Highlights

[AMVERTON] YoY TTM Result on 2015-06-30 [#2]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 26-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -12.13%    YoY -     -11.59%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 161,916 124,425 118,674 140,680 149,336 135,454 146,660 1.66%
  YoY % 30.13% 4.85% -15.64% -5.80% 10.25% -7.64% -
  Horiz. % 110.40% 84.84% 80.92% 95.92% 101.82% 92.36% 100.00%
PBT 34,378 27,060 30,385 47,873 48,479 36,564 33,234 0.57%
  YoY % 27.04% -10.94% -36.53% -1.25% 32.59% 10.02% -
  Horiz. % 103.44% 81.42% 91.43% 144.05% 145.87% 110.02% 100.00%
Tax -7,476 -6,232 -4,313 -12,949 -12,738 -8,669 -8,345 -1.82%
  YoY % -19.96% -44.49% 66.69% -1.66% -46.94% -3.88% -
  Horiz. % 89.59% 74.68% 51.68% 155.17% 152.64% 103.88% 100.00%
NP 26,902 20,828 26,072 34,924 35,741 27,895 24,889 1.30%
  YoY % 29.16% -20.11% -25.35% -2.29% 28.13% 12.08% -
  Horiz. % 108.09% 83.68% 104.75% 140.32% 143.60% 112.08% 100.00%
NP to SH 25,378 19,423 24,213 30,549 34,553 26,675 23,247 1.47%
  YoY % 30.66% -19.78% -20.74% -11.59% 29.53% 14.75% -
  Horiz. % 109.17% 83.55% 104.16% 131.41% 148.63% 114.75% 100.00%
Tax Rate 21.75 % 23.03 % 14.19 % 27.05 % 26.28 % 23.71 % 25.11 % -2.36%
  YoY % -5.56% 62.30% -47.54% 2.93% 10.84% -5.58% -
  Horiz. % 86.62% 91.72% 56.51% 107.73% 104.66% 94.42% 100.00%
Total Cost 135,014 103,597 92,602 105,756 113,595 107,559 121,771 1.73%
  YoY % 30.33% 11.87% -12.44% -6.90% 5.61% -11.67% -
  Horiz. % 110.88% 85.08% 76.05% 86.85% 93.29% 88.33% 100.00%
Net Worth 646,163 624,259 606,006 580,451 562,198 525,692 500,137 4.36%
  YoY % 3.51% 3.01% 4.40% 3.25% 6.94% 5.11% -
  Horiz. % 129.20% 124.82% 121.17% 116.06% 112.41% 105.11% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 0 0 0 0 5,475 0 0 -
  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 % - % - % - % - % 15.85 % - % - % -
  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
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 646,163 624,259 606,006 580,451 562,198 525,692 500,137 4.36%
  YoY % 3.51% 3.01% 4.40% 3.25% 6.94% 5.11% -
  Horiz. % 129.20% 124.82% 121.17% 116.06% 112.41% 105.11% 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
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 16.61 % 16.74 % 21.97 % 24.83 % 23.93 % 20.59 % 16.97 % -0.36%
  YoY % -0.78% -23.81% -11.52% 3.76% 16.22% 21.33% -
  Horiz. % 97.88% 98.64% 129.46% 146.32% 141.01% 121.33% 100.00%
ROE 3.93 % 3.11 % 4.00 % 5.26 % 6.15 % 5.07 % 4.65 % -2.76%
  YoY % 26.37% -22.25% -23.95% -14.47% 21.30% 9.03% -
  Horiz. % 84.52% 66.88% 86.02% 113.12% 132.26% 109.03% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 44.35 34.08 32.51 38.54 40.91 37.10 40.17 1.66%
  YoY % 30.13% 4.83% -15.65% -5.79% 10.27% -7.64% -
  Horiz. % 110.41% 84.84% 80.93% 95.94% 101.84% 92.36% 100.00%
EPS 6.95 5.32 6.63 8.37 9.46 7.31 6.37 1.46%
  YoY % 30.64% -19.76% -20.79% -11.52% 29.41% 14.76% -
  Horiz. % 109.11% 83.52% 104.08% 131.40% 148.51% 114.76% 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 1.7700 1.7100 1.6600 1.5900 1.5400 1.4400 1.3700 4.36%
  YoY % 3.51% 3.01% 4.40% 3.25% 6.94% 5.11% -
  Horiz. % 129.20% 124.82% 121.17% 116.06% 112.41% 105.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 44.35 34.08 32.51 38.54 40.91 37.10 40.17 1.66%
  YoY % 30.13% 4.83% -15.65% -5.79% 10.27% -7.64% -
  Horiz. % 110.41% 84.84% 80.93% 95.94% 101.84% 92.36% 100.00%
EPS 6.95 5.32 6.63 8.37 9.46 7.31 6.37 1.46%
  YoY % 30.64% -19.76% -20.79% -11.52% 29.41% 14.76% -
  Horiz. % 109.11% 83.52% 104.08% 131.40% 148.51% 114.76% 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 1.7700 1.7100 1.6600 1.5900 1.5400 1.4400 1.3700 4.36%
  YoY % 3.51% 3.01% 4.40% 3.25% 6.94% 5.11% -
  Horiz. % 129.20% 124.82% 121.17% 116.06% 112.41% 105.11% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.9500 1.5900 0.9900 0.9100 1.3800 1.0200 0.4200 -
P/RPS 2.14 4.67 3.05 2.36 3.37 2.75 1.05 12.59%
  YoY % -54.18% 53.11% 29.24% -29.97% 22.55% 161.90% -
  Horiz. % 203.81% 444.76% 290.48% 224.76% 320.95% 261.90% 100.00%
P/EPS 13.67 29.88 14.93 10.87 14.58 13.96 6.60 12.90%
  YoY % -54.25% 100.13% 37.35% -25.45% 4.44% 111.52% -
  Horiz. % 207.12% 452.73% 226.21% 164.70% 220.91% 211.52% 100.00%
EY 7.32 3.35 6.70 9.20 6.86 7.16 15.16 -11.42%
  YoY % 118.51% -50.00% -27.17% 34.11% -4.19% -52.77% -
  Horiz. % 48.28% 22.10% 44.20% 60.69% 45.25% 47.23% 100.00%
DY 0.00 0.00 0.00 0.00 1.09 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 0.54 0.93 0.60 0.57 0.90 0.71 0.31 9.69%
  YoY % -41.94% 55.00% 5.26% -36.67% 26.76% 129.03% -
  Horiz. % 174.19% 300.00% 193.55% 183.87% 290.32% 229.03% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 23/08/18 25/08/17 25/08/16 26/08/15 28/08/14 28/08/13 29/08/12 -
Price 1.0800 1.4200 1.0000 0.8150 1.3300 0.9050 0.5200 -
P/RPS 2.44 4.17 3.08 2.11 3.25 2.44 1.29 11.20%
  YoY % -41.49% 35.39% 45.97% -35.08% 33.20% 89.15% -
  Horiz. % 189.15% 323.26% 238.76% 163.57% 251.94% 189.15% 100.00%
P/EPS 15.54 26.69 15.08 9.74 14.05 12.39 8.17 11.31%
  YoY % -41.78% 76.99% 54.83% -30.68% 13.40% 51.65% -
  Horiz. % 190.21% 326.68% 184.58% 119.22% 171.97% 151.65% 100.00%
EY 6.44 3.75 6.63 10.27 7.12 8.07 12.25 -10.16%
  YoY % 71.73% -43.44% -35.44% 44.24% -11.77% -34.12% -
  Horiz. % 52.57% 30.61% 54.12% 83.84% 58.12% 65.88% 100.00%
DY 0.00 0.00 0.00 0.00 1.13 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 0.61 0.83 0.60 0.51 0.86 0.63 0.38 8.20%
  YoY % -26.51% 38.33% 17.65% -40.70% 36.51% 65.79% -
  Horiz. % 160.53% 218.42% 157.89% 134.21% 226.32% 165.79% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

393  379  619  1127 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.005-0.095 
 KSTAR 0.23-0.025 
 DNEX 0.2550.00 
 VSOLAR 0.035-0.005 
 LAMBO 0.030.00 
 DYNACIA 0.13+0.01 
 ANZO 0.100.00 
 KTG 0.24-0.005 
 HPPHB 0.705-0.035 
 DGB 0.09-0.015 

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