Highlights

[AMVERTON] YoY TTM Result on 2019-09-30 [#3]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 22-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Sep-2019  [#3]
Profit Trend QoQ -     -21.54%    YoY -     64.28%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 82,052 151,781 139,397 115,183 128,706 159,352 135,459 -8.01%
  YoY % -45.94% 8.88% 21.02% -10.51% -19.23% 17.64% -
  Horiz. % 60.57% 112.05% 102.91% 85.03% 95.01% 117.64% 100.00%
PBT 68,322 45,891 25,983 31,065 40,692 50,436 41,286 8.75%
  YoY % 48.88% 76.62% -16.36% -23.66% -19.32% 22.16% -
  Horiz. % 165.48% 111.15% 62.93% 75.24% 98.56% 122.16% 100.00%
Tax -12,468 -11,269 -6,057 -4,295 -11,349 -12,289 -10,615 2.72%
  YoY % -10.64% -86.05% -41.02% 62.16% 7.65% -15.77% -
  Horiz. % 117.46% 106.16% 57.06% 40.46% 106.91% 115.77% 100.00%
NP 55,854 34,622 19,926 26,770 29,343 38,147 30,671 10.50%
  YoY % 61.33% 73.75% -25.57% -8.77% -23.08% 24.37% -
  Horiz. % 182.11% 112.88% 64.97% 87.28% 95.67% 124.37% 100.00%
NP to SH 55,203 33,603 18,368 25,033 26,416 35,680 29,420 11.05%
  YoY % 64.28% 82.94% -26.62% -5.24% -25.96% 21.28% -
  Horiz. % 187.64% 114.22% 62.43% 85.09% 89.79% 121.28% 100.00%
Tax Rate 18.25 % 24.56 % 23.31 % 13.83 % 27.89 % 24.37 % 25.71 % -5.55%
  YoY % -25.69% 5.36% 68.55% -50.41% 14.44% -5.21% -
  Horiz. % 70.98% 95.53% 90.67% 53.79% 108.48% 94.79% 100.00%
Total Cost 26,198 117,159 119,471 88,413 99,363 121,205 104,788 -20.62%
  YoY % -77.64% -1.94% 35.13% -11.02% -18.02% 15.67% -
  Horiz. % 25.00% 111.81% 114.01% 84.37% 94.82% 115.67% 100.00%
Net Worth 719,176 660,765 631,560 613,307 587,753 565,849 536,644 5.00%
  YoY % 8.84% 4.62% 2.98% 4.35% 3.87% 5.44% -
  Horiz. % 134.01% 123.13% 117.69% 114.29% 109.52% 105.44% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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 % - % - % - % - % - % 15.35 % - % -
  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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 719,176 660,765 631,560 613,307 587,753 565,849 536,644 5.00%
  YoY % 8.84% 4.62% 2.98% 4.35% 3.87% 5.44% -
  Horiz. % 134.01% 123.13% 117.69% 114.29% 109.52% 105.44% 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 68.07 % 22.81 % 14.29 % 23.24 % 22.80 % 23.94 % 22.64 % 20.13%
  YoY % 198.42% 59.62% -38.51% 1.93% -4.76% 5.74% -
  Horiz. % 300.66% 100.75% 63.12% 102.65% 100.71% 105.74% 100.00%
ROE 7.68 % 5.09 % 2.91 % 4.08 % 4.49 % 6.31 % 5.48 % 5.78%
  YoY % 50.88% 74.91% -28.68% -9.13% -28.84% 15.15% -
  Horiz. % 140.15% 92.88% 53.10% 74.45% 81.93% 115.15% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 22.48 41.58 38.18 31.55 35.26 43.65 37.11 -8.01%
  YoY % -45.94% 8.91% 21.01% -10.52% -19.22% 17.62% -
  Horiz. % 60.58% 112.05% 102.88% 85.02% 95.01% 117.62% 100.00%
EPS 15.12 9.20 5.03 6.86 7.24 9.77 8.06 11.05%
  YoY % 64.35% 82.90% -26.68% -5.25% -25.90% 21.22% -
