Highlights

[AMVERTON] YoY TTM Result on 2017-06-30 [#2]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 25-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     10.29%    YoY -     -19.78%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 100,673 161,916 124,425 118,674 140,680 149,336 135,454 -4.82%
  YoY % -37.82% 30.13% 4.85% -15.64% -5.80% 10.25% -
  Horiz. % 74.32% 119.54% 91.86% 87.61% 103.86% 110.25% 100.00%
PBT 88,384 34,378 27,060 30,385 47,873 48,479 36,564 15.84%
  YoY % 157.09% 27.04% -10.94% -36.53% -1.25% 32.59% -
  Horiz. % 241.72% 94.02% 74.01% 83.10% 130.93% 132.59% 100.00%
Tax -17,849 -7,476 -6,232 -4,313 -12,949 -12,738 -8,669 12.78%
  YoY % -138.75% -19.96% -44.49% 66.69% -1.66% -46.94% -
  Horiz. % 205.89% 86.24% 71.89% 49.75% 149.37% 146.94% 100.00%
NP 70,535 26,902 20,828 26,072 34,924 35,741 27,895 16.71%
  YoY % 162.19% 29.16% -20.11% -25.35% -2.29% 28.13% -
  Horiz. % 252.86% 96.44% 74.67% 93.46% 125.20% 128.13% 100.00%
NP to SH 70,354 25,378 19,423 24,213 30,549 34,553 26,675 17.53%
  YoY % 177.22% 30.66% -19.78% -20.74% -11.59% 29.53% -
  Horiz. % 263.75% 95.14% 72.81% 90.77% 114.52% 129.53% 100.00%
Tax Rate 20.19 % 21.75 % 23.03 % 14.19 % 27.05 % 26.28 % 23.71 % -2.64%
  YoY % -7.17% -5.56% 62.30% -47.54% 2.93% 10.84% -
  Horiz. % 85.15% 91.73% 97.13% 59.85% 114.09% 110.84% 100.00%
Total Cost 30,138 135,014 103,597 92,602 105,756 113,595 107,559 -19.10%
  YoY % -77.68% 30.33% 11.87% -12.44% -6.90% 5.61% -
  Horiz. % 28.02% 125.53% 96.32% 86.09% 98.32% 105.61% 100.00%
Net Worth 715,525 646,163 624,259 606,006 580,451 562,198 525,692 5.27%
  YoY % 10.73% 3.51% 3.01% 4.40% 3.25% 6.94% -
  Horiz. % 136.11% 122.92% 118.75% 115.28% 110.42% 106.94% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 0 0 0 0 0 5,475 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 100.00% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 715,525 646,163 624,259 606,006 580,451 562,198 525,692 5.27%
  YoY % 10.73% 3.51% 3.01% 4.40% 3.25% 6.94% -
  Horiz. % 136.11% 122.92% 118.75% 115.28% 110.42% 106.94% 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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 70.06 % 16.61 % 16.74 % 21.97 % 24.83 % 23.93 % 20.59 % 22.63%
  YoY % 321.79% -0.78% -23.81% -11.52% 3.76% 16.22% -
  Horiz. % 340.26% 80.67% 81.30% 106.70% 120.59% 116.22% 100.00%
ROE 9.83 % 3.93 % 3.11 % 4.00 % 5.26 % 6.15 % 5.07 % 11.66%
  YoY % 150.13% 26.37% -22.25% -23.95% -14.47% 21.30% -
  Horiz. % 193.89% 77.51% 61.34% 78.90% 103.75% 121.30% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 27.58 44.35 34.08 32.51 38.54 40.91 37.10 -4.82%
  YoY % -37.81% 30.13% 4.83% -15.65% -5.79% 10.27% -
  Horiz. % 74.34% 119.54% 91.86% 87.63% 103.88% 110.27% 100.00%
EPS 19.27 6.95 5.32 6.63 8.37 9.46 7.31 17.52%
  YoY % 177.27% 30.64% -19.76% -20.79% -11.52% 29.41% -
  Horiz. % 263.61% 95.08% 72.78% 90.70% 114.50% 129.41% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.9600 1.7700 1.7100 1.6600 1.5900 1.5400 1.4400 5.27%
  YoY % 10.73% 3.51% 3.01% 4.40% 3.25% 6.94% -
  Horiz. % 136.11% 122.92% 118.75% 115.28% 110.42% 106.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 27.58 44.35 34.08 32.51 38.54 40.91 37.10 -4.82%
  YoY % -37.81% 30.13% 4.83% -15.65% -5.79% 10.27% -
  Horiz. % 74.34% 119.54% 91.86% 87.63% 103.88% 110.27% 100.00%
EPS 19.27 6.95 5.32 6.63 8.37 9.46 7.31 17.52%
  YoY % 177.27% 30.64% -19.76% -20.79% -11.52% 29.41% -
  Horiz. % 263.61% 95.08% 72.78% 90.70% 114.50% 129.41% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.9600 1.7700 1.7100 1.6600 1.5900 1.5400 1.4400 5.27%
  YoY % 10.73% 3.51% 3.01% 4.40% 3.25% 6.94% -
  Horiz. % 136.11% 122.92% 118.75% 115.28% 110.42% 106.94% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 1.0800 0.9500 1.5900 0.9900 0.9100 1.3800 1.0200 -
P/RPS 3.92 2.14 4.67 3.05 2.36 3.37 2.75 6.08%
  YoY % 83.18% -54.18% 53.11% 29.24% -29.97% 22.55% -
  Horiz. % 142.55% 77.82% 169.82% 110.91% 85.82% 122.55% 100.00%
P/EPS 5.60 13.67 29.88 14.93 10.87 14.58 13.96 -14.12%
  YoY % -59.03% -54.25% 100.13% 37.35% -25.45% 4.44% -
  Horiz. % 40.11% 97.92% 214.04% 106.95% 77.87% 104.44% 100.00%
EY 17.84 7.32 3.35 6.70 9.20 6.86 7.16 16.43%
  YoY % 143.72% 118.51% -50.00% -27.17% 34.11% -4.19% -
  Horiz. % 249.16% 102.23% 46.79% 93.58% 128.49% 95.81% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.09 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.55 0.54 0.93 0.60 0.57 0.90 0.71 -4.16%
  YoY % 1.85% -41.94% 55.00% 5.26% -36.67% 26.76% -
  Horiz. % 77.46% 76.06% 130.99% 84.51% 80.28% 126.76% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 29/08/19 23/08/18 25/08/17 25/08/16 26/08/15 28/08/14 28/08/13 -
Price 1.1000 1.0800 1.4200 1.0000 0.8150 1.3300 0.9050 -
P/RPS 3.99 2.44 4.17 3.08 2.11 3.25 2.44 8.54%
  YoY % 63.52% -41.49% 35.39% 45.97% -35.08% 33.20% -
  Horiz. % 163.52% 100.00% 170.90% 126.23% 86.48% 133.20% 100.00%
P/EPS 5.71 15.54 26.69 15.08 9.74 14.05 12.39 -12.11%
  YoY % -63.26% -41.78% 76.99% 54.83% -30.68% 13.40% -
  Horiz. % 46.09% 125.42% 215.42% 121.71% 78.61% 113.40% 100.00%
EY 17.52 6.44 3.75 6.63 10.27 7.12 8.07 13.78%
  YoY % 172.05% 71.73% -43.44% -35.44% 44.24% -11.77% -
  Horiz. % 217.10% 79.80% 46.47% 82.16% 127.26% 88.23% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.13 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.56 0.61 0.83 0.60 0.51 0.86 0.63 -1.94%
  YoY % -8.20% -26.51% 38.33% 17.65% -40.70% 36.51% -
  Horiz. % 88.89% 96.83% 131.75% 95.24% 80.95% 136.51% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers