Highlights

[AMVERTON] YoY Quarter Result on 2015-06-30 [#2]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 26-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -35.41%    YoY -     -60.60%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 31,990 36,899 26,463 26,609 37,063 33,138 32,090 -0.05%
  YoY % -13.30% 39.44% -0.55% -28.21% 11.84% 3.27% -
  Horiz. % 99.69% 114.99% 82.46% 82.92% 115.50% 103.27% 100.00%
PBT 5,740 7,355 5,144 4,585 9,240 7,510 7,328 -3.99%
  YoY % -21.96% 42.98% 12.19% -50.38% 23.04% 2.48% -
  Horiz. % 78.33% 100.37% 70.20% 62.57% 126.09% 102.48% 100.00%
Tax -1,399 -1,878 -1,454 -1,393 -1,875 -1,565 -2,053 -6.19%
  YoY % 25.51% -29.16% -4.38% 25.71% -19.81% 23.77% -
  Horiz. % 68.14% 91.48% 70.82% 67.85% 91.33% 76.23% 100.00%
NP 4,341 5,477 3,690 3,192 7,365 5,945 5,275 -3.19%
  YoY % -20.74% 48.43% 15.60% -56.66% 23.89% 12.70% -
  Horiz. % 82.29% 103.83% 69.95% 60.51% 139.62% 112.70% 100.00%
NP to SH 4,151 5,245 3,433 2,742 6,959 5,595 4,833 -2.50%
  YoY % -20.86% 52.78% 25.20% -60.60% 24.38% 15.77% -
  Horiz. % 85.89% 108.52% 71.03% 56.73% 143.99% 115.77% 100.00%
Tax Rate 24.37 % 25.53 % 28.27 % 30.38 % 20.29 % 20.84 % 28.02 % -2.30%
  YoY % -4.54% -9.69% -6.95% 49.73% -2.64% -25.62% -
  Horiz. % 86.97% 91.11% 100.89% 108.42% 72.41% 74.38% 100.00%
Total Cost 27,649 31,422 22,773 23,417 29,698 27,193 26,815 0.51%
  YoY % -12.01% 37.98% -2.75% -21.15% 9.21% 1.41% -
  Horiz. % 103.11% 117.18% 84.93% 87.33% 110.75% 101.41% 100.00%
Net Worth 646,163 624,259 606,006 580,451 562,198 525,692 500,137 4.36%
  YoY % 3.51% 3.01% 4.40% 3.25% 6.94% 5.11% -
  Horiz. % 129.20% 124.82% 121.17% 116.06% 112.41% 105.11% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 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
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 646,163 624,259 606,006 580,451 562,198 525,692 500,137 4.36%
  YoY % 3.51% 3.01% 4.40% 3.25% 6.94% 5.11% -
  Horiz. % 129.20% 124.82% 121.17% 116.06% 112.41% 105.11% 100.00%
NOSH 365,064 365,064 365,064 365,064 365,064 365,064 365,064 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 13.57 % 14.84 % 13.94 % 12.00 % 19.87 % 17.94 % 16.44 % -3.15%
  YoY % -8.56% 6.46% 16.17% -39.61% 10.76% 9.12% -
  Horiz. % 82.54% 90.27% 84.79% 72.99% 120.86% 109.12% 100.00%
ROE 0.64 % 0.84 % 0.57 % 0.47 % 1.24 % 1.06 % 0.97 % -6.69%
  YoY % -23.81% 47.37% 21.28% -62.10% 16.98% 9.28% -
  Horiz. % 65.98% 86.60% 58.76% 48.45% 127.84% 109.28% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 8.76 10.11 7.25 7.29 10.15 9.08 8.79 -0.06%
  YoY % -13.35% 39.45% -0.55% -28.18% 11.78% 3.30% -
  Horiz. % 99.66% 115.02% 82.48% 82.94% 115.47% 103.30% 100.00%
EPS 1.14 1.44 0.94 0.75 1.91 1.53 1.32 -2.41%
  YoY % -20.83% 53.19% 25.33% -60.73% 24.84% 15.91% -
  Horiz. % 86.36% 109.09% 71.21% 56.82% 144.70% 115.91% 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 1.7700 1.7100 1.6600 1.5900 1.5400 1.4400 1.3700 4.36%
  YoY % 3.51% 3.01% 4.40% 3.25% 6.94% 5.11% -
  Horiz. % 129.20% 124.82% 121.17% 116.06% 112.41% 105.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 8.76 10.11 7.25 7.29 10.15 9.08 8.79 -0.06%
  YoY % -13.35% 39.45% -0.55% -28.18% 11.78% 3.30% -
  Horiz. % 99.66% 115.02% 82.48% 82.94% 115.47% 103.30% 100.00%
EPS 1.14 1.44 0.94 0.75 1.91 1.53 1.32 -2.41%
  YoY % -20.83% 53.19% 25.33% -60.73% 24.84% 15.91% -
  Horiz. % 86.36% 109.09% 71.21% 56.82% 144.70% 115.91% 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 1.7700 1.7100 1.6600 1.5900 1.5400 1.4400 1.3700 4.36%
  YoY % 3.51% 3.01% 4.40% 3.25% 6.94% 5.11% -
  Horiz. % 129.20% 124.82% 121.17% 116.06% 112.41% 105.11% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.9500 1.5900 0.9900 0.9100 1.3800 1.0200 0.4200 -
P/RPS 10.84 15.73 13.66 12.48 13.59 11.24 4.78 14.61%
  YoY % -31.09% 15.15% 9.46% -8.17% 20.91% 135.15% -
  Horiz. % 226.78% 329.08% 285.77% 261.09% 284.31% 235.15% 100.00%
P/EPS 83.55 110.67 105.28 121.16 72.39 66.55 31.72 17.51%
  YoY % -24.51% 5.12% -13.11% 67.37% 8.78% 109.80% -
  Horiz. % 263.40% 348.90% 331.90% 381.97% 228.22% 209.80% 100.00%
EY 1.20 0.90 0.95 0.83 1.38 1.50 3.15 -14.85%
  YoY % 33.33% -5.26% 14.46% -39.86% -8.00% -52.38% -
  Horiz. % 38.10% 28.57% 30.16% 26.35% 43.81% 47.62% 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 0.54 0.93 0.60 0.57 0.90 0.71 0.31 9.69%
  YoY % -41.94% 55.00% 5.26% -36.67% 26.76% 129.03% -
  Horiz. % 174.19% 300.00% 193.55% 183.87% 290.32% 229.03% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 23/08/18 25/08/17 25/08/16 26/08/15 28/08/14 28/08/13 29/08/12 -
Price 1.0800 1.4200 1.0000 0.8150 1.3300 0.9050 0.5200 -
P/RPS 12.32 14.05 13.80 11.18 13.10 9.97 5.92 12.99%
  YoY % -12.31% 1.81% 23.43% -14.66% 31.39% 68.41% -
  Horiz. % 208.11% 237.33% 233.11% 188.85% 221.28% 168.41% 100.00%
P/EPS 94.98 98.84 106.34 108.51 69.77 59.05 39.28 15.85%
  YoY % -3.91% -7.05% -2.00% 55.53% 18.15% 50.33% -
  Horiz. % 241.80% 251.63% 270.72% 276.25% 177.62% 150.33% 100.00%
EY 1.05 1.01 0.94 0.92 1.43 1.69 2.55 -13.74%
  YoY % 3.96% 7.45% 2.17% -35.66% -15.38% -33.73% -
  Horiz. % 41.18% 39.61% 36.86% 36.08% 56.08% 66.27% 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 0.61 0.83 0.60 0.51 0.86 0.63 0.38 8.20%
  YoY % -26.51% 38.33% 17.65% -40.70% 36.51% 65.79% -
  Horiz. % 160.53% 218.42% 157.89% 134.21% 226.32% 165.79% 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.
 


 

266  211  506  1313 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.325+0.005 
 KNM 0.455+0.01 
 MYEG 1.28+0.03 
 ARMADA 0.445+0.005 
 KNM-WB 0.19+0.01 
 MNC 0.0250.00 
 HSI-H8B 0.19+0.005 
 MTAG 0.51+0.025 
 HSI-C7F 0.355-0.015 
 SAPNRG 0.2750.00 
Partners & Brokers