Highlights

[AMVERTON] YoY TTM Result on 2013-06-30 [#2]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 28-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     2.94%    YoY -     14.75%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 118,674 140,680 149,336 135,454 146,660 111,703 150,246 -3.85%
  YoY % -15.64% -5.80% 10.25% -7.64% 31.29% -25.65% -
  Horiz. % 78.99% 93.63% 99.39% 90.15% 97.61% 74.35% 100.00%
PBT 30,385 47,873 48,479 36,564 33,234 23,143 20,936 6.40%
  YoY % -36.53% -1.25% 32.59% 10.02% 43.60% 10.54% -
  Horiz. % 145.13% 228.66% 231.56% 174.65% 158.74% 110.54% 100.00%
Tax -4,313 -12,949 -12,738 -8,669 -8,345 -3,749 -4,759 -1.63%
  YoY % 66.69% -1.66% -46.94% -3.88% -122.59% 21.22% -
  Horiz. % 90.63% 272.10% 267.66% 182.16% 175.35% 78.78% 100.00%
NP 26,072 34,924 35,741 27,895 24,889 19,394 16,177 8.27%
  YoY % -25.35% -2.29% 28.13% 12.08% 28.33% 19.89% -
  Horiz. % 161.17% 215.89% 220.94% 172.44% 153.85% 119.89% 100.00%
NP to SH 24,213 30,549 34,553 26,675 23,247 17,689 15,108 8.17%
  YoY % -20.74% -11.59% 29.53% 14.75% 31.42% 17.08% -
  Horiz. % 160.27% 202.20% 228.71% 176.56% 153.87% 117.08% 100.00%
Tax Rate 14.19 % 27.05 % 26.28 % 23.71 % 25.11 % 16.20 % 22.73 % -7.55%
  YoY % -47.54% 2.93% 10.84% -5.58% 55.00% -28.73% -
  Horiz. % 62.43% 119.01% 115.62% 104.31% 110.47% 71.27% 100.00%
Total Cost 92,602 105,756 113,595 107,559 121,771 92,309 134,069 -5.98%
  YoY % -12.44% -6.90% 5.61% -11.67% 31.92% -31.15% -
  Horiz. % 69.07% 78.88% 84.73% 80.23% 90.83% 68.85% 100.00%
Net Worth 606,006 580,451 562,198 525,692 500,137 489,128 456,564 4.83%
  YoY % 4.40% 3.25% 6.94% 5.11% 2.25% 7.13% -
  Horiz. % 132.73% 127.13% 123.14% 115.14% 109.54% 107.13% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 0 0 5,475 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 15.85 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 606,006 580,451 562,198 525,692 500,137 489,128 456,564 4.83%
  YoY % 4.40% 3.25% 6.94% 5.11% 2.25% 7.13% -
  Horiz. % 132.73% 127.13% 123.14% 115.14% 109.54% 107.13% 100.00%
NOSH 365,064 365,064 365,064 365,064 365,064 365,021 362,352 0.12%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.01% 0.74% -
  Horiz. % 100.75% 100.75% 100.75% 100.75% 100.75% 100.74% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 21.97 % 24.83 % 23.93 % 20.59 % 16.97 % 17.36 % 10.77 % 12.60%
  YoY % -11.52% 3.76% 16.22% 21.33% -2.25% 61.19% -
  Horiz. % 203.99% 230.55% 222.19% 191.18% 157.57% 161.19% 100.00%
ROE 4.00 % 5.26 % 6.15 % 5.07 % 4.65 % 3.62 % 3.31 % 3.20%
  YoY % -23.95% -14.47% 21.30% 9.03% 28.45% 9.37% -
  Horiz. % 120.85% 158.91% 185.80% 153.17% 140.48% 109.37% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 32.51 38.54 40.91 37.10 40.17 30.60 41.46 -3.97%
  YoY % -15.65% -5.79% 10.27% -7.64% 31.27% -26.19% -
  Horiz. % 78.41% 92.96% 98.67% 89.48% 96.89% 73.81% 100.00%
EPS 6.63 8.37 9.46 7.31 6.37 4.85 4.17 8.03%
  YoY % -20.79% -11.52% 29.41% 14.76% 31.34% 16.31% -
  Horiz. % 158.99% 200.72% 226.86% 175.30% 152.76% 116.31% 100.00%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 1.6600 1.5900 1.5400 1.4400 1.3700 1.3400 1.2600 4.70%
  YoY % 4.40% 3.25% 6.94% 5.11% 2.24% 6.35% -
  Horiz. % 131.75% 126.19% 122.22% 114.29% 108.73% 106.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 32.51 38.54 40.91 37.10 40.17 30.60 41.16 -3.85%
  YoY % -15.65% -5.79% 10.27% -7.64% 31.27% -25.66% -
  Horiz. % 78.98% 93.63% 99.39% 90.14% 97.59% 74.34% 100.00%
EPS 6.63 8.37 9.46 7.31 6.37 4.85 4.14 8.16%
  YoY % -20.79% -11.52% 29.41% 14.76% 31.34% 17.15% -
  Horiz. % 160.14% 202.17% 228.50% 176.57% 153.86% 117.15% 100.00%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 1.6600 1.5900 1.5400 1.4400 1.3700 1.3398 1.2506 4.83%
  YoY % 4.40% 3.25% 6.94% 5.11% 2.25% 7.13% -
  Horiz. % 132.74% 127.14% 123.14% 115.14% 109.55% 107.13% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.9900 0.9100 1.3800 1.0200 0.4200 0.4700 0.6000 -
P/RPS 3.05 2.36 3.37 2.75 1.05 1.54 1.45 13.18%
  YoY % 29.24% -29.97% 22.55% 161.90% -31.82% 6.21% -
  Horiz. % 210.34% 162.76% 232.41% 189.66% 72.41% 106.21% 100.00%
P/EPS 14.93 10.87 14.58 13.96 6.60 9.70 14.39 0.62%
  YoY % 37.35% -25.45% 4.44% 111.52% -31.96% -32.59% -
  Horiz. % 103.75% 75.54% 101.32% 97.01% 45.87% 67.41% 100.00%
EY 6.70 9.20 6.86 7.16 15.16 10.31 6.95 -0.61%
  YoY % -27.17% 34.11% -4.19% -52.77% 47.04% 48.35% -
  Horiz. % 96.40% 132.37% 98.71% 103.02% 218.13% 148.35% 100.00%
DY 0.00 0.00 1.09 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.60 0.57 0.90 0.71 0.31 0.35 0.48 3.79%
  YoY % 5.26% -36.67% 26.76% 129.03% -11.43% -27.08% -
  Horiz. % 125.00% 118.75% 187.50% 147.92% 64.58% 72.92% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 26/08/15 28/08/14 28/08/13 29/08/12 23/08/11 26/08/10 -
Price 1.0000 0.8150 1.3300 0.9050 0.5200 0.4900 0.4900 -
P/RPS 3.08 2.11 3.25 2.44 1.29 1.60 1.18 17.32%
  YoY % 45.97% -35.08% 33.20% 89.15% -19.38% 35.59% -
  Horiz. % 261.02% 178.81% 275.42% 206.78% 109.32% 135.59% 100.00%
P/EPS 15.08 9.74 14.05 12.39 8.17 10.11 11.75 4.24%
  YoY % 54.83% -30.68% 13.40% 51.65% -19.19% -13.96% -
  Horiz. % 128.34% 82.89% 119.57% 105.45% 69.53% 86.04% 100.00%
EY 6.63 10.27 7.12 8.07 12.25 9.89 8.51 -4.07%
  YoY % -35.44% 44.24% -11.77% -34.12% 23.86% 16.22% -
  Horiz. % 77.91% 120.68% 83.67% 94.83% 143.95% 116.22% 100.00%
DY 0.00 0.00 1.13 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.60 0.51 0.86 0.63 0.38 0.37 0.39 7.44%
  YoY % 17.65% -40.70% 36.51% 65.79% 2.70% -5.13% -
  Horiz. % 153.85% 130.77% 220.51% 161.54% 97.44% 94.87% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

339  425  613  1070 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IRIS 0.295-0.01 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 KGROUP-OR 0.005-0.005 
 MLAB 0.0250.00 
 DSONIC-WA 0.260.00 
 ESCERAM 0.755+0.025 
 QES 0.315+0.015 
 SENDAI-WA 0.10+0.095 
 HIAPTEK 0.21+0.01 

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