Highlights

[AMVERTON] YoY Quarter Result on 2013-09-30 [#3]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 27-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     86.24%    YoY -     35.77%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 31,091 34,582 46,556 36,540 36,535 39,446 29,278 1.01%
  YoY % -10.09% -25.72% 27.41% 0.01% -7.38% 34.73% -
  Horiz. % 106.19% 118.12% 159.01% 124.80% 124.79% 134.73% 100.00%
PBT 10,778 10,098 17,279 15,322 10,600 7,092 4,904 14.01%
  YoY % 6.73% -41.56% 12.77% 44.55% 49.46% 44.62% -
  Horiz. % 219.78% 205.91% 352.35% 312.44% 216.15% 144.62% 100.00%
Tax -2,478 -2,496 -4,096 -4,545 -2,599 -1,740 -1,189 13.01%
  YoY % 0.72% 39.06% 9.88% -74.87% -49.37% -46.34% -
  Horiz. % 208.41% 209.92% 344.49% 382.25% 218.59% 146.34% 100.00%
NP 8,300 7,602 13,183 10,777 8,001 5,352 3,715 14.32%
  YoY % 9.18% -42.33% 22.33% 34.70% 49.50% 44.06% -
  Horiz. % 223.42% 204.63% 354.86% 290.09% 215.37% 144.06% 100.00%
NP to SH 8,234 7,414 11,547 10,420 7,675 4,949 3,417 15.77%
  YoY % 11.06% -35.79% 10.82% 35.77% 55.08% 44.83% -
  Horiz. % 240.97% 216.97% 337.93% 304.95% 224.61% 144.83% 100.00%
Tax Rate 22.99 % 24.72 % 23.71 % 29.66 % 24.52 % 24.53 % 24.25 % -0.88%
  YoY % -7.00% 4.26% -20.06% 20.96% -0.04% 1.15% -
  Horiz. % 94.80% 101.94% 97.77% 122.31% 101.11% 101.15% 100.00%
Total Cost 22,791 26,980 33,373 25,763 28,534 34,094 25,563 -1.89%
  YoY % -15.53% -19.16% 29.54% -9.71% -16.31% 33.37% -
  Horiz. % 89.16% 105.54% 130.55% 100.78% 111.62% 133.37% 100.00%
Net Worth 613,307 587,753 565,849 536,644 507,438 480,344 461,658 4.84%
  YoY % 4.35% 3.87% 5.44% 5.76% 5.64% 4.05% -
  Horiz. % 132.85% 127.31% 122.57% 116.24% 109.92% 104.05% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 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
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 613,307 587,753 565,849 536,644 507,438 480,344 461,658 4.84%
  YoY % 4.35% 3.87% 5.44% 5.76% 5.64% 4.05% -
  Horiz. % 132.85% 127.31% 122.57% 116.24% 109.92% 104.05% 100.00%
NOSH 365,064 365,064 365,064 365,064 365,064 363,897 363,510 0.07%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.32% 0.11% -
  Horiz. % 100.43% 100.43% 100.43% 100.43% 100.43% 100.11% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 26.70 % 21.98 % 28.32 % 29.49 % 21.90 % 13.57 % 12.69 % 13.19%
  YoY % 21.47% -22.39% -3.97% 34.66% 61.39% 6.93% -
  Horiz. % 210.40% 173.21% 223.17% 232.39% 172.58% 106.93% 100.00%
ROE 1.34 % 1.26 % 2.04 % 1.94 % 1.51 % 1.03 % 0.74 % 10.39%
  YoY % 6.35% -38.24% 5.15% 28.48% 46.60% 39.19% -
  Horiz. % 181.08% 170.27% 275.68% 262.16% 204.05% 139.19% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 8.52 9.47 12.75 10.01 10.01 10.84 8.05 0.95%
  YoY % -10.03% -25.73% 27.37% 0.00% -7.66% 34.66% -
  Horiz. % 105.84% 117.64% 158.39% 124.35% 124.35% 134.66% 100.00%
EPS 2.26 2.03 3.16 2.85 2.10 1.36 0.94 15.73%
  YoY % 11.33% -35.76% 10.88% 35.71% 54.41% 44.68% -
  Horiz. % 240.43% 215.96% 336.17% 303.19% 223.40% 144.68% 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 1.6800 1.6100 1.5500 1.4700 1.3900 1.3200 1.2700 4.77%
  YoY % 4.35% 3.87% 5.44% 5.76% 5.30% 3.94% -
  Horiz. % 132.28% 126.77% 122.05% 115.75% 109.45% 103.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 8.52 9.47 12.75 10.01 10.01 10.81 8.02 1.01%
  YoY % -10.03% -25.73% 27.37% 0.00% -7.40% 34.79% -
  Horiz. % 106.23% 118.08% 158.98% 124.81% 124.81% 134.79% 100.00%
EPS 2.26 2.03 3.16 2.85 2.10 1.36 0.94 15.73%
  YoY % 11.33% -35.76% 10.88% 35.71% 54.41% 44.68% -
  Horiz. % 240.43% 215.96% 336.17% 303.19% 223.40% 144.68% 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 1.6800 1.6100 1.5500 1.4700 1.3900 1.3158 1.2646 4.84%
  YoY % 4.35% 3.87% 5.44% 5.76% 5.64% 4.05% -
  Horiz. % 132.85% 127.31% 122.57% 116.24% 109.92% 104.05% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.0500 0.8700 1.2900 0.9500 0.4700 0.4350 0.4700 -
P/RPS 12.33 9.18 10.12 9.49 4.70 4.01 5.84 13.25%
  YoY % 34.31% -9.29% 6.64% 101.91% 17.21% -31.34% -
  Horiz. % 211.13% 157.19% 173.29% 162.50% 80.48% 68.66% 100.00%
P/EPS 46.55 42.84 40.78 33.28 22.36 31.99 50.00 -1.18%
  YoY % 8.66% 5.05% 22.54% 48.84% -30.10% -36.02% -
  Horiz. % 93.10% 85.68% 81.56% 66.56% 44.72% 63.98% 100.00%
EY 2.15 2.33 2.45 3.00 4.47 3.13 2.00 1.21%
  YoY % -7.73% -4.90% -18.33% -32.89% 42.81% 56.50% -
  Horiz. % 107.50% 116.50% 122.50% 150.00% 223.50% 156.50% 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 0.54 0.83 0.65 0.34 0.33 0.37 9.27%
  YoY % 16.67% -34.94% 27.69% 91.18% 3.03% -10.81% -
  Horiz. % 170.27% 145.95% 224.32% 175.68% 91.89% 89.19% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 25/11/15 27/11/14 27/11/13 28/11/12 23/11/11 25/11/10 -
Price 1.0400 0.8800 1.0300 0.9300 0.4900 0.4200 0.5600 -
P/RPS 12.21 9.29 8.08 9.29 4.90 3.87 6.95 9.84%
  YoY % 31.43% 14.98% -13.02% 89.59% 26.61% -44.32% -
  Horiz. % 175.68% 133.67% 116.26% 133.67% 70.50% 55.68% 100.00%
P/EPS 46.11 43.33 32.56 32.58 23.31 30.88 59.57 -4.18%
  YoY % 6.42% 33.08% -0.06% 39.77% -24.51% -48.16% -
  Horiz. % 77.40% 72.74% 54.66% 54.69% 39.13% 51.84% 100.00%
EY 2.17 2.31 3.07 3.07 4.29 3.24 1.68 4.35%
  YoY % -6.06% -24.76% 0.00% -28.44% 32.41% 92.86% -
  Horiz. % 129.17% 137.50% 182.74% 182.74% 255.36% 192.86% 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 0.62 0.55 0.66 0.63 0.35 0.32 0.44 5.88%
  YoY % 12.73% -16.67% 4.76% 80.00% 9.38% -27.27% -
  Horiz. % 140.91% 125.00% 150.00% 143.18% 79.55% 72.73% 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
 

623  227  472  532 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.325+0.015 
 SAPNRG-WA 0.105+0.005 
 HIBISCS 1.08+0.03 
 HSI-H4Y 0.18-0.05 
 ARMADA 0.225+0.01 
 VS 1.00+0.07 
 HSI-C3W 0.41+0.075 
 ECONBHD 0.51+0.035 
 HSI-H6F 0.395-0.055 
 MRCB 0.82+0.035 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers