Highlights

[AMVERTON] YoY TTM Result on 2013-03-31 [#1]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 29-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -4.50%    YoY -     -4.00%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 118,820 151,134 145,411 134,406 142,796 120,944 155,089 -4.34%
  YoY % -21.38% 3.94% 8.19% -5.88% 18.07% -22.02% -
  Horiz. % 76.61% 97.45% 93.76% 86.66% 92.07% 77.98% 100.00%
PBT 29,826 52,528 46,749 36,382 35,220 17,106 21,092 5.94%
  YoY % -43.22% 12.36% 28.49% 3.30% 105.89% -18.90% -
  Horiz. % 141.41% 249.04% 221.64% 172.49% 166.98% 81.10% 100.00%
Tax -4,252 -13,431 -12,428 -9,157 -6,548 -4,071 -4,685 -1.60%
  YoY % 68.34% -8.07% -35.72% -39.84% -60.85% 13.11% -
  Horiz. % 90.76% 286.68% 265.27% 195.45% 139.77% 86.89% 100.00%
NP 25,574 39,097 34,321 27,225 28,672 13,035 16,407 7.67%
  YoY % -34.59% 13.92% 26.06% -5.05% 119.96% -20.55% -
  Horiz. % 155.87% 238.29% 209.19% 165.94% 174.75% 79.45% 100.00%
NP to SH 23,522 34,766 33,189 25,913 26,992 11,575 15,356 7.36%
  YoY % -32.34% 4.75% 28.08% -4.00% 133.19% -24.62% -
  Horiz. % 153.18% 226.40% 216.13% 168.75% 175.77% 75.38% 100.00%
Tax Rate 14.26 % 25.57 % 26.58 % 25.17 % 18.59 % 23.80 % 22.21 % -7.11%
  YoY % -44.23% -3.80% 5.60% 35.40% -21.89% 7.16% -
  Horiz. % 64.21% 115.13% 119.68% 113.33% 83.70% 107.16% 100.00%
Total Cost 93,246 112,037 111,090 107,181 114,124 107,909 138,682 -6.40%
  YoY % -16.77% 0.85% 3.65% -6.08% 5.76% -22.19% -
  Horiz. % 67.24% 80.79% 80.10% 77.29% 82.29% 77.81% 100.00%
Net Worth 602,355 584,102 554,897 518,390 492,836 467,342 450,604 4.95%
  YoY % 3.12% 5.26% 7.04% 5.19% 5.46% 3.71% -
  Horiz. % 133.68% 129.63% 123.14% 115.04% 109.37% 103.71% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 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 % - % - % 16.50 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 602,355 584,102 554,897 518,390 492,836 467,342 450,604 4.95%
  YoY % 3.12% 5.26% 7.04% 5.19% 5.46% 3.71% -
  Horiz. % 133.68% 129.63% 123.14% 115.04% 109.37% 103.71% 100.00%
NOSH 365,064 365,064 365,064 365,064 365,064 365,111 360,483 0.21%
  YoY % 0.00% 0.00% 0.00% 0.00% -0.01% 1.28% -
  Horiz. % 101.27% 101.27% 101.27% 101.27% 101.27% 101.28% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 21.52 % 25.87 % 23.60 % 20.26 % 20.08 % 10.78 % 10.58 % 12.55%
  YoY % -16.81% 9.62% 16.49% 0.90% 86.27% 1.89% -
  Horiz. % 203.40% 244.52% 223.06% 191.49% 189.79% 101.89% 100.00%
ROE 3.91 % 5.95 % 5.98 % 5.00 % 5.48 % 2.48 % 3.41 % 2.30%
  YoY % -34.29% -0.50% 19.60% -8.76% 120.97% -27.27% -
  Horiz. % 114.66% 174.49% 175.37% 146.63% 160.70% 72.73% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 32.55 41.40 39.83 36.82 39.12 33.13 43.02 -4.54%
  YoY % -21.38% 3.94% 8.17% -5.88% 18.08% -22.99% -
  Horiz. % 75.66% 96.23% 92.58% 85.59% 90.93% 77.01% 100.00%
EPS 6.44 9.52 9.09 7.10 7.39 3.17 4.26 7.12%
  YoY % -32.35% 4.73% 28.03% -3.92% 133.12% -25.59% -
  Horiz. % 151.17% 223.47% 213.38% 166.67% 173.47% 74.41% 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 1.6500 1.6000 1.5200 1.4200 1.3500 1.2800 1.2500 4.73%
  YoY % 3.12% 5.26% 7.04% 5.19% 5.47% 2.40% -
  Horiz. % 132.00% 128.00% 121.60% 113.60% 108.00% 102.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 32.55 41.40 39.83 36.82 39.12 33.13 42.48 -4.34%
  YoY % -21.38% 3.94% 8.17% -5.88% 18.08% -22.01% -
  Horiz. % 76.62% 97.46% 93.76% 86.68% 92.09% 77.99% 100.00%
EPS 6.44 9.52 9.09 7.10 7.39 3.17 4.21 7.33%
  YoY % -32.35% 4.73% 28.03% -3.92% 133.12% -24.70% -
  Horiz. % 152.97% 226.13% 215.91% 168.65% 175.53% 75.30% 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 1.6500 1.6000 1.5200 1.4200 1.3500 1.2802 1.2343 4.95%
  YoY % 3.12% 5.26% 7.04% 5.19% 5.45% 3.72% -
  Horiz. % 133.68% 129.63% 123.15% 115.04% 109.37% 103.72% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.8200 1.1100 1.2200 0.5950 0.4500 0.4900 0.7000 -
P/RPS 2.52 2.68 3.06 1.62 1.15 1.48 1.63 7.52%
  YoY % -5.97% -12.42% 88.89% 40.87% -22.30% -9.20% -
  Horiz. % 154.60% 164.42% 187.73% 99.39% 70.55% 90.80% 100.00%
P/EPS 12.73 11.66 13.42 8.38 6.09 15.46 16.43 -4.16%
  YoY % 9.18% -13.11% 60.14% 37.60% -60.61% -5.90% -
  Horiz. % 77.48% 70.97% 81.68% 51.00% 37.07% 94.10% 100.00%
EY 7.86 8.58 7.45 11.93 16.43 6.47 6.09 4.34%
  YoY % -8.39% 15.17% -37.55% -27.39% 153.94% 6.24% -
  Horiz. % 129.06% 140.89% 122.33% 195.89% 269.79% 106.24% 100.00%
DY 0.00 0.00 1.23 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 0.50 0.69 0.80 0.42 0.33 0.38 0.56 -1.87%
  YoY % -27.54% -13.75% 90.48% 27.27% -13.16% -32.14% -
  Horiz. % 89.29% 123.21% 142.86% 75.00% 58.93% 67.86% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 29/05/15 29/05/14 29/05/13 30/05/12 27/05/11 25/05/10 -
Price 1.1800 0.9300 1.3100 0.7800 0.4400 0.4800 0.5900 -
P/RPS 3.63 2.25 3.29 2.12 1.12 1.45 1.37 17.62%
  YoY % 61.33% -31.61% 55.19% 89.29% -22.76% 5.84% -
  Horiz. % 264.96% 164.23% 240.15% 154.74% 81.75% 105.84% 100.00%
P/EPS 18.31 9.77 14.41 10.99 5.95 15.14 13.85 4.76%
  YoY % 87.41% -32.20% 31.12% 84.71% -60.70% 9.31% -
  Horiz. % 132.20% 70.54% 104.04% 79.35% 42.96% 109.31% 100.00%
EY 5.46 10.24 6.94 9.10 16.80 6.60 7.22 -4.55%
  YoY % -46.68% 47.55% -23.74% -45.83% 154.55% -8.59% -
  Horiz. % 75.62% 141.83% 96.12% 126.04% 232.69% 91.41% 100.00%
DY 0.00 0.00 1.15 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 0.72 0.58 0.86 0.55 0.33 0.38 0.47 7.36%
  YoY % 24.14% -32.56% 56.36% 66.67% -13.16% -19.15% -
  Horiz. % 153.19% 123.40% 182.98% 117.02% 70.21% 80.85% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

314  718  494  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.195-0.03 
 AT 0.085-0.005 
 DGSB 0.23+0.035 
 MAHSING 1.13-0.05 
 PHB 0.0250.00 
 IMPIANA 0.10+0.02 
 SUPERMX-C1I 0.15-0.02 
 LUSTER-WA 0.105-0.02 
 VC 0.05-0.01 
 ISTONE 0.245+0.03 

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