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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

173  446  568  1264 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.05-0.005 
 AT 0.090.00 
 DATAPRP 0.205-0.015 
 MAHSING 0.99-0.01 
 DGSB 0.22+0.005 
 SUPERMX-C1I 0.15-0.005 
 SUPERMX 9.70-0.08 
 VIVOCOM 0.0450.00 
 HWGB 0.77+0.055 
 KSTAR 0.455+0.085 

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. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
2. Supermax: my revised target price - Koon Yew Yin Koon Yew Yin's Blog
3. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
4. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
5. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
6. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS