Highlights

[AMVERTON] YoY Quarter Result on 2017-12-31 [#4]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 27-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     45.44%    YoY -     132.75%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 21,783 21,305 53,927 32,615 32,469 39,757 45,397 -11.51%
  YoY % 2.24% -60.49% 65.34% 0.45% -18.33% -12.42% -
  Horiz. % 47.98% 46.93% 118.79% 71.84% 71.52% 87.58% 100.00%
PBT 3,619 62,526 13,472 6,417 9,458 19,523 17,599 -23.16%
  YoY % -94.21% 364.12% 109.94% -32.15% -51.55% 10.93% -
  Horiz. % 20.56% 355.28% 76.55% 36.46% 53.74% 110.93% 100.00%
Tax -1,163 -9,979 -2,380 -1,203 1,125 -5,618 -4,870 -21.22%
  YoY % 88.35% -319.29% -97.84% -206.93% 120.02% -15.36% -
  Horiz. % 23.88% 204.91% 48.87% 24.70% -23.10% 115.36% 100.00%
NP 2,456 52,547 11,092 5,214 10,583 13,905 12,729 -23.97%
  YoY % -95.33% 373.74% 112.73% -50.73% -23.89% 9.24% -
  Horiz. % 19.29% 412.81% 87.14% 40.96% 83.14% 109.24% 100.00%
NP to SH 2,175 52,301 10,441 4,486 9,450 12,015 12,747 -25.52%
  YoY % -95.84% 400.92% 132.75% -52.53% -21.35% -5.74% -
  Horiz. % 17.06% 410.30% 81.91% 35.19% 74.14% 94.26% 100.00%
Tax Rate 32.14 % 15.96 % 17.67 % 18.75 % -11.89 % 28.78 % 27.67 % 2.53%
  YoY % 101.38% -9.68% -5.76% 257.70% -141.31% 4.01% -
  Horiz. % 116.15% 57.68% 63.86% 67.76% -42.97% 104.01% 100.00%
Total Cost 19,327 -31,242 42,835 27,401 21,886 25,852 32,668 -8.37%
  YoY % 161.86% -172.94% 56.33% 25.20% -15.34% -20.86% -
  Horiz. % 59.16% -95.63% 131.12% 83.88% 67.00% 79.14% 100.00%
Net Worth 719,176 715,525 642,512 616,958 598,704 580,451 547,596 4.65%
  YoY % 0.51% 11.36% 4.14% 3.05% 3.14% 6.00% -
  Horiz. % 131.33% 130.67% 117.33% 112.67% 109.33% 106.00% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 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% 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% 0.00% 0.00% 100.00%
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 719,176 715,525 642,512 616,958 598,704 580,451 547,596 4.65%
  YoY % 0.51% 11.36% 4.14% 3.05% 3.14% 6.00% -
  Horiz. % 131.33% 130.67% 117.33% 112.67% 109.33% 106.00% 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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 11.27 % 246.64 % 20.57 % 15.99 % 32.59 % 34.97 % 28.04 % -14.09%
  YoY % -95.43% 1,099.03% 28.64% -50.94% -6.81% 24.71% -
  Horiz. % 40.19% 879.60% 73.36% 57.03% 116.23% 124.71% 100.00%
ROE 0.30 % 7.31 % 1.63 % 0.73 % 1.58 % 2.07 % 2.33 % -28.93%
  YoY % -95.90% 348.47% 123.29% -53.80% -23.67% -11.16% -
  Horiz. % 12.88% 313.73% 69.96% 31.33% 67.81% 88.84% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 5.97 5.84 14.77 8.93 8.89 10.89 12.44 -11.51%
  YoY % 2.23% -60.46% 65.40% 0.45% -18.37% -12.46% -
  Horiz. % 47.99% 46.95% 118.73% 71.78% 71.46% 87.54% 100.00%
EPS 0.60 14.33 2.86 1.23 2.59 3.29 3.49 -25.42%
  YoY % -95.81% 401.05% 132.52% -52.51% -21.28% -5.73% -
  Horiz. % 17.19% 410.60% 81.95% 35.24% 74.21% 94.27% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.9700 1.9600 1.7600 1.6900 1.6400 1.5900 1.5000 4.65%
  YoY % 0.51% 11.36% 4.14% 3.05% 3.14% 6.00% -
  Horiz. % 131.33% 130.67% 117.33% 112.67% 109.33% 106.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 5.97 5.84 14.77 8.93 8.89 10.89 12.44 -11.51%
  YoY % 2.23% -60.46% 65.40% 0.45% -18.37% -12.46% -
  Horiz. % 47.99% 46.95% 118.73% 71.78% 71.46% 87.54% 100.00%
EPS 0.60 14.33 2.86 1.23 2.59 3.29 3.49 -25.42%
  YoY % -95.81% 401.05% 132.52% -52.51% -21.28% -5.73% -
  Horiz. % 17.19% 410.60% 81.95% 35.24% 74.21% 94.27% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.9700 1.9600 1.7600 1.6900 1.6400 1.5900 1.5000 4.65%
  YoY % 0.51% 11.36% 4.14% 3.05% 3.14% 6.00% -
  Horiz. % 131.33% 130.67% 117.33% 112.67% 109.33% 106.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.2000 0.9200 1.4000 1.0000 0.8700 0.8000 0.9750 -
P/RPS 20.11 15.76 9.48 11.19 9.78 7.35 7.84 16.99%
  YoY % 27.60% 66.24% -15.28% 14.42% 33.06% -6.25% -
  Horiz. % 256.51% 201.02% 120.92% 142.73% 124.74% 93.75% 100.00%
P/EPS 201.41 6.42 48.95 81.38 33.61 24.31 27.92 38.98%
  YoY % 3,037.23% -86.88% -39.85% 142.13% 38.26% -12.93% -
  Horiz. % 721.38% 22.99% 175.32% 291.48% 120.38% 87.07% 100.00%
EY 0.50 15.57 2.04 1.23 2.98 4.11 3.58 -27.96%
  YoY % -96.79% 663.24% 65.85% -58.72% -27.49% 14.80% -
  Horiz. % 13.97% 434.92% 56.98% 34.36% 83.24% 114.80% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.54 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.61 0.47 0.80 0.59 0.53 0.50 0.65 -1.05%
  YoY % 29.79% -41.25% 35.59% 11.32% 6.00% -23.08% -
  Horiz. % 93.85% 72.31% 123.08% 90.77% 81.54% 76.92% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 26/02/19 27/02/18 23/02/17 29/02/16 26/02/15 28/02/14 -
Price 1.2100 1.0000 1.2500 1.3700 0.7900 0.9200 1.0700 -
P/RPS 20.28 17.14 8.46 15.33 8.88 8.45 8.60 15.36%
  YoY % 18.32% 102.60% -44.81% 72.64% 5.09% -1.74% -
  Horiz. % 235.81% 199.30% 98.37% 178.26% 103.26% 98.26% 100.00%
P/EPS 203.09 6.98 43.71 111.49 30.52 27.95 30.64 37.04%
  YoY % 2,809.60% -84.03% -60.79% 265.30% 9.19% -8.78% -
  Horiz. % 662.83% 22.78% 142.66% 363.87% 99.61% 91.22% 100.00%
EY 0.49 14.33 2.29 0.90 3.28 3.58 3.26 -27.07%
  YoY % -96.58% 525.76% 154.44% -72.56% -8.38% 9.82% -
  Horiz. % 15.03% 439.57% 70.25% 27.61% 100.61% 109.82% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.40 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.61 0.51 0.71 0.81 0.48 0.58 0.71 -2.50%
  YoY % 19.61% -28.17% -12.35% 68.75% -17.24% -18.31% -
  Horiz. % 85.92% 71.83% 100.00% 114.08% 67.61% 81.69% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS