Highlights

[AMVERTON] YoY TTM Result on 2017-12-31 [#4]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 27-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     32.42%    YoY -     21.20%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 119,159 160,709 115,329 121,418 153,712 141,791 140,197 -2.67%
  YoY % -25.85% 39.35% -5.01% -21.01% 8.41% 1.14% -
  Horiz. % 84.99% 114.63% 82.26% 86.61% 109.64% 101.14% 100.00%
PBT 94,945 33,038 28,024 30,627 52,360 45,475 37,859 16.55%
  YoY % 187.38% 17.89% -8.50% -41.51% 15.14% 20.12% -
  Horiz. % 250.79% 87.27% 74.02% 80.90% 138.30% 120.12% 100.00%
Tax -18,868 -7,234 -6,623 -4,606 -13,037 -12,375 -9,259 12.59%
  YoY % -160.82% -9.23% -43.79% 64.67% -5.35% -33.65% -
  Horiz. % 203.78% 78.13% 71.53% 49.75% 140.80% 133.65% 100.00%
NP 76,077 25,804 21,401 26,021 39,323 33,100 28,600 17.70%
  YoY % 194.83% 20.57% -17.75% -33.83% 18.80% 15.73% -
  Horiz. % 266.00% 90.22% 74.83% 90.98% 137.49% 115.73% 100.00%
NP to SH 75,463 24,323 20,069 23,851 34,948 32,079 27,133 18.58%
  YoY % 210.25% 21.20% -15.86% -31.75% 8.94% 18.23% -
  Horiz. % 278.12% 89.64% 73.97% 87.90% 128.80% 118.23% 100.00%
Tax Rate 19.87 % 21.90 % 23.63 % 15.04 % 24.90 % 27.21 % 24.46 % -3.40%
  YoY % -9.27% -7.32% 57.11% -39.60% -8.49% 11.24% -
  Horiz. % 81.23% 89.53% 96.61% 61.49% 101.80% 111.24% 100.00%
Total Cost 43,082 134,905 93,928 95,397 114,389 108,691 111,597 -14.66%
  YoY % -68.06% 43.63% -1.54% -16.60% 5.24% -2.60% -
  Horiz. % 38.60% 120.89% 84.17% 85.48% 102.50% 97.40% 100.00%
Net Worth 715,525 642,512 616,958 598,704 580,451 547,596 518,390 5.52%
  YoY % 11.36% 4.14% 3.05% 3.14% 6.00% 5.63% -
  Horiz. % 138.03% 123.94% 119.01% 115.49% 111.97% 105.63% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 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 % - % - % - % - % - % 17.07 % - % -
  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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 715,525 642,512 616,958 598,704 580,451 547,596 518,390 5.52%
  YoY % 11.36% 4.14% 3.05% 3.14% 6.00% 5.63% -
  Horiz. % 138.03% 123.94% 119.01% 115.49% 111.97% 105.63% 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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 63.84 % 16.06 % 18.56 % 21.43 % 25.58 % 23.34 % 20.40 % 20.93%
  YoY % 297.51% -13.47% -13.39% -16.22% 9.60% 14.41% -
  Horiz. % 312.94% 78.73% 90.98% 105.05% 125.39% 114.41% 100.00%
ROE 10.55 % 3.79 % 3.25 % 3.98 % 6.02 % 5.86 % 5.23 % 12.40%
  YoY % 178.36% 16.62% -18.34% -33.89% 2.73% 12.05% -
  Horiz. % 201.72% 72.47% 62.14% 76.10% 115.11% 112.05% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 32.64 44.02 31.59 33.26 42.11 38.84 38.40 -2.67%
  YoY % -25.85% 39.35% -5.02% -21.02% 8.42% 1.15% -
  Horiz. % 85.00% 114.64% 82.27% 86.61% 109.66% 101.15% 100.00%
EPS 20.67 6.66 5.50 6.53 9.57 8.79 7.43 18.58%
  YoY % 210.36% 21.09% -15.77% -31.77% 8.87% 18.30% -
  Horiz. % 278.20% 89.64% 74.02% 87.89% 128.80% 118.30% 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 1.7600 1.6900 1.6400 1.5900 1.5000 1.4200 5.52%
  YoY % 11.36% 4.14% 3.05% 3.14% 6.00% 5.63% -
  Horiz. % 138.03% 123.94% 119.01% 115.49% 111.97% 105.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 32.64 44.02 31.59 33.26 42.11 38.84 38.40 -2.67%
  YoY % -25.85% 39.35% -5.02% -21.02% 8.42% 1.15% -
  Horiz. % 85.00% 114.64% 82.27% 86.61% 109.66% 101.15% 100.00%
EPS 20.67 6.66 5.50 6.53 9.57 8.79 7.43 18.58%
  YoY % 210.36% 21.09% -15.77% -31.77% 8.87% 18.30% -
  Horiz. % 278.20% 89.64% 74.02% 87.89% 128.80% 118.30% 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 1.7600 1.6900 1.6400 1.5900 1.5000 1.4200 5.52%
  YoY % 11.36% 4.14% 3.05% 3.14% 6.00% 5.63% -
  Horiz. % 138.03% 123.94% 119.01% 115.49% 111.97% 105.63% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.9200 1.4000 1.0000 0.8700 0.8000 0.9750 0.4700 -
P/RPS 2.82 3.18 3.17 2.62 1.90 2.51 1.22 14.98%
  YoY % -11.32% 0.32% 20.99% 37.89% -24.30% 105.74% -
  Horiz. % 231.15% 260.66% 259.84% 214.75% 155.74% 205.74% 100.00%
P/EPS 4.45 21.01 18.19 13.32 8.36 11.10 6.32 -5.68%
  YoY % -78.82% 15.50% 36.56% 59.33% -24.68% 75.63% -
  Horiz. % 70.41% 332.44% 287.82% 210.76% 132.28% 175.63% 100.00%
EY 22.47 4.76 5.50 7.51 11.97 9.01 15.81 6.03%
  YoY % 372.06% -13.45% -26.76% -37.26% 32.85% -43.01% -
  Horiz. % 142.13% 30.11% 34.79% 47.50% 75.71% 56.99% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.54 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 0.47 0.80 0.59 0.53 0.50 0.65 0.33 6.07%
  YoY % -41.25% 35.59% 11.32% 6.00% -23.08% 96.97% -
  Horiz. % 142.42% 242.42% 178.79% 160.61% 151.52% 196.97% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 27/02/18 23/02/17 29/02/16 26/02/15 28/02/14 26/02/13 -
Price 1.0000 1.2500 1.3700 0.7900 0.9200 1.0700 0.5700 -
P/RPS 3.06 2.84 4.34 2.38 2.18 2.75 1.48 12.86%
  YoY % 7.75% -34.56% 82.35% 9.17% -20.73% 85.81% -
  Horiz. % 206.76% 191.89% 293.24% 160.81% 147.30% 185.81% 100.00%
P/EPS 4.84 18.76 24.92 12.09 9.61 12.18 7.67 -7.38%
  YoY % -74.20% -24.72% 106.12% 25.81% -21.10% 58.80% -
  Horiz. % 63.10% 244.59% 324.90% 157.63% 125.29% 158.80% 100.00%
EY 20.67 5.33 4.01 8.27 10.41 8.21 13.04 7.98%
  YoY % 287.80% 32.92% -51.51% -20.56% 26.80% -37.04% -
  Horiz. % 158.51% 40.87% 30.75% 63.42% 79.83% 62.96% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.40 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 0.51 0.71 0.81 0.48 0.58 0.71 0.40 4.13%
  YoY % -28.17% -12.35% 68.75% -17.24% -18.31% 77.50% -
  Horiz. % 127.50% 177.50% 202.50% 120.00% 145.00% 177.50% 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.
 


 

195  297  509  1313 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 KNM 0.405-0.005 
 ALAM-WA 0.07+0.005 
 FINTEC 0.075-0.005 
 HSI-H8F 0.36+0.07 
 SEACERA 0.42-0.07 
 MYEG 1.22+0.05 
 HSI-C7K 0.33-0.065 
 HSI-C7J 0.10-0.025 
 EKOVEST 0.83+0.015 

TOP ARTICLES

1. Construction Sectors - Big project going to announce soon? PatrickTheBull
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. ALAM MARITIM: SUPER BULL CYCLE AHEAD AND RIDE THE WAVE! Fat profit stock
6. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
7. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
8. Sedania Innovator - The next E-SPORT GIANT The Investment Journey with AlexChong
Partners & Brokers