Highlights

[AMVERTON] YoY Quarter Result on 2013-12-31 [#4]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 28-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     22.33%    YoY -     26.36%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 32,615 32,469 39,757 45,397 39,065 42,617 24,748 4.70%
  YoY % 0.45% -18.33% -12.42% 16.21% -8.33% 72.20% -
  Horiz. % 131.79% 131.20% 160.65% 183.44% 157.85% 172.20% 100.00%
PBT 6,417 9,458 19,523 17,599 13,410 12,293 3,872 8.78%
  YoY % -32.15% -51.55% 10.93% 31.24% 9.09% 217.48% -
  Horiz. % 165.73% 244.27% 504.21% 454.52% 346.33% 317.48% 100.00%
Tax -1,203 1,125 -5,618 -4,870 -3,110 -3,055 -1,093 1.61%
  YoY % -206.93% 120.02% -15.36% -56.59% -1.80% -179.51% -
  Horiz. % 110.06% -102.93% 514.00% 445.56% 284.54% 279.51% 100.00%
NP 5,214 10,583 13,905 12,729 10,300 9,238 2,779 11.05%
  YoY % -50.73% -23.89% 9.24% 23.58% 11.50% 232.42% -
  Horiz. % 187.62% 380.82% 500.36% 458.04% 370.64% 332.42% 100.00%
NP to SH 4,486 9,450 12,015 12,747 10,088 8,928 2,408 10.92%
  YoY % -52.53% -21.35% -5.74% 26.36% 12.99% 270.76% -
  Horiz. % 186.30% 392.44% 498.96% 529.36% 418.94% 370.76% 100.00%
Tax Rate 18.75 % -11.89 % 28.78 % 27.67 % 23.19 % 24.85 % 28.23 % -6.59%
  YoY % 257.70% -141.31% 4.01% 19.32% -6.68% -11.97% -
  Horiz. % 66.42% -42.12% 101.95% 98.02% 82.15% 88.03% 100.00%
Total Cost 27,401 21,886 25,852 32,668 28,765 33,379 21,969 3.75%
  YoY % 25.20% -15.34% -20.86% 13.57% -13.82% 51.94% -
  Horiz. % 124.73% 99.62% 117.67% 148.70% 130.93% 151.94% 100.00%
Net Worth 616,958 598,704 580,451 547,596 518,390 489,185 463,357 4.88%
  YoY % 3.05% 3.14% 6.00% 5.63% 5.97% 5.57% -
  Horiz. % 133.15% 129.21% 125.27% 118.18% 111.88% 105.57% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - 5,475 - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 42.96 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 616,958 598,704 580,451 547,596 518,390 489,185 463,357 4.88%
  YoY % 3.05% 3.14% 6.00% 5.63% 5.97% 5.57% -
  Horiz. % 133.15% 129.21% 125.27% 118.18% 111.88% 105.57% 100.00%
NOSH 365,064 365,064 365,064 365,064 365,064 365,064 364,848 0.01%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.06% -
  Horiz. % 100.06% 100.06% 100.06% 100.06% 100.06% 100.06% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 15.99 % 32.59 % 34.97 % 28.04 % 26.37 % 21.68 % 11.23 % 6.06%
  YoY % -50.94% -6.81% 24.71% 6.33% 21.63% 93.05% -
  Horiz. % 142.39% 290.20% 311.40% 249.69% 234.82% 193.05% 100.00%
ROE 0.73 % 1.58 % 2.07 % 2.33 % 1.95 % 1.83 % 0.52 % 5.81%
  YoY % -53.80% -23.67% -11.16% 19.49% 6.56% 251.92% -
  Horiz. % 140.38% 303.85% 398.08% 448.08% 375.00% 351.92% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 8.93 8.89 10.89 12.44 10.70 11.67 6.78 4.69%
  YoY % 0.45% -18.37% -12.46% 16.26% -8.31% 72.12% -
  Horiz. % 131.71% 131.12% 160.62% 183.48% 157.82% 172.12% 100.00%
EPS 1.23 2.59 3.29 3.49 2.76 2.45 0.66 10.92%
  YoY % -52.51% -21.28% -5.73% 26.45% 12.65% 271.21% -
  Horiz. % 186.36% 392.42% 498.48% 528.79% 418.18% 371.21% 100.00%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.6900 1.6400 1.5900 1.5000 1.4200 1.3400 1.2700 4.87%
  YoY % 3.05% 3.14% 6.00% 5.63% 5.97% 5.51% -
  Horiz. % 133.07% 129.13% 125.20% 118.11% 111.81% 105.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 8.93 8.89 10.89 12.44 10.70 11.67 6.78 4.69%
  YoY % 0.45% -18.37% -12.46% 16.26% -8.31% 72.12% -
  Horiz. % 131.71% 131.12% 160.62% 183.48% 157.82% 172.12% 100.00%
EPS 1.23 2.59 3.29 3.49 2.76 2.45 0.66 10.92%
  YoY % -52.51% -21.28% -5.73% 26.45% 12.65% 271.21% -
  Horiz. % 186.36% 392.42% 498.48% 528.79% 418.18% 371.21% 100.00%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.6900 1.6400 1.5900 1.5000 1.4200 1.3400 1.2693 4.88%
  YoY % 3.05% 3.14% 6.00% 5.63% 5.97% 5.57% -
  Horiz. % 133.14% 129.21% 125.27% 118.18% 111.87% 105.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.0000 0.8700 0.8000 0.9750 0.4700 0.4400 0.5100 -
P/RPS 11.19 9.78 7.35 7.84 4.39 3.77 7.52 6.84%
  YoY % 14.42% 33.06% -6.25% 78.59% 16.45% -49.87% -
  Horiz. % 148.80% 130.05% 97.74% 104.26% 58.38% 50.13% 100.00%
P/EPS 81.38 33.61 24.31 27.92 17.01 17.99 77.27 0.87%
  YoY % 142.13% 38.26% -12.93% 64.14% -5.45% -76.72% -
  Horiz. % 105.32% 43.50% 31.46% 36.13% 22.01% 23.28% 100.00%
EY 1.23 2.98 4.11 3.58 5.88 5.56 1.29 -0.79%
  YoY % -58.72% -27.49% 14.80% -39.12% 5.76% 331.01% -
  Horiz. % 95.35% 231.01% 318.60% 277.52% 455.81% 431.01% 100.00%
DY 0.00 0.00 0.00 1.54 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.59 0.53 0.50 0.65 0.33 0.33 0.40 6.69%
  YoY % 11.32% 6.00% -23.08% 96.97% 0.00% -17.50% -
  Horiz. % 147.50% 132.50% 125.00% 162.50% 82.50% 82.50% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 29/02/16 26/02/15 28/02/14 26/02/13 29/02/12 25/02/11 -
Price 1.3700 0.7900 0.9200 1.0700 0.5700 0.4700 0.4900 -
P/RPS 15.33 8.88 8.45 8.60 5.33 4.03 7.22 13.36%
  YoY % 72.64% 5.09% -1.74% 61.35% 32.26% -44.18% -
  Horiz. % 212.33% 122.99% 117.04% 119.11% 73.82% 55.82% 100.00%
P/EPS 111.49 30.52 27.95 30.64 20.63 19.22 74.24 7.01%
  YoY % 265.30% 9.19% -8.78% 48.52% 7.34% -74.11% -
  Horiz. % 150.18% 41.11% 37.65% 41.27% 27.79% 25.89% 100.00%
EY 0.90 3.28 3.58 3.26 4.85 5.20 1.35 -6.53%
  YoY % -72.56% -8.38% 9.82% -32.78% -6.73% 285.19% -
  Horiz. % 66.67% 242.96% 265.19% 241.48% 359.26% 385.19% 100.00%
DY 0.00 0.00 0.00 1.40 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.81 0.48 0.58 0.71 0.40 0.35 0.39 12.94%
  YoY % 68.75% -17.24% -18.31% 77.50% 14.29% -10.26% -
  Horiz. % 207.69% 123.08% 148.72% 182.05% 102.56% 89.74% 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.
 


 

389  353  519  737 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.025+0.005 
 GPACKET-WB 0.315+0.02 
 ARMADA 0.415+0.03 
 SAPNRG 0.265-0.005 
 ISTONE 0.225+0.03 
 HSI-C7F 0.3150.00 
 ANZO 0.0250.00 
 AME 1.55+0.27 
 HSI-H8B 0.245-0.03 
 OPCOM 0.815+0.04 
Partners & Brokers