Highlights

[AMVERTON] YoY Quarter Result on 2015-03-31 [#1]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 29-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -64.67%    YoY -     -4.11%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 29,936 23,708 25,160 27,758 30,336 26,716 32,507 -1.36%
  YoY % 26.27% -5.77% -9.36% -8.50% 13.55% -17.81% -
  Horiz. % 92.09% 72.93% 77.40% 85.39% 93.32% 82.19% 100.00%
PBT 5,465 2,563 5,685 6,486 6,318 5,044 6,521 -2.90%
  YoY % 113.23% -54.92% -12.35% 2.66% 25.26% -22.65% -
  Horiz. % 83.81% 39.30% 87.18% 99.46% 96.89% 77.35% 100.00%
Tax -1,394 -673 -1,488 -1,842 -1,448 -1,395 -1,497 -1.18%
  YoY % -107.13% 54.77% 19.22% -27.21% -3.80% 6.81% -
  Horiz. % 93.12% 44.96% 99.40% 123.05% 96.73% 93.19% 100.00%
NP 4,071 1,890 4,197 4,644 4,870 3,649 5,024 -3.44%
  YoY % 115.40% -54.97% -9.63% -4.64% 33.46% -27.37% -
  Horiz. % 81.03% 37.62% 83.54% 92.44% 96.93% 72.63% 100.00%
NP to SH 3,607 1,489 3,916 4,245 4,427 3,317 4,537 -3.75%
  YoY % 142.24% -61.98% -7.75% -4.11% 33.46% -26.89% -
  Horiz. % 79.50% 32.82% 86.31% 93.56% 97.58% 73.11% 100.00%
Tax Rate 25.51 % 26.26 % 26.17 % 28.40 % 22.92 % 27.66 % 22.96 % 1.77%
  YoY % -2.86% 0.34% -7.85% 23.91% -17.14% 20.47% -
  Horiz. % 111.11% 114.37% 113.98% 123.69% 99.83% 120.47% 100.00%
Total Cost 25,865 21,818 20,963 23,114 25,466 23,067 27,483 -1.01%
  YoY % 18.55% 4.08% -9.31% -9.24% 10.40% -16.07% -
  Horiz. % 94.11% 79.39% 76.28% 84.10% 92.66% 83.93% 100.00%
Net Worth 642,512 616,958 602,355 584,102 554,897 518,390 492,836 4.52%
  YoY % 4.14% 2.42% 3.12% 5.26% 7.04% 5.19% -
  Horiz. % 130.37% 125.19% 122.22% 118.52% 112.59% 105.19% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 642,512 616,958 602,355 584,102 554,897 518,390 492,836 4.52%
  YoY % 4.14% 2.42% 3.12% 5.26% 7.04% 5.19% -
  Horiz. % 130.37% 125.19% 122.22% 118.52% 112.59% 105.19% 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 13.60 % 7.97 % 16.68 % 16.73 % 16.05 % 13.66 % 15.46 % -2.11%
  YoY % 70.64% -52.22% -0.30% 4.24% 17.50% -11.64% -
  Horiz. % 87.97% 51.55% 107.89% 108.21% 103.82% 88.36% 100.00%
ROE 0.56 % 0.24 % 0.65 % 0.73 % 0.80 % 0.64 % 0.92 % -7.94%
  YoY % 133.33% -63.08% -10.96% -8.75% 25.00% -30.43% -
  Horiz. % 60.87% 26.09% 70.65% 79.35% 86.96% 69.57% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 8.20 6.49 6.89 7.60 8.31 7.32 8.90 -1.36%
  YoY % 26.35% -5.81% -9.34% -8.54% 13.52% -17.75% -
  Horiz. % 92.13% 72.92% 77.42% 85.39% 93.37% 82.25% 100.00%
EPS 0.99 0.41 1.07 1.16 1.21 0.91 1.24 -3.68%
  YoY % 141.46% -61.68% -7.76% -4.13% 32.97% -26.61% -
  Horiz. % 79.84% 33.06% 86.29% 93.55% 97.58% 73.39% 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 1.7600 1.6900 1.6500 1.6000 1.5200 1.4200 1.3500 4.52%
  YoY % 4.14% 2.42% 3.12% 5.26% 7.04% 5.19% -
  Horiz. % 130.37% 125.19% 122.22% 118.52% 112.59% 105.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 8.20 6.49 6.89 7.60 8.31 7.32 8.90 -1.36%
  YoY % 26.35% -5.81% -9.34% -8.54% 13.52% -17.75% -
  Horiz. % 92.13% 72.92% 77.42% 85.39% 93.37% 82.25% 100.00%
EPS 0.99 0.41 1.07 1.16 1.21 0.91 1.24 -3.68%
  YoY % 141.46% -61.68% -7.76% -4.13% 32.97% -26.61% -
  Horiz. % 79.84% 33.06% 86.29% 93.55% 97.58% 73.39% 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 1.7600 1.6900 1.6500 1.6000 1.5200 1.4200 1.3500 4.52%
  YoY % 4.14% 2.42% 3.12% 5.26% 7.04% 5.19% -
  Horiz. % 130.37% 125.19% 122.22% 118.52% 112.59% 105.19% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.0900 1.3800 0.8200 1.1100 1.2200 0.5950 0.4500 -
P/RPS 13.29 21.25 11.90 14.60 14.68 8.13 5.05 17.49%
  YoY % -37.46% 78.57% -18.49% -0.54% 80.57% 60.99% -
  Horiz. % 263.17% 420.79% 235.64% 289.11% 290.69% 160.99% 100.00%
P/EPS 110.32 338.34 76.44 95.46 100.60 65.48 36.21 20.39%
  YoY % -67.39% 342.62% -19.92% -5.11% 53.63% 80.83% -
  Horiz. % 304.67% 934.38% 211.10% 263.63% 277.82% 180.83% 100.00%
EY 0.91 0.30 1.31 1.05 0.99 1.53 2.76 -16.88%
  YoY % 203.33% -77.10% 24.76% 6.06% -35.29% -44.57% -
  Horiz. % 32.97% 10.87% 47.46% 38.04% 35.87% 55.43% 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 0.62 0.82 0.50 0.69 0.80 0.42 0.33 11.08%
  YoY % -24.39% 64.00% -27.54% -13.75% 90.48% 27.27% -
  Horiz. % 187.88% 248.48% 151.52% 209.09% 242.42% 127.27% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 24/05/18 25/05/17 26/05/16 29/05/15 29/05/14 29/05/13 30/05/12 -
Price 0.9800 1.7200 1.1800 0.9300 1.3100 0.7800 0.4400 -
P/RPS 11.95 26.49 17.12 12.23 15.76 10.66 4.94 15.85%
  YoY % -54.89% 54.73% 39.98% -22.40% 47.84% 115.79% -
  Horiz. % 241.90% 536.23% 346.56% 247.57% 319.03% 215.79% 100.00%
P/EPS 99.19 421.70 110.00 79.98 108.03 85.85 35.40 18.73%
  YoY % -76.48% 283.36% 37.53% -25.97% 25.84% 142.51% -
  Horiz. % 280.20% 1,191.24% 310.73% 225.93% 305.17% 242.51% 100.00%
EY 1.01 0.24 0.91 1.25 0.93 1.16 2.82 -15.72%
  YoY % 320.83% -73.63% -27.20% 34.41% -19.83% -58.87% -
  Horiz. % 35.82% 8.51% 32.27% 44.33% 32.98% 41.13% 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 0.56 1.02 0.72 0.58 0.86 0.55 0.33 9.21%
  YoY % -45.10% 41.67% 24.14% -32.56% 56.36% 66.67% -
  Horiz. % 169.70% 309.09% 218.18% 175.76% 260.61% 166.67% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers