Highlights

[AMVERTON] YoY TTM Result on 2015-03-31 [#1]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 29-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -0.52%    YoY -     4.75%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 166,825 113,989 118,820 151,134 145,411 134,406 142,796 2.62%
  YoY % 46.35% -4.07% -21.38% 3.94% 8.19% -5.88% -
  Horiz. % 116.83% 79.83% 83.21% 105.84% 101.83% 94.12% 100.00%
PBT 35,993 24,849 29,826 52,528 46,749 36,382 35,220 0.36%
  YoY % 44.85% -16.69% -43.22% 12.36% 28.49% 3.30% -
  Horiz. % 102.19% 70.55% 84.68% 149.14% 132.73% 103.30% 100.00%
Tax -7,955 -5,808 -4,252 -13,431 -12,428 -9,157 -6,548 3.30%
  YoY % -36.97% -36.59% 68.34% -8.07% -35.72% -39.84% -
  Horiz. % 121.49% 88.70% 64.94% 205.12% 189.80% 139.84% 100.00%
NP 28,038 19,041 25,574 39,097 34,321 27,225 28,672 -0.37%
  YoY % 47.25% -25.55% -34.59% 13.92% 26.06% -5.05% -
  Horiz. % 97.79% 66.41% 89.20% 136.36% 119.70% 94.95% 100.00%
NP to SH 26,472 17,611 23,522 34,766 33,189 25,913 26,992 -0.32%
  YoY % 50.32% -25.13% -32.34% 4.75% 28.08% -4.00% -
  Horiz. % 98.07% 65.25% 87.14% 128.80% 122.96% 96.00% 100.00%
Tax Rate 22.10 % 23.37 % 14.26 % 25.57 % 26.58 % 25.17 % 18.59 % 2.92%
  YoY % -5.43% 63.88% -44.23% -3.80% 5.60% 35.40% -
  Horiz. % 118.88% 125.71% 76.71% 137.55% 142.98% 135.40% 100.00%
Total Cost 138,787 94,948 93,246 112,037 111,090 107,181 114,124 3.31%
  YoY % 46.17% 1.83% -16.77% 0.85% 3.65% -6.08% -
  Horiz. % 121.61% 83.20% 81.71% 98.17% 97.34% 93.92% 100.00%
Net Worth 642,512 616,958 602,355 584,102 554,897 518,390 492,836 4.52%
  YoY % 4.14% 2.42% 3.12% 5.26% 7.04% 5.19% -
  Horiz. % 130.37% 125.19% 122.22% 118.52% 112.59% 105.19% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 0 0 0 0 5,475 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 100.00% - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 642,512 616,958 602,355 584,102 554,897 518,390 492,836 4.52%
  YoY % 4.14% 2.42% 3.12% 5.26% 7.04% 5.19% -
  Horiz. % 130.37% 125.19% 122.22% 118.52% 112.59% 105.19% 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 16.81 % 16.70 % 21.52 % 25.87 % 23.60 % 20.26 % 20.08 % -2.92%
  YoY % 0.66% -22.40% -16.81% 9.62% 16.49% 0.90% -
  Horiz. % 83.72% 83.17% 107.17% 128.83% 117.53% 100.90% 100.00%
ROE 4.12 % 2.85 % 3.91 % 5.95 % 5.98 % 5.00 % 5.48 % -4.64%
  YoY % 44.56% -27.11% -34.29% -0.50% 19.60% -8.76% -
  Horiz. % 75.18% 52.01% 71.35% 108.58% 109.12% 91.24% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 45.70 31.22 32.55 41.40 39.83 36.82 39.12 2.62%
  YoY % 46.38% -4.09% -21.38% 3.94% 8.17% -5.88% -
  Horiz. % 116.82% 79.81% 83.21% 105.83% 101.81% 94.12% 100.00%
EPS 7.25 4.82 6.44 9.52 9.09 7.10 7.39 -0.32%
