Highlights

[AMVERTON] YoY Quarter Result on 2014-09-30 [#3]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 27-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     65.93%    YoY -     10.82%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 46,063 31,091 34,582 46,556 36,540 36,535 39,446 2.62%
  YoY % 48.16% -10.09% -25.72% 27.41% 0.01% -7.38% -
  Horiz. % 116.77% 78.82% 87.67% 118.02% 92.63% 92.62% 100.00%
PBT 9,701 10,778 10,098 17,279 15,322 10,600 7,092 5.35%
  YoY % -9.99% 6.73% -41.56% 12.77% 44.55% 49.46% -
  Horiz. % 136.79% 151.97% 142.39% 243.64% 216.05% 149.46% 100.00%
Tax -2,303 -2,478 -2,496 -4,096 -4,545 -2,599 -1,740 4.78%
  YoY % 7.06% 0.72% 39.06% 9.88% -74.87% -49.37% -
  Horiz. % 132.36% 142.41% 143.45% 235.40% 261.21% 149.37% 100.00%
NP 7,398 8,300 7,602 13,183 10,777 8,001 5,352 5.54%
  YoY % -10.87% 9.18% -42.33% 22.33% 34.70% 49.50% -
  Horiz. % 138.23% 155.08% 142.04% 246.32% 201.36% 149.50% 100.00%
NP to SH 7,179 8,234 7,414 11,547 10,420 7,675 4,949 6.39%
  YoY % -12.81% 11.06% -35.79% 10.82% 35.77% 55.08% -
  Horiz. % 145.06% 166.38% 149.81% 233.32% 210.55% 155.08% 100.00%
Tax Rate 23.74 % 22.99 % 24.72 % 23.71 % 29.66 % 24.52 % 24.53 % -0.54%
  YoY % 3.26% -7.00% 4.26% -20.06% 20.96% -0.04% -
  Horiz. % 96.78% 93.72% 100.77% 96.66% 120.91% 99.96% 100.00%
Total Cost 38,665 22,791 26,980 33,373 25,763 28,534 34,094 2.12%
  YoY % 69.65% -15.53% -19.16% 29.54% -9.71% -16.31% -
  Horiz. % 113.41% 66.85% 79.13% 97.89% 75.56% 83.69% 100.00%
Net Worth 631,560 613,307 587,753 565,849 536,644 507,438 480,344 4.66%
  YoY % 2.98% 4.35% 3.87% 5.44% 5.76% 5.64% -
  Horiz. % 131.48% 127.68% 122.36% 117.80% 111.72% 105.64% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 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
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 631,560 613,307 587,753 565,849 536,644 507,438 480,344 4.66%
  YoY % 2.98% 4.35% 3.87% 5.44% 5.76% 5.64% -
  Horiz. % 131.48% 127.68% 122.36% 117.80% 111.72% 105.64% 100.00%
NOSH 365,064 365,064 365,064 365,064 365,064 365,064 363,897 0.05%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.32% -
  Horiz. % 100.32% 100.32% 100.32% 100.32% 100.32% 100.32% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 16.06 % 26.70 % 21.98 % 28.32 % 29.49 % 21.90 % 13.57 % 2.84%
  YoY % -39.85% 21.47% -22.39% -3.97% 34.66% 61.39% -
  Horiz. % 118.35% 196.76% 161.97% 208.70% 217.32% 161.39% 100.00%
ROE 1.14 % 1.34 % 1.26 % 2.04 % 1.94 % 1.51 % 1.03 % 1.70%
  YoY % -14.93% 6.35% -38.24% 5.15% 28.48% 46.60% -
  Horiz. % 110.68% 130.10% 122.33% 198.06% 188.35% 146.60% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 12.62 8.52 9.47 12.75 10.01 10.01 10.84 2.56%
  YoY % 48.12% -10.03% -25.73% 27.37% 0.00% -7.66% -
  Horiz. % 116.42% 78.60% 87.36% 117.62% 92.34% 92.34% 100.00%
EPS 1.97 2.26 2.03 3.16 2.85 2.10 1.36 6.36%
  YoY % -12.83% 11.33% -35.76% 10.88% 35.71% 54.41% -
  Horiz. % 144.85% 166.18% 149.26% 232.35% 209.56% 154.41% 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 1.7300 1.6800 1.6100 1.5500 1.4700 1.3900 1.3200 4.61%
  YoY % 2.98% 4.35% 3.87% 5.44% 5.76% 5.30% -
  Horiz. % 131.06% 127.27% 121.97% 117.42% 111.36% 105.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 12.62 8.52 9.47 12.75 10.01 10.01 10.81 2.61%
  YoY % 48.12% -10.03% -25.73% 27.37% 0.00% -7.40% -
  Horiz. % 116.74% 78.82% 87.60% 117.95% 92.60% 92.60% 100.00%
EPS 1.97 2.26 2.03 3.16 2.85 2.10 1.36 6.36%
  YoY % -12.83% 11.33% -35.76% 10.88% 35.71% 54.41% -
  Horiz. % 144.85% 166.18% 149.26% 232.35% 209.56% 154.41% 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 1.7300 1.6800 1.6100 1.5500 1.4700 1.3900 1.3158 4.66%
  YoY % 2.98% 4.35% 3.87% 5.44% 5.76% 5.64% -
  Horiz. % 131.48% 127.68% 122.36% 117.80% 111.72% 105.64% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.2800 1.0500 0.8700 1.2900 0.9500 0.4700 0.4350 -
P/RPS 10.14 12.33 9.18 10.12 9.49 4.70 4.01 16.70%
  YoY % -17.76% 34.31% -9.29% 6.64% 101.91% 17.21% -
  Horiz. % 252.87% 307.48% 228.93% 252.37% 236.66% 117.21% 100.00%
P/EPS 65.09 46.55 42.84 40.78 33.28 22.36 31.99 12.56%
  YoY % 39.83% 8.66% 5.05% 22.54% 48.84% -30.10% -
  Horiz. % 203.47% 145.51% 133.92% 127.48% 104.03% 69.90% 100.00%
EY 1.54 2.15 2.33 2.45 3.00 4.47 3.13 -11.14%
  YoY % -28.37% -7.73% -4.90% -18.33% -32.89% 42.81% -
  Horiz. % 49.20% 68.69% 74.44% 78.27% 95.85% 142.81% 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 0.74 0.63 0.54 0.83 0.65 0.34 0.33 14.39%
  YoY % 17.46% 16.67% -34.94% 27.69% 91.18% 3.03% -
  Horiz. % 224.24% 190.91% 163.64% 251.52% 196.97% 103.03% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 22/11/17 23/11/16 25/11/15 27/11/14 27/11/13 28/11/12 23/11/11 -
Price 1.3200 1.0400 0.8800 1.0300 0.9300 0.4900 0.4200 -
P/RPS 10.46 12.21 9.29 8.08 9.29 4.90 3.87 18.01%
  YoY % -14.33% 31.43% 14.98% -13.02% 89.59% 26.61% -
  Horiz. % 270.28% 315.50% 240.05% 208.79% 240.05% 126.61% 100.00%
P/EPS 67.12 46.11 43.33 32.56 32.58 23.31 30.88 13.80%
  YoY % 45.56% 6.42% 33.08% -0.06% 39.77% -24.51% -
  Horiz. % 217.36% 149.32% 140.32% 105.44% 105.51% 75.49% 100.00%
EY 1.49 2.17 2.31 3.07 3.07 4.29 3.24 -12.13%
  YoY % -31.34% -6.06% -24.76% 0.00% -28.44% 32.41% -
  Horiz. % 45.99% 66.98% 71.30% 94.75% 94.75% 132.41% 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 0.76 0.62 0.55 0.66 0.63 0.35 0.32 15.49%
  YoY % 22.58% 12.73% -16.67% 4.76% 80.00% 9.38% -
  Horiz. % 237.50% 193.75% 171.88% 206.25% 196.88% 109.38% 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.
 


 

2017 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8650.00 
 KOTRA 1.900.00 
 UCREST 0.1450.00 
 PINEAPP 0.330.00 
 PUC 0.0550.00 
 WILLOW 0.430.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.0550.00 
 BTECH 0.220.00 
 3A 0.800.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. Genting Malaysia - Anticipation of the Outdoor Theme Park HLBank Research Highlights
Partners & Brokers