Highlights

[AMVERTON] YoY TTM Result on 2019-06-30 [#2]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 29-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     -3.32%    YoY -     177.22%
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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. OVERLOOKED GEM : BENEFICIARY OF BUDGET 2020 !!! Bursa Master
2. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
4. Bumi Armada: What Happened and Why? Weekly GreenTrade$ watchlist
5. Dayang’s Price Rise is not Reflected on Naim - Koon Yew Yin Koon Yew Yin's Blog
6. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
7. THE NUMBER ONE CHAMPION UP-TRENDING STOCK OF BURSA FOR YEAR 2019, 2020, 2021 ALL MUST NOT MISS NOW!! THE INVESTMENT APPROACH OF CALVIN TAN
8. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
Partners & Brokers