Highlights

[AMVERTON] YoY Quarter Result on 2017-09-30 [#3]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 22-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     36.87%    YoY -     -12.81%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 17,307 35,928 46,063 31,091 34,582 46,556 36,540 -11.71%
  YoY % -51.83% -22.00% 48.16% -10.09% -25.72% 27.41% -
  Horiz. % 47.36% 98.33% 126.06% 85.09% 94.64% 127.41% 100.00%
PBT 1,152 21,214 9,701 10,778 10,098 17,279 15,322 -35.02%
  YoY % -94.57% 118.68% -9.99% 6.73% -41.56% 12.77% -
  Horiz. % 7.52% 138.45% 63.31% 70.34% 65.91% 112.77% 100.00%
Tax -715 -6,096 -2,303 -2,478 -2,496 -4,096 -4,545 -26.52%
  YoY % 88.27% -164.70% 7.06% 0.72% 39.06% 9.88% -
  Horiz. % 15.73% 134.13% 50.67% 54.52% 54.92% 90.12% 100.00%
NP 437 15,118 7,398 8,300 7,602 13,183 10,777 -41.37%
  YoY % -97.11% 104.35% -10.87% 9.18% -42.33% 22.33% -
  Horiz. % 4.05% 140.28% 68.65% 77.02% 70.54% 122.33% 100.00%
NP to SH 253 15,404 7,179 8,234 7,414 11,547 10,420 -46.17%
  YoY % -98.36% 114.57% -12.81% 11.06% -35.79% 10.82% -
  Horiz. % 2.43% 147.83% 68.90% 79.02% 71.15% 110.82% 100.00%
Tax Rate 62.07 % 28.74 % 23.74 % 22.99 % 24.72 % 23.71 % 29.66 % 13.09%
  YoY % 115.97% 21.06% 3.26% -7.00% 4.26% -20.06% -
  Horiz. % 209.27% 96.90% 80.04% 77.51% 83.34% 79.94% 100.00%
Total Cost 16,870 20,810 38,665 22,791 26,980 33,373 25,763 -6.81%
  YoY % -18.93% -46.18% 69.65% -15.53% -19.16% 29.54% -
  Horiz. % 65.48% 80.77% 150.08% 88.46% 104.72% 129.54% 100.00%
Net Worth 719,176 660,765 631,560 613,307 587,753 565,849 536,644 5.00%
  YoY % 8.84% 4.62% 2.98% 4.35% 3.87% 5.44% -
  Horiz. % 134.01% 123.13% 117.69% 114.29% 109.52% 105.44% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 719,176 660,765 631,560 613,307 587,753 565,849 536,644 5.00%
  YoY % 8.84% 4.62% 2.98% 4.35% 3.87% 5.44% -
  Horiz. % 134.01% 123.13% 117.69% 114.29% 109.52% 105.44% 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 2.52 % 42.08 % 16.06 % 26.70 % 21.98 % 28.32 % 29.49 % -33.62%
  YoY % -94.01% 162.02% -39.85% 21.47% -22.39% -3.97% -
  Horiz. % 8.55% 142.69% 54.46% 90.54% 74.53% 96.03% 100.00%
ROE 0.04 % 2.33 % 1.14 % 1.34 % 1.26 % 2.04 % 1.94 % -47.62%
  YoY % -98.28% 104.39% -14.93% 6.35% -38.24% 5.15% -
  Horiz. % 2.06% 120.10% 58.76% 69.07% 64.95% 105.15% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 4.74 9.84 12.62 8.52 9.47 12.75 10.01 -11.71%
  YoY % -51.83% -22.03% 48.12% -10.03% -25.73% 27.37% -
  Horiz. % 47.35% 98.30% 126.07% 85.11% 94.61% 127.37% 100.00%
EPS 0.07 4.22 1.97 2.26 2.03 3.16 2.85 -46.07%
  YoY % -98.34% 114.21% -12.83% 11.33% -35.76% 10.88% -