  Horiz. % 187.59% 114.14% 62.41% 85.11% 89.83% 121.22% 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 1.9700 1.8100 1.7300 1.6800 1.6100 1.5500 1.4700 5.00%
  YoY % 8.84% 4.62% 2.98% 4.35% 3.87% 5.44% -
  Horiz. % 134.01% 123.13% 117.69% 114.29% 109.52% 105.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 22.48 41.58 38.18 31.55 35.26 43.65 37.11 -8.01%
  YoY % -45.94% 8.91% 21.01% -10.52% -19.22% 17.62% -
  Horiz. % 60.58% 112.05% 102.88% 85.02% 95.01% 117.62% 100.00%
EPS 15.12 9.20 5.03 6.86 7.24 9.77 8.06 11.05%
  YoY % 64.35% 82.90% -26.68% -5.25% -25.90% 21.22% -
  Horiz. % 187.59% 114.14% 62.41% 85.11% 89.83% 121.22% 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 1.9700 1.8100 1.7300 1.6800 1.6100 1.5500 1.4700 5.00%
  YoY % 8.84% 4.62% 2.98% 4.35% 3.87% 5.44% -
  Horiz. % 134.01% 123.13% 117.69% 114.29% 109.52% 105.44% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.0200 1.1000 1.2800 1.0500 0.8700 1.2900 0.9500 -
P/RPS 4.54 2.65 3.35 3.33 2.47 2.96 2.56 10.01%
  YoY % 71.32% -20.90% 0.60% 34.82% -16.55% 15.63% -
  Horiz. % 177.34% 103.52% 130.86% 130.08% 96.48% 115.62% 100.00%
P/EPS 6.75 11.95 25.44 15.31 12.02 13.20 11.79 -8.87%
  YoY % -43.51% -53.03% 66.17% 27.37% -8.94% 11.96% -
  Horiz. % 57.25% 101.36% 215.78% 129.86% 101.95% 111.96% 100.00%
EY 14.82 8.37 3.93 6.53 8.32 7.58 8.48 9.75%
  YoY % 77.06% 112.98% -39.82% -21.51% 9.76% -10.61% -
  Horiz. % 174.76% 98.70% 46.34% 77.00% 98.11% 89.39% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.16 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 0.52 0.61 0.74 0.63 0.54 0.83 0.65 -3.65%
  YoY % -14.75% -17.57% 17.46% 16.67% -34.94% 27.69% -
  Horiz. % 80.00% 93.85% 113.85% 96.92% 83.08% 127.69% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 22/11/19 22/11/18 22/11/17 23/11/16 25/11/15 27/11/14 27/11/13 -
Price 1.0500 0.9700 1.3200 1.0400 0.8800 1.0300 0.9300 -
P/RPS 4.67 2.33 3.46 3.30 2.50 2.36 2.51 10.90%
  YoY % 100.43% -32.66% 4.85% 32.00% 5.93% -5.98% -
  Horiz. % 186.06% 92.83% 137.85% 131.47% 99.60% 94.02% 100.00%
P/EPS 6.94 10.54 26.24 15.17 12.16 10.54 11.54 -8.12%
  YoY % -34.16% -59.83% 72.97% 24.75% 15.37% -8.67% -
  Horiz. % 60.14% 91.33% 227.38% 131.46% 105.37% 91.33% 100.00%
EY 14.40 9.49 3.81 6.59 8.22 9.49 8.67 8.82%
  YoY % 51.74% 149.08% -42.19% -19.83% -13.38% 9.46% -
  Horiz. % 166.09% 109.46% 43.94% 76.01% 94.81% 109.46% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.46 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 0.53 0.54 0.76 0.62 0.55 0.66 0.63 -2.84%
  YoY % -1.85% -28.95% 22.58% 12.73% -16.67% 4.76% -
  Horiz. % 84.13% 85.71% 120.63% 98.41% 87.30% 104.76% 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
 
 

654  231  427  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.015+0.005 
 SAPNRG 0.11+0.005 
 HIBISCS 0.535+0.025 
 ARMADA 0.185+0.01 
 MINETEC 0.20+0.005 
 VELESTO 0.17+0.005 
 NETX 0.015+0.005 
 GAMUDA-WE 0.12+0.045 
 DBE 0.03+0.005 
 JAKS 1.01+0.125 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers