Highlights

[AMVERTON] YoY Quarter Result on 2013-06-30 [#2]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 28-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     68.68%    YoY -     15.77%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 26,463 26,609 37,063 33,138 32,090 28,226 37,467 -5.63%
  YoY % -0.55% -28.21% 11.84% 3.27% 13.69% -24.66% -
  Horiz. % 70.63% 71.02% 98.92% 88.45% 85.65% 75.34% 100.00%
PBT 5,144 4,585 9,240 7,510 7,328 9,314 3,277 7.80%
  YoY % 12.19% -50.38% 23.04% 2.48% -21.32% 184.22% -
  Horiz. % 156.97% 139.91% 281.97% 229.17% 223.62% 284.22% 100.00%
Tax -1,454 -1,393 -1,875 -1,565 -2,053 -256 -578 16.60%
  YoY % -4.38% 25.71% -19.81% 23.77% -701.95% 55.71% -
  Horiz. % 251.56% 241.00% 324.39% 270.76% 355.19% 44.29% 100.00%
NP 3,690 3,192 7,365 5,945 5,275 9,058 2,699 5.35%
  YoY % 15.60% -56.66% 23.89% 12.70% -41.76% 235.61% -
  Horiz. % 136.72% 118.27% 272.88% 220.27% 195.44% 335.61% 100.00%
NP to SH 3,433 2,742 6,959 5,595 4,833 8,578 2,464 5.68%
  YoY % 25.20% -60.60% 24.38% 15.77% -43.66% 248.13% -
  Horiz. % 139.33% 111.28% 282.43% 227.07% 196.14% 348.13% 100.00%
Tax Rate 28.27 % 30.38 % 20.29 % 20.84 % 28.02 % 2.75 % 17.64 % 8.17%
  YoY % -6.95% 49.73% -2.64% -25.62% 918.91% -84.41% -
  Horiz. % 160.26% 172.22% 115.02% 118.14% 158.84% 15.59% 100.00%
Total Cost 22,773 23,417 29,698 27,193 26,815 19,168 34,768 -6.80%
  YoY % -2.75% -21.15% 9.21% 1.41% 39.89% -44.87% -
  Horiz. % 65.50% 67.35% 85.42% 78.21% 77.13% 55.13% 100.00%
Net Worth 606,006 580,451 562,198 525,692 500,137 489,128 456,564 4.83%
  YoY % 4.40% 3.25% 6.94% 5.11% 2.25% 7.13% -
  Horiz. % 132.73% 127.13% 123.14% 115.14% 109.54% 107.13% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 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
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 606,006 580,451 562,198 525,692 500,137 489,128 456,564 4.83%
  YoY % 4.40% 3.25% 6.94% 5.11% 2.25% 7.13% -
  Horiz. % 132.73% 127.13% 123.14% 115.14% 109.54% 107.13% 100.00%
NOSH 365,064 365,064 365,064 365,064 365,064 365,021 362,352 0.12%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.01% 0.74% -
  Horiz. % 100.75% 100.75% 100.75% 100.75% 100.75% 100.74% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 13.94 % 12.00 % 19.87 % 17.94 % 16.44 % 32.09 % 7.20 % 11.63%
  YoY % 16.17% -39.61% 10.76% 9.12% -48.77% 345.69% -
  Horiz. % 193.61% 166.67% 275.97% 249.17% 228.33% 445.69% 100.00%
ROE 0.57 % 0.47 % 1.24 % 1.06 % 0.97 % 1.75 % 0.54 % 0.90%
  YoY % 21.28% -62.10% 16.98% 9.28% -44.57% 224.07% -
  Horiz. % 105.56% 87.04% 229.63% 196.30% 179.63% 324.07% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 7.25 7.29 10.15 9.08 8.79 7.73 10.34 -5.74%
  YoY % -0.55% -28.18% 11.78% 3.30% 13.71% -25.24% -
  Horiz. % 70.12% 70.50% 98.16% 87.81% 85.01% 74.76% 100.00%
EPS 0.94 0.75 1.91 1.53 1.32 2.35 0.68 5.54%
  YoY % 25.33% -60.73% 24.84% 15.91% -43.83% 245.59% -
  Horiz. % 138.24% 110.29% 280.88% 225.00% 194.12% 345.59% 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 1.6600 1.5900 1.5400 1.4400 1.3700 1.3400 1.2600 4.70%