  YoY % 50.41% -25.16% -32.35% 4.73% 28.03% -3.92% -
  Horiz. % 98.11% 65.22% 87.14% 128.82% 123.00% 96.08% 100.00%
DPS 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.7600 1.6900 1.6500 1.6000 1.5200 1.4200 1.3500 4.52%
  YoY % 4.14% 2.42% 3.12% 5.26% 7.04% 5.19% -
  Horiz. % 130.37% 125.19% 122.22% 118.52% 112.59% 105.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 45.70 31.22 32.55 41.40 39.83 36.82 39.12 2.62%
  YoY % 46.38% -4.09% -21.38% 3.94% 8.17% -5.88% -
  Horiz. % 116.82% 79.81% 83.21% 105.83% 101.81% 94.12% 100.00%
EPS 7.25 4.82 6.44 9.52 9.09 7.10 7.39 -0.32%
  YoY % 50.41% -25.16% -32.35% 4.73% 28.03% -3.92% -
  Horiz. % 98.11% 65.22% 87.14% 128.82% 123.00% 96.08% 100.00%
DPS 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.7600 1.6900 1.6500 1.6000 1.5200 1.4200 1.3500 4.52%
  YoY % 4.14% 2.42% 3.12% 5.26% 7.04% 5.19% -
  Horiz. % 130.37% 125.19% 122.22% 118.52% 112.59% 105.19% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.0900 1.3800 0.8200 1.1100 1.2200 0.5950 0.4500 -
P/RPS 2.39 4.42 2.52 2.68 3.06 1.62 1.15 12.96%
  YoY % -45.93% 75.40% -5.97% -12.42% 88.89% 40.87% -
  Horiz. % 207.83% 384.35% 219.13% 233.04% 266.09% 140.87% 100.00%
P/EPS 15.03 28.61 12.73 11.66 13.42 8.38 6.09 16.24%
  YoY % -47.47% 124.74% 9.18% -13.11% 60.14% 37.60% -
  Horiz. % 246.80% 469.79% 209.03% 191.46% 220.36% 137.60% 100.00%
EY 6.65 3.50 7.86 8.58 7.45 11.93 16.43 -13.99%
  YoY % 90.00% -55.47% -8.39% 15.17% -37.55% -27.39% -
  Horiz. % 40.47% 21.30% 47.84% 52.22% 45.34% 72.61% 100.00%
DY 0.00 0.00 0.00 0.00 1.23 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.62 0.82 0.50 0.69 0.80 0.42 0.33 11.08%
  YoY % -24.39% 64.00% -27.54% -13.75% 90.48% 27.27% -
  Horiz. % 187.88% 248.48% 151.52% 209.09% 242.42% 127.27% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 24/05/18 25/05/17 26/05/16 29/05/15 29/05/14 29/05/13 30/05/12 -
Price 0.9800 1.7200 1.1800 0.9300 1.3100 0.7800 0.4400 -
P/RPS 2.14 5.51 3.63 2.25 3.29 2.12 1.12 11.39%
  YoY % -61.16% 51.79% 61.33% -31.61% 55.19% 89.29% -
  Horiz. % 191.07% 491.96% 324.11% 200.89% 293.75% 189.29% 100.00%
P/EPS 13.51 35.65 18.31 9.77 14.41 10.99 5.95 14.64%
  YoY % -62.10% 94.70% 87.41% -32.20% 31.12% 84.71% -
  Horiz. % 227.06% 599.16% 307.73% 164.20% 242.18% 184.71% 100.00%
EY 7.40 2.80 5.46 10.24 6.94 9.10 16.80 -12.77%
  YoY % 164.29% -48.72% -46.68% 47.55% -23.74% -45.83% -
  Horiz. % 44.05% 16.67% 32.50% 60.95% 41.31% 54.17% 100.00%
DY 0.00 0.00 0.00 0.00 1.15 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.56 1.02 0.72 0.58 0.86 0.55 0.33 9.21%
  YoY % -45.10% 41.67% 24.14% -32.56% 56.36% 66.67% -
  Horiz. % 169.70% 309.09% 218.18% 175.76% 260.61% 166.67% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers