Highlights

[AMVERTON] YoY Quarter Result on 2015-12-31 [#4]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 29-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     27.46%    YoY -     -21.35%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 53,927 32,615 32,469 39,757 45,397 39,065 42,617 4.00%
  YoY % 65.34% 0.45% -18.33% -12.42% 16.21% -8.33% -
  Horiz. % 126.54% 76.53% 76.19% 93.29% 106.52% 91.67% 100.00%
PBT 13,472 6,417 9,458 19,523 17,599 13,410 12,293 1.54%
  YoY % 109.94% -32.15% -51.55% 10.93% 31.24% 9.09% -
  Horiz. % 109.59% 52.20% 76.94% 158.81% 143.16% 109.09% 100.00%
Tax -2,380 -1,203 1,125 -5,618 -4,870 -3,110 -3,055 -4.07%
  YoY % -97.84% -206.93% 120.02% -15.36% -56.59% -1.80% -
  Horiz. % 77.91% 39.38% -36.82% 183.90% 159.41% 101.80% 100.00%
NP 11,092 5,214 10,583 13,905 12,729 10,300 9,238 3.09%
  YoY % 112.73% -50.73% -23.89% 9.24% 23.58% 11.50% -
  Horiz. % 120.07% 56.44% 114.56% 150.52% 137.79% 111.50% 100.00%
NP to SH 10,441 4,486 9,450 12,015 12,747 10,088 8,928 2.64%
  YoY % 132.75% -52.53% -21.35% -5.74% 26.36% 12.99% -
  Horiz. % 116.95% 50.25% 105.85% 134.58% 142.78% 112.99% 100.00%
Tax Rate 17.67 % 18.75 % -11.89 % 28.78 % 27.67 % 23.19 % 24.85 % -5.52%
  YoY % -5.76% 257.70% -141.31% 4.01% 19.32% -6.68% -
  Horiz. % 71.11% 75.45% -47.85% 115.81% 111.35% 93.32% 100.00%
Total Cost 42,835 27,401 21,886 25,852 32,668 28,765 33,379 4.24%
  YoY % 56.33% 25.20% -15.34% -20.86% 13.57% -13.82% -
  Horiz. % 128.33% 82.09% 65.57% 77.45% 97.87% 86.18% 100.00%
Net Worth 642,512 616,958 598,704 580,451 547,596 518,390 489,185 4.64%
  YoY % 4.14% 3.05% 3.14% 6.00% 5.63% 5.97% -
  Horiz. % 131.34% 126.12% 122.39% 118.66% 111.94% 105.97% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - 5,475 - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 100.00% - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 642,512 616,958 598,704 580,451 547,596 518,390 489,185 4.64%
  YoY % 4.14% 3.05% 3.14% 6.00% 5.63% 5.97% -
  Horiz. % 131.34% 126.12% 122.39% 118.66% 111.94% 105.97% 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
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 20.57 % 15.99 % 32.59 % 34.97 % 28.04 % 26.37 % 21.68 % -0.87%
  YoY % 28.64% -50.94% -6.81% 24.71% 6.33% 21.63% -
  Horiz. % 94.88% 73.75% 150.32% 161.30% 129.34% 121.63% 100.00%
ROE 1.63 % 0.73 % 1.58 % 2.07 % 2.33 % 1.95 % 1.83 % -1.91%
  YoY % 123.29% -53.80% -23.67% -11.16% 19.49% 6.56% -
  Horiz. % 89.07% 39.89% 86.34% 113.11% 127.32% 106.56% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 14.77 8.93 8.89 10.89 12.44 10.70 11.67 4.00%
  YoY % 65.40% 0.45% -18.37% -12.46% 16.26% -8.31% -
  Horiz. % 126.56% 76.52% 76.18% 93.32% 106.60% 91.69% 100.00%
EPS 2.86 1.23 2.59 3.29 3.49 2.76 2.45 2.61%
  YoY % 132.52% -52.51% -21.28% -5.73% 26.45% 12.65% -
  Horiz. % 116.73% 50.20% 105.71% 134.29% 142.45% 112.65% 100.00%
DPS 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.7600 1.6900 1.6400 1.5900 1.5000 1.4200 1.3400 4.64%
  YoY % 4.14% 3.05% 3.14% 6.00% 5.63% 5.97% -
  Horiz. % 131.34% 126.12% 122.39% 118.66% 111.94% 105.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 14.77 8.93 8.89 10.89 12.44 10.70 11.67 4.00%
  YoY % 65.40% 0.45% -18.37% -12.46% 16.26% -8.31% -
  Horiz. % 126.56% 76.52% 76.18% 93.32% 106.60% 91.69% 100.00%
EPS 2.86 1.23 2.59 3.29 3.49 2.76 2.45 2.61%
  YoY % 132.52% -52.51% -21.28% -5.73% 26.45% 12.65% -
  Horiz. % 116.73% 50.20% 105.71% 134.29% 142.45% 112.65% 100.00%
DPS 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.7600 1.6900 1.6400 1.5900 1.5000 1.4200 1.3400 4.64%
  YoY % 4.14% 3.05% 3.14% 6.00% 5.63% 5.97% -
  Horiz. % 131.34% 126.12% 122.39% 118.66% 111.94% 105.97% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.4000 1.0000 0.8700 0.8000 0.9750 0.4700 0.4400 -
P/RPS 9.48 11.19 9.78 7.35 7.84 4.39 3.77 16.60%
  YoY % -15.28% 14.42% 33.06% -6.25% 78.59% 16.45% -
  Horiz. % 251.46% 296.82% 259.42% 194.96% 207.96% 116.45% 100.00%
P/EPS 48.95 81.38 33.61 24.31 27.92 17.01 17.99 18.14%
  YoY % -39.85% 142.13% 38.26% -12.93% 64.14% -5.45% -
  Horiz. % 272.10% 452.36% 186.83% 135.13% 155.20% 94.55% 100.00%
EY 2.04 1.23 2.98 4.11 3.58 5.88 5.56 -15.38%
  YoY % 65.85% -58.72% -27.49% 14.80% -39.12% 5.76% -
  Horiz. % 36.69% 22.12% 53.60% 73.92% 64.39% 105.76% 100.00%
DY 0.00 0.00 0.00 0.00 1.54 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.80 0.59 0.53 0.50 0.65 0.33 0.33 15.89%
  YoY % 35.59% 11.32% 6.00% -23.08% 96.97% 0.00% -
  Horiz. % 242.42% 178.79% 160.61% 151.52% 196.97% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 23/02/17 29/02/16 26/02/15 28/02/14 26/02/13 29/02/12 -
Price 1.2500 1.3700 0.7900 0.9200 1.0700 0.5700 0.4700 -
P/RPS 8.46 15.33 8.88 8.45 8.60 5.33 4.03 13.14%
  YoY % -44.81% 72.64% 5.09% -1.74% 61.35% 32.26% -
  Horiz. % 209.93% 380.40% 220.35% 209.68% 213.40% 132.26% 100.00%
P/EPS 43.71 111.49 30.52 27.95 30.64 20.63 19.22 14.66%
  YoY % -60.79% 265.30% 9.19% -8.78% 48.52% 7.34% -
  Horiz. % 227.42% 580.07% 158.79% 145.42% 159.42% 107.34% 100.00%
EY 2.29 0.90 3.28 3.58 3.26 4.85 5.20 -12.76%
  YoY % 154.44% -72.56% -8.38% 9.82% -32.78% -6.73% -
  Horiz. % 44.04% 17.31% 63.08% 68.85% 62.69% 93.27% 100.00%
DY 0.00 0.00 0.00 0.00 1.40 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.71 0.81 0.48 0.58 0.71 0.40 0.35 12.50%
  YoY % -12.35% 68.75% -17.24% -18.31% 77.50% 14.29% -
  Horiz. % 202.86% 231.43% 137.14% 165.71% 202.86% 114.29% 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
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
4. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
5. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
6. Investment Psychology is Indispensable - Koon Yew Yin Koon Yew Yin's Blog
7. QL RESOURCES VERSUS DIALOG GROUP (Compare Price Chart & 5 Years EPS) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. AAX - 2019 IS A STEP CLOSER TO THE BIG FAT MEAT? - YiStock AIRASIA X
Partners & Brokers