Highlights

[AMVERTON] YoY TTM Result on 2013-09-30 [#3]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 27-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     10.29%    YoY -     13.27%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 115,183 128,706 159,352 135,459 143,749 121,871 135,164 -2.63%
  YoY % -10.51% -19.23% 17.64% -5.77% 17.95% -9.83% -
  Horiz. % 85.22% 95.22% 117.90% 100.22% 106.35% 90.17% 100.00%
PBT 31,065 40,692 50,436 41,286 36,742 25,331 16,349 11.28%
  YoY % -23.66% -19.32% 22.16% 12.37% 45.05% 54.94% -
  Horiz. % 190.01% 248.90% 308.50% 252.53% 224.74% 154.94% 100.00%
Tax -4,295 -11,349 -12,289 -10,615 -9,204 -4,300 -4,277 0.07%
  YoY % 62.16% 7.65% -15.77% -15.33% -114.05% -0.54% -
  Horiz. % 100.42% 265.35% 287.33% 248.19% 215.20% 100.54% 100.00%
NP 26,770 29,343 38,147 30,671 27,538 21,031 12,072 14.18%
  YoY % -8.77% -23.08% 24.37% 11.38% 30.94% 74.21% -
  Horiz. % 221.75% 243.07% 316.00% 254.07% 228.11% 174.21% 100.00%
NP to SH 25,033 26,416 35,680 29,420 25,973 19,221 10,995 14.68%
  YoY % -5.24% -25.96% 21.28% 13.27% 35.13% 74.82% -
  Horiz. % 227.68% 240.25% 324.51% 267.58% 236.23% 174.82% 100.00%
Tax Rate 13.83 % 27.89 % 24.37 % 25.71 % 25.05 % 16.98 % 26.16 % -10.07%
  YoY % -50.41% 14.44% -5.21% 2.63% 47.53% -35.09% -
  Horiz. % 52.87% 106.61% 93.16% 98.28% 95.76% 64.91% 100.00%
Total Cost 88,413 99,363 121,205 104,788 116,211 100,840 123,092 -5.36%
  YoY % -11.02% -18.02% 15.67% -9.83% 15.24% -18.08% -
  Horiz. % 71.83% 80.72% 98.47% 85.13% 94.41% 81.92% 100.00%
Net Worth 613,307 587,753 565,849 536,644 507,438 480,344 461,658 4.84%
  YoY % 4.35% 3.87% 5.44% 5.76% 5.64% 4.05% -
  Horiz. % 132.85% 127.31% 122.57% 116.24% 109.92% 104.05% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 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 % - % - % 15.35 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 613,307 587,753 565,849 536,644 507,438 480,344 461,658 4.84%
  YoY % 4.35% 3.87% 5.44% 5.76% 5.64% 4.05% -
  Horiz. % 132.85% 127.31% 122.57% 116.24% 109.92% 104.05% 100.00%
NOSH 365,064 365,064 365,064 365,064 365,064 363,897 363,510 0.07%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.32% 0.11% -
  Horiz. % 100.43% 100.43% 100.43% 100.43% 100.43% 100.11% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 23.24 % 22.80 % 23.94 % 22.64 % 19.16 % 17.26 % 8.93 % 17.26%
  YoY % 1.93% -4.76% 5.74% 18.16% 11.01% 93.28% -
  Horiz. % 260.25% 255.32% 268.09% 253.53% 214.56% 193.28% 100.00%
ROE 4.08 % 4.49 % 6.31 % 5.48 % 5.12 % 4.00 % 2.38 % 9.39%
  YoY % -9.13% -28.84% 15.15% 7.03% 28.00% 68.07% -
  Horiz. % 171.43% 188.66% 265.13% 230.25% 215.13% 168.07% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 31.55 35.26 43.65 37.11 39.38 33.49 37.18 -2.70%
  YoY % -10.52% -19.22% 17.62% -5.76% 17.59% -9.92% -
  Horiz. % 84.86% 94.84% 117.40% 99.81% 105.92% 90.08% 100.00%
EPS 6.86 7.24 9.77 8.06 7.11 5.28 3.02 14.64%
  YoY % -5.25% -25.90% 21.22% 13.36% 34.66% 74.83% -
  Horiz. % 227.15% 239.74% 323.51% 266.89% 235.43% 174.83% 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 1.6800 1.6100 1.5500 1.4700 1.3900 1.3200 1.2700 4.77%
  YoY % 4.35% 3.87% 5.44% 5.76% 5.30% 3.94% -
  Horiz. % 132.28% 126.77% 122.05% 115.75% 109.45% 103.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 31.55 35.26 43.65 37.11 39.38 33.38 37.02 -2.63%
  YoY % -10.52% -19.22% 17.62% -5.76% 17.97% -9.83% -
  Horiz. % 85.22% 95.25% 117.91% 100.24% 106.37% 90.17% 100.00%
EPS 6.86 7.24 9.77 8.06 7.11 5.27 3.01 14.70%
  YoY % -5.25% -25.90% 21.22% 13.36% 34.91% 75.08% -
  Horiz. % 227.91% 240.53% 324.58% 267.77% 236.21% 175.08% 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 1.6800 1.6100 1.5500 1.4700 1.3900 1.3158 1.2646 4.84%
  YoY % 4.35% 3.87% 5.44% 5.76% 5.64% 4.05% -
  Horiz. % 132.85% 127.31% 122.57% 116.24% 109.92% 104.05% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.0500 0.8700 1.2900 0.9500 0.4700 0.4350 0.4700 -
P/RPS 3.33 2.47 2.96 2.56 1.19 1.30 1.26 17.57%
  YoY % 34.82% -16.55% 15.63% 115.13% -8.46% 3.17% -
  Horiz. % 264.29% 196.03% 234.92% 203.17% 94.44% 103.17% 100.00%
P/EPS 15.31 12.02 13.20 11.79 6.61 8.24 15.54 -0.25%
  YoY % 27.37% -8.94% 11.96% 78.37% -19.78% -46.98% -
  Horiz. % 98.52% 77.35% 84.94% 75.87% 42.54% 53.02% 100.00%
EY 6.53 8.32 7.58 8.48 15.14 12.14 6.44 0.23%
  YoY % -21.51% 9.76% -10.61% -43.99% 24.71% 88.51% -
  Horiz. % 101.40% 129.19% 117.70% 131.68% 235.09% 188.51% 100.00%
DY 0.00 0.00 1.16 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 0.63 0.54 0.83 0.65 0.34 0.33 0.37 9.27%
  YoY % 16.67% -34.94% 27.69% 91.18% 3.03% -10.81% -
  Horiz. % 170.27% 145.95% 224.32% 175.68% 91.89% 89.19% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 25/11/15 27/11/14 27/11/13 28/11/12 23/11/11 25/11/10 -
Price 1.0400 0.8800 1.0300 0.9300 0.4900 0.4200 0.5600 -
P/RPS 3.30 2.50 2.36 2.51 1.24 1.25 1.51 13.90%
  YoY % 32.00% 5.93% -5.98% 102.42% -0.80% -17.22% -
  Horiz. % 218.54% 165.56% 156.29% 166.23% 82.12% 82.78% 100.00%
P/EPS 15.17 12.16 10.54 11.54 6.89 7.95 18.51 -3.26%
  YoY % 24.75% 15.37% -8.67% 67.49% -13.33% -57.05% -
  Horiz. % 81.96% 65.69% 56.94% 62.34% 37.22% 42.95% 100.00%
EY 6.59 8.22 9.49 8.67 14.52 12.58 5.40 3.37%
  YoY % -19.83% -13.38% 9.46% -40.29% 15.42% 132.96% -
  Horiz. % 122.04% 152.22% 175.74% 160.56% 268.89% 232.96% 100.00%
DY 0.00 0.00 1.46 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 0.62 0.55 0.66 0.63 0.35 0.32 0.44 5.88%
  YoY % 12.73% -16.67% 4.76% 80.00% 9.38% -27.27% -
  Horiz. % 140.91% 125.00% 150.00% 143.18% 79.55% 72.73% 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.
 


 

367  332  526  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.345+0.03 
 MNC-PA 0.035-0.005 
 SAPNRG 0.290.00 
 KNM 0.415+0.02 
 GPACKET-WB 0.27+0.005 
 HSI-C7J 0.22-0.03 
 HSI-C7F 0.40-0.055 
 VSOLAR 0.085-0.01 
 NETX 0.015+0.005 
 KOMARK 0.34-0.02 

TOP ARTICLES

1. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
4. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
5. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
6. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
8. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
Partners & Brokers