Highlights

[AMVERTON] YoY Quarter Result on 2018-09-30 [#3]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 22-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     271.09%    YoY -     114.57%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 35,928 46,063 31,091 34,582 46,556 36,540 36,535 -0.28%
  YoY % -22.00% 48.16% -10.09% -25.72% 27.41% 0.01% -
  Horiz. % 98.34% 126.08% 85.10% 94.65% 127.43% 100.01% 100.00%
PBT 21,214 9,701 10,778 10,098 17,279 15,322 10,600 12.25%
  YoY % 118.68% -9.99% 6.73% -41.56% 12.77% 44.55% -
  Horiz. % 200.13% 91.52% 101.68% 95.26% 163.01% 144.55% 100.00%
Tax -6,096 -2,303 -2,478 -2,496 -4,096 -4,545 -2,599 15.26%
  YoY % -164.70% 7.06% 0.72% 39.06% 9.88% -74.87% -
  Horiz. % 234.55% 88.61% 95.34% 96.04% 157.60% 174.87% 100.00%
NP 15,118 7,398 8,300 7,602 13,183 10,777 8,001 11.18%
  YoY % 104.35% -10.87% 9.18% -42.33% 22.33% 34.70% -
  Horiz. % 188.95% 92.46% 103.74% 95.01% 164.77% 134.70% 100.00%
NP to SH 15,404 7,179 8,234 7,414 11,547 10,420 7,675 12.31%
  YoY % 114.57% -12.81% 11.06% -35.79% 10.82% 35.77% -
  Horiz. % 200.70% 93.54% 107.28% 96.60% 150.45% 135.77% 100.00%
Tax Rate 28.74 % 23.74 % 22.99 % 24.72 % 23.71 % 29.66 % 24.52 % 2.68%
  YoY % 21.06% 3.26% -7.00% 4.26% -20.06% 20.96% -
  Horiz. % 117.21% 96.82% 93.76% 100.82% 96.70% 120.96% 100.00%
Total Cost 20,810 38,665 22,791 26,980 33,373 25,763 28,534 -5.12%
  YoY % -46.18% 69.65% -15.53% -19.16% 29.54% -9.71% -
  Horiz. % 72.93% 135.51% 79.87% 94.55% 116.96% 90.29% 100.00%
Net Worth 660,765 631,560 613,307 587,753 565,849 536,644 507,438 4.50%
  YoY % 4.62% 2.98% 4.35% 3.87% 5.44% 5.76% -
  Horiz. % 130.22% 124.46% 120.86% 115.83% 111.51% 105.76% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 660,765 631,560 613,307 587,753 565,849 536,644 507,438 4.50%
  YoY % 4.62% 2.98% 4.35% 3.87% 5.44% 5.76% -
  Horiz. % 130.22% 124.46% 120.86% 115.83% 111.51% 105.76% 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 42.08 % 16.06 % 26.70 % 21.98 % 28.32 % 29.49 % 21.90 % 11.49%
  YoY % 162.02% -39.85% 21.47% -22.39% -3.97% 34.66% -
  Horiz. % 192.15% 73.33% 121.92% 100.37% 129.32% 134.66% 100.00%
ROE 2.33 % 1.14 % 1.34 % 1.26 % 2.04 % 1.94 % 1.51 % 7.49%
  YoY % 104.39% -14.93% 6.35% -38.24% 5.15% 28.48% -
  Horiz. % 154.30% 75.50% 88.74% 83.44% 135.10% 128.48% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 9.84 12.62 8.52 9.47 12.75 10.01 10.01 -0.28%
  YoY % -22.03% 48.12% -10.03% -25.73% 27.37% 0.00% -
  Horiz. % 98.30% 126.07% 85.11% 94.61% 127.37% 100.00% 100.00%
EPS 4.22 1.97 2.26 2.03 3.16 2.85 2.10 12.33%
  YoY % 114.21% -12.83% 11.33% -35.76% 10.88% 35.71% -
  Horiz. % 200.95% 93.81% 107.62% 96.67% 150.48% 135.71% 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 1.8100 1.7300 1.6800 1.6100 1.5500 1.4700 1.3900 4.50%