  YoY % 4.40% 3.25% 6.94% 5.11% 2.24% 6.35% -
  Horiz. % 131.75% 126.19% 122.22% 114.29% 108.73% 106.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 7.25 7.29 10.15 9.08 8.79 7.73 10.26 -5.62%
  YoY % -0.55% -28.18% 11.78% 3.30% 13.71% -24.66% -
  Horiz. % 70.66% 71.05% 98.93% 88.50% 85.67% 75.34% 100.00%
EPS 0.94 0.75 1.91 1.53 1.32 2.35 0.67 5.80%
  YoY % 25.33% -60.73% 24.84% 15.91% -43.83% 250.75% -
  Horiz. % 140.30% 111.94% 285.07% 228.36% 197.01% 350.75% 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 1.6600 1.5900 1.5400 1.4400 1.3700 1.3398 1.2506 4.83%
  YoY % 4.40% 3.25% 6.94% 5.11% 2.25% 7.13% -
  Horiz. % 132.74% 127.14% 123.14% 115.14% 109.55% 107.13% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.9900 0.9100 1.3800 1.0200 0.4200 0.4700 0.6000 -
P/RPS 13.66 12.48 13.59 11.24 4.78 6.08 5.80 15.33%
  YoY % 9.46% -8.17% 20.91% 135.15% -21.38% 4.83% -
  Horiz. % 235.52% 215.17% 234.31% 193.79% 82.41% 104.83% 100.00%
P/EPS 105.28 121.16 72.39 66.55 31.72 20.00 88.24 2.98%
  YoY % -13.11% 67.37% 8.78% 109.80% 58.60% -77.33% -
  Horiz. % 119.31% 137.31% 82.04% 75.42% 35.95% 22.67% 100.00%
EY 0.95 0.83 1.38 1.50 3.15 5.00 1.13 -2.85%
  YoY % 14.46% -39.86% -8.00% -52.38% -37.00% 342.48% -
  Horiz. % 84.07% 73.45% 122.12% 132.74% 278.76% 442.48% 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 0.60 0.57 0.90 0.71 0.31 0.35 0.48 3.79%
  YoY % 5.26% -36.67% 26.76% 129.03% -11.43% -27.08% -
  Horiz. % 125.00% 118.75% 187.50% 147.92% 64.58% 72.92% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 26/08/15 28/08/14 28/08/13 29/08/12 23/08/11 26/08/10 -
Price 1.0000 0.8150 1.3300 0.9050 0.5200 0.4900 0.4900 -
P/RPS 13.80 11.18 13.10 9.97 5.92 6.34 4.74 19.48%
  YoY % 23.43% -14.66% 31.39% 68.41% -6.62% 33.76% -
  Horiz. % 291.14% 235.86% 276.37% 210.34% 124.89% 133.76% 100.00%
P/EPS 106.34 108.51 69.77 59.05 39.28 20.85 72.06 6.69%
  YoY % -2.00% 55.53% 18.15% 50.33% 88.39% -71.07% -
  Horiz. % 147.57% 150.58% 96.82% 81.95% 54.51% 28.93% 100.00%
EY 0.94 0.92 1.43 1.69 2.55 4.80 1.39 -6.31%
  YoY % 2.17% -35.66% -15.38% -33.73% -46.88% 245.32% -
  Horiz. % 67.63% 66.19% 102.88% 121.58% 183.45% 345.32% 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 0.60 0.51 0.86 0.63 0.38 0.37 0.39 7.44%
  YoY % 17.65% -40.70% 36.51% 65.79% 2.70% -5.13% -
  Horiz. % 153.85% 130.77% 220.51% 161.54% 97.44% 94.87% 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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. PANTECH(5125) OR ALL-TECHNOLOGY STOCK IN THE OIL AND GAS SUPER BOOM TIME, CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
2. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
3. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
4. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
5. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
6. DIALOG (O&G Stock) : Will This Be Another QL RESOURCES DUTCH LADY OR NESTLE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
8. The Bonuses of Airasia Windfall Profit
Partners & Brokers