 1.6500 1.6000 1.5200 1.4200 5.52%
  YoY % 11.36% 4.30% 2.27% 3.12% 5.26% 7.04% -
  Horiz. % 138.03% 123.94% 118.83% 116.20% 112.68% 107.04% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 1.2400 1.0900 1.3800 0.8200 1.1100 1.2200 0.5950 -
P/RPS 19.85 13.29 21.22 11.90 14.60 14.68 8.13 16.03%
  YoY % 49.36% -37.37% 78.32% -18.49% -0.54% 80.57% -
  Horiz. % 244.16% 163.47% 261.01% 146.37% 179.58% 180.57% 100.00%
P/EPS 496.36 110.32 337.82 76.44 95.46 100.60 65.48 40.14%
  YoY % 349.93% -67.34% 341.94% -19.92% -5.11% 53.63% -
  Horiz. % 758.03% 168.48% 515.91% 116.74% 145.78% 153.63% 100.00%
EY 0.20 0.91 0.30 1.31 1.05 0.99 1.53 -28.75%
  YoY % -78.02% 203.33% -77.10% 24.76% 6.06% -35.29% -
  Horiz. % 13.07% 59.48% 19.61% 85.62% 68.63% 64.71% 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 0.63 0.62 0.82 0.50 0.69 0.80 0.42 6.99%
  YoY % 1.61% -24.39% 64.00% -27.54% -13.75% 90.48% -
  Horiz. % 150.00% 147.62% 195.24% 119.05% 164.29% 190.48% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 23/05/19 24/05/18 25/05/17 26/05/16 29/05/15 29/05/14 29/05/13 -
Price 1.1600 0.9800 1.7200 1.1800 0.9300 1.3100 0.7800 -
P/RPS 18.57 11.95 26.44 17.12 12.23 15.76 10.66 9.69%
  YoY % 55.40% -54.80% 54.44% 39.98% -22.40% 47.84% -
  Horiz. % 174.20% 112.10% 248.03% 160.60% 114.73% 147.84% 100.00%
P/EPS 464.34 99.19 421.05 110.00 79.98 108.03 85.85 32.47%
  YoY % 368.13% -76.44% 282.77% 37.53% -25.97% 25.84% -
  Horiz. % 540.87% 115.54% 490.45% 128.13% 93.16% 125.84% 100.00%
EY 0.22 1.01 0.24 0.91 1.25 0.93 1.16 -24.19%
  YoY % -78.22% 320.83% -73.63% -27.20% 34.41% -19.83% -
  Horiz. % 18.97% 87.07% 20.69% 78.45% 107.76% 80.17% 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 0.59 0.56 1.02 0.72 0.58 0.86 0.55 1.18%
  YoY % 5.36% -45.10% 41.67% 24.14% -32.56% 56.36% -
  Horiz. % 107.27% 101.82% 185.45% 130.91% 105.45% 156.36% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

241  924  499  511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.155-0.015 
 PHB 0.030.00 
 SAPNRG 0.115-0.005 
 VIVOCOM 0.855-0.365 
 KANGER 0.18-0.015 
 PA 0.145-0.005 
 MTRONIC 0.105-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 ARMADA 0.27-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. AN OVERLOOKED FOOD STOCK, TRADING AT 62% DISCOUNT TO NTA !!!! Bursa Master
2. AT (0072) glove factory real? Have a look... Rubber Glove companies till year 2023
3. Supermax is the best performer - Koon Yew Yin Koon Yew Yin's Blog
4. TOPGLOV, please update shareholders on the Klang Factory Covid-19 outbreak. 1500 cases? How it impact the factory? gloveharicut
5. TOPGLOVE plants in Meru to be temporarily closed. CIMB says No changes to FY21-23F EPS. Maintain BUY RM10.00 gloveharicut
6. TOPGLOV (7113) - Update on Share Buyback and EPF Movement, what is their average buying price from September till November? Bursa Malaysia Free Trading Education
7. Salcon (8567) & AT (0072) Rubber Glove companies till year 2023
8. JAG - THE NEXT STRONGER PA IN THE MAKING LogicTrading Analysis
PARTNERS & BROKERS