  Horiz. % 2.46% 148.07% 69.12% 79.30% 71.23% 110.88% 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 1.9700 1.8100 1.7300 1.6800 1.6100 1.5500 1.4700 5.00%
  YoY % 8.84% 4.62% 2.98% 4.35% 3.87% 5.44% -
  Horiz. % 134.01% 123.13% 117.69% 114.29% 109.52% 105.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 4.74 9.84 12.62 8.52 9.47 12.75 10.01 -11.71%
  YoY % -51.83% -22.03% 48.12% -10.03% -25.73% 27.37% -
  Horiz. % 47.35% 98.30% 126.07% 85.11% 94.61% 127.37% 100.00%
EPS 0.07 4.22 1.97 2.26 2.03 3.16 2.85 -46.07%
  YoY % -98.34% 114.21% -12.83% 11.33% -35.76% 10.88% -
  Horiz. % 2.46% 148.07% 69.12% 79.30% 71.23% 110.88% 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 1.9700 1.8100 1.7300 1.6800 1.6100 1.5500 1.4700 5.00%
  YoY % 8.84% 4.62% 2.98% 4.35% 3.87% 5.44% -
  Horiz. % 134.01% 123.13% 117.69% 114.29% 109.52% 105.44% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.0200 1.1000 1.2800 1.0500 0.8700 1.2900 0.9500 -
P/RPS 21.52 11.18 10.14 12.33 9.18 10.12 9.49 14.61%
  YoY % 92.49% 10.26% -17.76% 34.31% -9.29% 6.64% -
  Horiz. % 226.77% 117.81% 106.85% 129.93% 96.73% 106.64% 100.00%
P/EPS 1,471.80 26.07 65.09 46.55 42.84 40.78 33.28 88.00%
  YoY % 5,545.57% -59.95% 39.83% 8.66% 5.05% 22.54% -
  Horiz. % 4,422.48% 78.34% 195.58% 139.87% 128.73% 122.54% 100.00%
EY 0.07 3.84 1.54 2.15 2.33 2.45 3.00 -46.53%
  YoY % -98.18% 149.35% -28.37% -7.73% -4.90% -18.33% -
  Horiz. % 2.33% 128.00% 51.33% 71.67% 77.67% 81.67% 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 0.52 0.61 0.74 0.63 0.54 0.83 0.65 -3.65%
  YoY % -14.75% -17.57% 17.46% 16.67% -34.94% 27.69% -
  Horiz. % 80.00% 93.85% 113.85% 96.92% 83.08% 127.69% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 22/11/19 22/11/18 22/11/17 23/11/16 25/11/15 27/11/14 27/11/13 -
Price 1.0500 0.9700 1.3200 1.0400 0.8800 1.0300 0.9300 -
P/RPS 22.15 9.86 10.46 12.21 9.29 8.08 9.29 15.58%
  YoY % 124.65% -5.74% -14.33% 31.43% 14.98% -13.02% -
  Horiz. % 238.43% 106.14% 112.59% 131.43% 100.00% 86.98% 100.00%
P/EPS 1,515.09 22.99 67.12 46.11 43.33 32.56 32.58 89.58%
  YoY % 6,490.21% -65.75% 45.56% 6.42% 33.08% -0.06% -
  Horiz. % 4,650.37% 70.56% 206.02% 141.53% 133.00% 99.94% 100.00%
EY 0.07 4.35 1.49 2.17 2.31 3.07 3.07 -46.73%
  YoY % -98.39% 191.95% -31.34% -6.06% -24.76% 0.00% -
  Horiz. % 2.28% 141.69% 48.53% 70.68% 75.24% 100.00% 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 0.53 0.54 0.76 0.62 0.55 0.66 0.63 -2.84%
  YoY % -1.85% -28.95% 22.58% 12.73% -16.67% 4.76% -
  Horiz. % 84.13% 85.71% 120.63% 98.41% 87.30% 104.76% 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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 
Partners & Brokers