  YoY % 4.62% 2.98% 4.35% 3.87% 5.44% 5.76% -
  Horiz. % 130.22% 124.46% 120.86% 115.83% 111.51% 105.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 9.84 12.62 8.52 9.47 12.75 10.01 10.01 -0.28%
  YoY % -22.03% 48.12% -10.03% -25.73% 27.37% 0.00% -
  Horiz. % 98.30% 126.07% 85.11% 94.61% 127.37% 100.00% 100.00%
EPS 4.22 1.97 2.26 2.03 3.16 2.85 2.10 12.33%
  YoY % 114.21% -12.83% 11.33% -35.76% 10.88% 35.71% -
  Horiz. % 200.95% 93.81% 107.62% 96.67% 150.48% 135.71% 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 1.8100 1.7300 1.6800 1.6100 1.5500 1.4700 1.3900 4.50%
  YoY % 4.62% 2.98% 4.35% 3.87% 5.44% 5.76% -
  Horiz. % 130.22% 124.46% 120.86% 115.83% 111.51% 105.76% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.1000 1.2800 1.0500 0.8700 1.2900 0.9500 0.4700 -
P/RPS 11.18 10.14 12.33 9.18 10.12 9.49 4.70 15.53%
  YoY % 10.26% -17.76% 34.31% -9.29% 6.64% 101.91% -
  Horiz. % 237.87% 215.74% 262.34% 195.32% 215.32% 201.91% 100.00%
P/EPS 26.07 65.09 46.55 42.84 40.78 33.28 22.36 2.59%
  YoY % -59.95% 39.83% 8.66% 5.05% 22.54% 48.84% -
  Horiz. % 116.59% 291.10% 208.18% 191.59% 182.38% 148.84% 100.00%
EY 3.84 1.54 2.15 2.33 2.45 3.00 4.47 -2.50%
  YoY % 149.35% -28.37% -7.73% -4.90% -18.33% -32.89% -
  Horiz. % 85.91% 34.45% 48.10% 52.13% 54.81% 67.11% 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 0.74 0.63 0.54 0.83 0.65 0.34 10.23%
  YoY % -17.57% 17.46% 16.67% -34.94% 27.69% 91.18% -
  Horiz. % 179.41% 217.65% 185.29% 158.82% 244.12% 191.18% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 22/11/18 22/11/17 23/11/16 25/11/15 27/11/14 27/11/13 28/11/12 -
Price 0.9700 1.3200 1.0400 0.8800 1.0300 0.9300 0.4900 -
P/RPS 9.86 10.46 12.21 9.29 8.08 9.29 4.90 12.35%
  YoY % -5.74% -14.33% 31.43% 14.98% -13.02% 89.59% -
  Horiz. % 201.22% 213.47% 249.18% 189.59% 164.90% 189.59% 100.00%
P/EPS 22.99 67.12 46.11 43.33 32.56 32.58 23.31 -0.23%
  YoY % -65.75% 45.56% 6.42% 33.08% -0.06% 39.77% -
  Horiz. % 98.63% 287.95% 197.81% 185.89% 139.68% 139.77% 100.00%
EY 4.35 1.49 2.17 2.31 3.07 3.07 4.29 0.23%
  YoY % 191.95% -31.34% -6.06% -24.76% 0.00% -28.44% -
  Horiz. % 101.40% 34.73% 50.58% 53.85% 71.56% 71.56% 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 0.76 0.62 0.55 0.66 0.63 0.35 7.49%
  YoY % -28.95% 22.58% 12.73% -16.67% 4.76% 80.00% -
  Horiz. % 154.29% 217.14% 177.14% 157.14% 188.57% 180.00% 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.
 


 

372  286  577  736 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.040.00 
 ARMADA 0.3150.00 
 KNM 0.395+0.015 
 VSOLAR 0.095-0.005 
 OPCOM 0.705+0.075 
 KNM-WB 0.1950.00 
 KOMARK 0.36+0.01 
 MNC-WA 0.0150.00 
 GPACKET-WB 0.2650.00 
 FPGROUP 0.405+0.02 
Partners & Brokers