Highlights

[AMVERTON] YoY TTM Result on 2014-09-30 [#3]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 27-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     3.26%    YoY -     21.28%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 139,397 115,183 128,706 159,352 135,459 143,749 121,871 2.26%
  YoY % 21.02% -10.51% -19.23% 17.64% -5.77% 17.95% -
  Horiz. % 114.38% 94.51% 105.61% 130.75% 111.15% 117.95% 100.00%
PBT 25,983 31,065 40,692 50,436 41,286 36,742 25,331 0.42%
  YoY % -16.36% -23.66% -19.32% 22.16% 12.37% 45.05% -
  Horiz. % 102.57% 122.64% 160.64% 199.11% 162.99% 145.05% 100.00%
Tax -6,057 -4,295 -11,349 -12,289 -10,615 -9,204 -4,300 5.87%
  YoY % -41.02% 62.16% 7.65% -15.77% -15.33% -114.05% -
  Horiz. % 140.86% 99.88% 263.93% 285.79% 246.86% 214.05% 100.00%
NP 19,926 26,770 29,343 38,147 30,671 27,538 21,031 -0.89%
  YoY % -25.57% -8.77% -23.08% 24.37% 11.38% 30.94% -
  Horiz. % 94.75% 127.29% 139.52% 181.38% 145.84% 130.94% 100.00%
NP to SH 18,368 25,033 26,416 35,680 29,420 25,973 19,221 -0.75%
  YoY % -26.62% -5.24% -25.96% 21.28% 13.27% 35.13% -
  Horiz. % 95.56% 130.24% 137.43% 185.63% 153.06% 135.13% 100.00%
Tax Rate 23.31 % 13.83 % 27.89 % 24.37 % 25.71 % 25.05 % 16.98 % 5.42%
  YoY % 68.55% -50.41% 14.44% -5.21% 2.63% 47.53% -
  Horiz. % 137.28% 81.45% 164.25% 143.52% 151.41% 147.53% 100.00%
Total Cost 119,471 88,413 99,363 121,205 104,788 116,211 100,840 2.86%
  YoY % 35.13% -11.02% -18.02% 15.67% -9.83% 15.24% -
  Horiz. % 118.48% 87.68% 98.54% 120.20% 103.92% 115.24% 100.00%
Net Worth 631,560 613,307 587,753 565,849 536,644 507,438 480,344 4.66%
  YoY % 2.98% 4.35% 3.87% 5.44% 5.76% 5.64% -
  Horiz. % 131.48% 127.68% 122.36% 117.80% 111.72% 105.64% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 0 0 0 5,475 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 100.00% - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 631,560 613,307 587,753 565,849 536,644 507,438 480,344 4.66%
  YoY % 2.98% 4.35% 3.87% 5.44% 5.76% 5.64% -
  Horiz. % 131.48% 127.68% 122.36% 117.80% 111.72% 105.64% 100.00%
NOSH 365,064 365,064 365,064 365,064 365,064 365,064 363,897 0.05%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.32% -
  Horiz. % 100.32% 100.32% 100.32% 100.32% 100.32% 100.32% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 14.29 % 23.24 % 22.80 % 23.94 % 22.64 % 19.16 % 17.26 % -3.10%
  YoY % -38.51% 1.93% -4.76% 5.74% 18.16% 11.01% -
  Horiz. % 82.79% 134.65% 132.10% 138.70% 131.17% 111.01% 100.00%
ROE 2.91 % 4.08 % 4.49 % 6.31 % 5.48 % 5.12 % 4.00 % -5.16%
  YoY % -28.68% -9.13% -28.84% 15.15% 7.03% 28.00% -
  Horiz. % 72.75% 102.00% 112.25% 157.75% 137.00% 128.00% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 38.18 31.55 35.26 43.65 37.11 39.38 33.49 2.21%
  YoY % 21.01% -10.52% -19.22% 17.62% -5.76% 17.59% -
  Horiz. % 114.00% 94.21% 105.29% 130.34% 110.81% 117.59% 100.00%
EPS 5.03 6.86 7.24 9.77 8.06 7.11 5.28 -0.80%
  YoY % -26.68% -5.25% -25.90% 21.22% 13.36% 34.66% -
  Horiz. % 95.27% 129.92% 137.12% 185.04% 152.65% 134.66% 100.00%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.7300 1.6800 1.6100 1.5500 1.4700 1.3900 1.3200 4.61%
  YoY % 2.98% 4.35% 3.87% 5.44% 5.76% 5.30% -
  Horiz. % 131.06% 127.27% 121.97% 117.42% 111.36% 105.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 38.18 31.55 35.26 43.65 37.11 39.38 33.38 2.26%
  YoY % 21.01% -10.52% -19.22% 17.62% -5.76% 17.97% -
  Horiz. % 114.38% 94.52% 105.63% 130.77% 111.17% 117.97% 100.00%
EPS 5.03 6.86 7.24 9.77 8.06 7.11 5.27 -0.77%
  YoY % -26.68% -5.25% -25.90% 21.22% 13.36% 34.91% -
  Horiz. % 95.45% 130.17% 137.38% 185.39% 152.94% 134.91% 100.00%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.7300 1.6800 1.6100 1.5500 1.4700 1.3900 1.3158 4.66%
  YoY % 2.98% 4.35% 3.87% 5.44% 5.76% 5.64% -
  Horiz. % 131.48% 127.68% 122.36% 117.80% 111.72% 105.64% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.2800 1.0500 0.8700 1.2900 0.9500 0.4700 0.4350 -
P/RPS 3.35 3.33 2.47 2.96 2.56 1.19 1.30 17.07%
  YoY % 0.60% 34.82% -16.55% 15.63% 115.13% -8.46% -
  Horiz. % 257.69% 256.15% 190.00% 227.69% 196.92% 91.54% 100.00%
P/EPS 25.44 15.31 12.02 13.20 11.79 6.61 8.24 20.65%
  YoY % 66.17% 27.37% -8.94% 11.96% 78.37% -19.78% -
  Horiz. % 308.74% 185.80% 145.87% 160.19% 143.08% 80.22% 100.00%
EY 3.93 6.53 8.32 7.58 8.48 15.14 12.14 -17.12%
  YoY % -39.82% -21.51% 9.76% -10.61% -43.99% 24.71% -
  Horiz. % 32.37% 53.79% 68.53% 62.44% 69.85% 124.71% 100.00%
DY 0.00 0.00 0.00 1.16 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.74 0.63 0.54 0.83 0.65 0.34 0.33 14.39%
  YoY % 17.46% 16.67% -34.94% 27.69% 91.18% 3.03% -
  Horiz. % 224.24% 190.91% 163.64% 251.52% 196.97% 103.03% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 22/11/17 23/11/16 25/11/15 27/11/14 27/11/13 28/11/12 23/11/11 -
Price 1.3200 1.0400 0.8800 1.0300 0.9300 0.4900 0.4200 -
P/RPS 3.46 3.30 2.50 2.36 2.51 1.24 1.25 18.48%
  YoY % 4.85% 32.00% 5.93% -5.98% 102.42% -0.80% -
  Horiz. % 276.80% 264.00% 200.00% 188.80% 200.80% 99.20% 100.00%
P/EPS 26.24 15.17 12.16 10.54 11.54 6.89 7.95 22.00%
  YoY % 72.97% 24.75% 15.37% -8.67% 67.49% -13.33% -
  Horiz. % 330.06% 190.82% 152.96% 132.58% 145.16% 86.67% 100.00%
EY 3.81 6.59 8.22 9.49 8.67 14.52 12.58 -18.04%
  YoY % -42.19% -19.83% -13.38% 9.46% -40.29% 15.42% -
  Horiz. % 30.29% 52.38% 65.34% 75.44% 68.92% 115.42% 100.00%
DY 0.00 0.00 0.00 1.46 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.76 0.62 0.55 0.66 0.63 0.35 0.32 15.49%
  YoY % 22.58% 12.73% -16.67% 4.76% 80.00% 9.38% -
  Horiz. % 237.50% 193.75% 171.88% 206.25% 196.88% 109.38% 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.
 


 

298  397  545  753 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.29-0.005 
 VELESTO 0.385-0.01 
 HSI-H8F 0.305+0.095 
 TRIVE 0.0150.00 
 HSI-C7F 0.30-0.16 
 NETX 0.020.00 
 IBHD-PR 0.02-0.02 
 SAPNRG-WA 0.1350.00 
 ARMADA 0.48+0.005 
 HSI-C7J 0.16-0.08 
Partners & Brokers