Highlights

[AMVERTON] YoY TTM Result on 2013-12-31 [#4]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 28-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     9.04%    YoY -     18.23%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 115,329 121,418 153,712 141,791 140,197 139,740 125,283 -1.37%
  YoY % -5.01% -21.01% 8.41% 1.14% 0.33% 11.54% -
  Horiz. % 92.05% 96.91% 122.69% 113.18% 111.90% 111.54% 100.00%
PBT 28,024 30,627 52,360 45,475 37,859 33,752 15,763 10.06%
  YoY % -8.50% -41.51% 15.14% 20.12% 12.17% 114.12% -
  Horiz. % 177.78% 194.30% 332.17% 288.49% 240.18% 214.12% 100.00%
Tax -6,623 -4,606 -13,037 -12,375 -9,259 -6,262 -4,083 8.39%
  YoY % -43.79% 64.67% -5.35% -33.65% -47.86% -53.37% -
  Horiz. % 162.21% 112.81% 319.30% 303.09% 226.77% 153.37% 100.00%
NP 21,401 26,021 39,323 33,100 28,600 27,490 11,680 10.61%
  YoY % -17.75% -33.83% 18.80% 15.73% 4.04% 135.36% -
  Horiz. % 183.23% 222.78% 336.67% 283.39% 244.86% 235.36% 100.00%
NP to SH 20,069 23,851 34,948 32,079 27,133 25,741 10,524 11.35%
  YoY % -15.86% -31.75% 8.94% 18.23% 5.41% 144.59% -
  Horiz. % 190.70% 226.63% 332.08% 304.82% 257.82% 244.59% 100.00%
Tax Rate 23.63 % 15.04 % 24.90 % 27.21 % 24.46 % 18.55 % 25.90 % -1.52%
  YoY % 57.11% -39.60% -8.49% 11.24% 31.86% -28.38% -
  Horiz. % 91.24% 58.07% 96.14% 105.06% 94.44% 71.62% 100.00%
Total Cost 93,928 95,397 114,389 108,691 111,597 112,250 113,603 -3.12%
  YoY % -1.54% -16.60% 5.24% -2.60% -0.58% -1.19% -
  Horiz. % 82.68% 83.97% 100.69% 95.68% 98.23% 98.81% 100.00%
Net Worth 616,958 598,704 580,451 547,596 518,390 489,185 463,357 4.88%
  YoY % 3.05% 3.14% 6.00% 5.63% 5.97% 5.57% -
  Horiz. % 133.15% 129.21% 125.27% 118.18% 111.88% 105.57% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 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 % - % - % - % 17.07 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 616,958 598,704 580,451 547,596 518,390 489,185 463,357 4.88%
  YoY % 3.05% 3.14% 6.00% 5.63% 5.97% 5.57% -
  Horiz. % 133.15% 129.21% 125.27% 118.18% 111.88% 105.57% 100.00%
NOSH 365,064 365,064 365,064 365,064 365,064 365,064 364,848 0.01%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.06% -
  Horiz. % 100.06% 100.06% 100.06% 100.06% 100.06% 100.06% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 18.56 % 21.43 % 25.58 % 23.34 % 20.40 % 19.67 % 9.32 % 12.15%
  YoY % -13.39% -16.22% 9.60% 14.41% 3.71% 111.05% -
  Horiz. % 199.14% 229.94% 274.46% 250.43% 218.88% 211.05% 100.00%
ROE 3.25 % 3.98 % 6.02 % 5.86 % 5.23 % 5.26 % 2.27 % 6.16%
  YoY % -18.34% -33.89% 2.73% 12.05% -0.57% 131.72% -
  Horiz. % 143.17% 175.33% 265.20% 258.15% 230.40% 231.72% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 31.59 33.26 42.11 38.84 38.40 38.28 34.34 -1.38%
  YoY % -5.02% -21.02% 8.42% 1.15% 0.31% 11.47% -
  Horiz. % 91.99% 96.85% 122.63% 113.10% 111.82% 111.47% 100.00%
EPS 5.50 6.53 9.57 8.79 7.43 7.05 2.88 11.37%
  YoY % -15.77% -31.77% 8.87% 18.30% 5.39% 144.79% -
  Horiz. % 190.97% 226.74% 332.29% 305.21% 257.99% 244.79% 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 1.6900 1.6400 1.5900 1.5000 1.4200 1.3400 1.2700 4.87%
  YoY % 3.05% 3.14% 6.00% 5.63% 5.97% 5.51% -
  Horiz. % 133.07% 129.13% 125.20% 118.11% 111.81% 105.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 31.59 33.26 42.11 38.84 38.40 38.28 34.32 -1.37%
  YoY % -5.02% -21.02% 8.42% 1.15% 0.31% 11.54% -
  Horiz. % 92.05% 96.91% 122.70% 113.17% 111.89% 111.54% 100.00%
EPS 5.50 6.53 9.57 8.79 7.43 7.05 2.88 11.37%
  YoY % -15.77% -31.77% 8.87% 18.30% 5.39% 144.79% -
  Horiz. % 190.97% 226.74% 332.29% 305.21% 257.99% 244.79% 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 1.6900 1.6400 1.5900 1.5000 1.4200 1.3400 1.2693 4.88%
  YoY % 3.05% 3.14% 6.00% 5.63% 5.97% 5.57% -
  Horiz. % 133.14% 129.21% 125.27% 118.18% 111.87% 105.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.0000 0.8700 0.8000 0.9750 0.4700 0.4400 0.5100 -
P/RPS 3.17 2.62 1.90 2.51 1.22 1.15 1.49 13.40%
  YoY % 20.99% 37.89% -24.30% 105.74% 6.09% -22.82% -
  Horiz. % 212.75% 175.84% 127.52% 168.46% 81.88% 77.18% 100.00%
P/EPS 18.19 13.32 8.36 11.10 6.32 6.24 17.68 0.47%
  YoY % 36.56% 59.33% -24.68% 75.63% 1.28% -64.71% -
  Horiz. % 102.88% 75.34% 47.29% 62.78% 35.75% 35.29% 100.00%
EY 5.50 7.51 11.97 9.01 15.81 16.03 5.66 -0.48%
  YoY % -26.76% -37.26% 32.85% -43.01% -1.37% 183.22% -
  Horiz. % 97.17% 132.69% 211.48% 159.19% 279.33% 283.22% 100.00%
DY 0.00 0.00 0.00 1.54 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 0.59 0.53 0.50 0.65 0.33 0.33 0.40 6.69%
  YoY % 11.32% 6.00% -23.08% 96.97% 0.00% -17.50% -
  Horiz. % 147.50% 132.50% 125.00% 162.50% 82.50% 82.50% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 29/02/16 26/02/15 28/02/14 26/02/13 29/02/12 25/02/11 -
Price 1.3700 0.7900 0.9200 1.0700 0.5700 0.4700 0.4900 -
P/RPS 4.34 2.38 2.18 2.75 1.48 1.23 1.43 20.31%
  YoY % 82.35% 9.17% -20.73% 85.81% 20.33% -13.99% -
  Horiz. % 303.50% 166.43% 152.45% 192.31% 103.50% 86.01% 100.00%
P/EPS 24.92 12.09 9.61 12.18 7.67 6.67 16.99 6.59%
  YoY % 106.12% 25.81% -21.10% 58.80% 14.99% -60.74% -
  Horiz. % 146.67% 71.16% 56.56% 71.69% 45.14% 39.26% 100.00%
EY 4.01 8.27 10.41 8.21 13.04 15.00 5.89 -6.20%
  YoY % -51.51% -20.56% 26.80% -37.04% -13.07% 154.67% -
  Horiz. % 68.08% 140.41% 176.74% 139.39% 221.39% 254.67% 100.00%
DY 0.00 0.00 0.00 1.40 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 0.81 0.48 0.58 0.71 0.40 0.35 0.39 12.94%
  YoY % 68.75% -17.24% -18.31% 77.50% 14.29% -10.26% -
  Horiz. % 207.69% 123.08% 148.72% 182.05% 102.56% 89.74% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

339  425  613  1070 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IRIS 0.295-0.01 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 KGROUP-OR 0.005-0.005 
 MLAB 0.0250.00 
 DSONIC-WA 0.260.00 
 ESCERAM 0.755+0.025 
 QES 0.315+0.015 
 SENDAI-WA 0.10+0.095 
 HIAPTEK 0.21+0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS