Highlights

[AMVERTON] YoY TTM Result on 2014-03-31 [#1]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 29-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     3.46%    YoY -     28.08%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 113,989 118,820 151,134 145,411 134,406 142,796 120,944 -0.98%
  YoY % -4.07% -21.38% 3.94% 8.19% -5.88% 18.07% -
  Horiz. % 94.25% 98.24% 124.96% 120.23% 111.13% 118.07% 100.00%
PBT 24,849 29,826 52,528 46,749 36,382 35,220 17,106 6.41%
  YoY % -16.69% -43.22% 12.36% 28.49% 3.30% 105.89% -
  Horiz. % 145.26% 174.36% 307.07% 273.29% 212.69% 205.89% 100.00%
Tax -5,808 -4,252 -13,431 -12,428 -9,157 -6,548 -4,071 6.10%
  YoY % -36.59% 68.34% -8.07% -35.72% -39.84% -60.85% -
  Horiz. % 142.67% 104.45% 329.92% 305.28% 224.93% 160.85% 100.00%
NP 19,041 25,574 39,097 34,321 27,225 28,672 13,035 6.51%
  YoY % -25.55% -34.59% 13.92% 26.06% -5.05% 119.96% -
  Horiz. % 146.08% 196.19% 299.94% 263.30% 208.86% 219.96% 100.00%
NP to SH 17,611 23,522 34,766 33,189 25,913 26,992 11,575 7.24%
  YoY % -25.13% -32.34% 4.75% 28.08% -4.00% 133.19% -
  Horiz. % 152.15% 203.21% 300.35% 286.73% 223.87% 233.19% 100.00%
Tax Rate 23.37 % 14.26 % 25.57 % 26.58 % 25.17 % 18.59 % 23.80 % -0.30%
  YoY % 63.88% -44.23% -3.80% 5.60% 35.40% -21.89% -
  Horiz. % 98.19% 59.92% 107.44% 111.68% 105.76% 78.11% 100.00%
Total Cost 94,948 93,246 112,037 111,090 107,181 114,124 107,909 -2.11%
  YoY % 1.83% -16.77% 0.85% 3.65% -6.08% 5.76% -
  Horiz. % 87.99% 86.41% 103.83% 102.95% 99.33% 105.76% 100.00%
Net Worth 616,958 602,355 584,102 554,897 518,390 492,836 467,342 4.73%
  YoY % 2.42% 3.12% 5.26% 7.04% 5.19% 5.46% -
  Horiz. % 132.01% 128.89% 124.98% 118.73% 110.92% 105.46% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 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 % - % - % - % 16.50 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 616,958 602,355 584,102 554,897 518,390 492,836 467,342 4.73%
  YoY % 2.42% 3.12% 5.26% 7.04% 5.19% 5.46% -
  Horiz. % 132.01% 128.89% 124.98% 118.73% 110.92% 105.46% 100.00%
NOSH 365,064 365,064 365,064 365,064 365,064 365,064 365,111 -0.00%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -0.01% -
  Horiz. % 99.99% 99.99% 99.99% 99.99% 99.99% 99.99% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 16.70 % 21.52 % 25.87 % 23.60 % 20.26 % 20.08 % 10.78 % 7.56%
  YoY % -22.40% -16.81% 9.62% 16.49% 0.90% 86.27% -
  Horiz. % 154.92% 199.63% 239.98% 218.92% 187.94% 186.27% 100.00%
ROE 2.85 % 3.91 % 5.95 % 5.98 % 5.00 % 5.48 % 2.48 % 2.34%
  YoY % -27.11% -34.29% -0.50% 19.60% -8.76% 120.97% -
  Horiz. % 114.92% 157.66% 239.92% 241.13% 201.61% 220.97% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 31.22 32.55 41.40 39.83 36.82 39.12 33.13 -0.98%
  YoY % -4.09% -21.38% 3.94% 8.17% -5.88% 18.08% -
  Horiz. % 94.23% 98.25% 124.96% 120.22% 111.14% 118.08% 100.00%
EPS 4.82 6.44 9.52 9.09 7.10 7.39 3.17 7.23%
  YoY % -25.16% -32.35% 4.73% 28.03% -3.92% 133.12% -
  Horiz. % 152.05% 203.15% 300.32% 286.75% 223.97% 233.12% 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 1.6500 1.6000 1.5200 1.4200 1.3500 1.2800 4.74%
  YoY % 2.42% 3.12% 5.26% 7.04% 5.19% 5.47% -
  Horiz. % 132.03% 128.91% 125.00% 118.75% 110.94% 105.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 31.22 32.55 41.40 39.83 36.82 39.12 33.13 -0.98%
  YoY % -4.09% -21.38% 3.94% 8.17% -5.88% 18.08% -
  Horiz. % 94.23% 98.25% 124.96% 120.22% 111.14% 118.08% 100.00%
EPS 4.82 6.44 9.52 9.09 7.10 7.39 3.17 7.23%
  YoY % -25.16% -32.35% 4.73% 28.03% -3.92% 133.12% -
  Horiz. % 152.05% 203.15% 300.32% 286.75% 223.97% 233.12% 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 1.6500 1.6000 1.5200 1.4200 1.3500 1.2802 4.73%
  YoY % 2.42% 3.12% 5.26% 7.04% 5.19% 5.45% -
  Horiz. % 132.01% 128.89% 124.98% 118.73% 110.92% 105.45% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.3800 0.8200 1.1100 1.2200 0.5950 0.4500 0.4900 -
P/RPS 4.42 2.52 2.68 3.06 1.62 1.15 1.48 19.98%
  YoY % 75.40% -5.97% -12.42% 88.89% 40.87% -22.30% -
  Horiz. % 298.65% 170.27% 181.08% 206.76% 109.46% 77.70% 100.00%
P/EPS 28.61 12.73 11.66 13.42 8.38 6.09 15.46 10.79%
  YoY % 124.74% 9.18% -13.11% 60.14% 37.60% -60.61% -
  Horiz. % 185.06% 82.34% 75.42% 86.80% 54.20% 39.39% 100.00%
EY 3.50 7.86 8.58 7.45 11.93 16.43 6.47 -9.72%
  YoY % -55.47% -8.39% 15.17% -37.55% -27.39% 153.94% -
  Horiz. % 54.10% 121.48% 132.61% 115.15% 184.39% 253.94% 100.00%
DY 0.00 0.00 0.00 1.23 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 0.82 0.50 0.69 0.80 0.42 0.33 0.38 13.66%
  YoY % 64.00% -27.54% -13.75% 90.48% 27.27% -13.16% -
  Horiz. % 215.79% 131.58% 181.58% 210.53% 110.53% 86.84% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 25/05/17 26/05/16 29/05/15 29/05/14 29/05/13 30/05/12 27/05/11 -
Price 1.7200 1.1800 0.9300 1.3100 0.7800 0.4400 0.4800 -
P/RPS 5.51 3.63 2.25 3.29 2.12 1.12 1.45 24.89%
  YoY % 51.79% 61.33% -31.61% 55.19% 89.29% -22.76% -
  Horiz. % 380.00% 250.34% 155.17% 226.90% 146.21% 77.24% 100.00%
P/EPS 35.65 18.31 9.77 14.41 10.99 5.95 15.14 15.33%
  YoY % 94.70% 87.41% -32.20% 31.12% 84.71% -60.70% -
  Horiz. % 235.47% 120.94% 64.53% 95.18% 72.59% 39.30% 100.00%
EY 2.80 5.46 10.24 6.94 9.10 16.80 6.60 -13.31%
  YoY % -48.72% -46.68% 47.55% -23.74% -45.83% 154.55% -
  Horiz. % 42.42% 82.73% 155.15% 105.15% 137.88% 254.55% 100.00%
DY 0.00 0.00 0.00 1.15 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 1.02 0.72 0.58 0.86 0.55 0.33 0.38 17.87%
  YoY % 41.67% 24.14% -32.56% 56.36% 66.67% -13.16% -
  Horiz. % 268.42% 189.47% 152.63% 226.32% 144.74% 86.84% 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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.880.00 
 KOTRA 1.860.00 
 UCREST 0.1350.00 
 PINEAPP 0.3550.00 
 PUC 0.0650.00 
 WILLOW 0.400.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.840.00 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
5. Loser HL analyst Chye Wen Fei rates Leong Hup buy, but cease coverage on Lay Hong. Herbert
6. LIIHEN 马来西亚家具行业的现状及发展 股天乐 成长投资
7. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
8. Jaks Resources - 1200MW power to fire up Soon ! DK66
Partners & Brokers