Highlights

[AMVERTON] YoY TTM Result on 2018-03-31 [#1]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 24-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     8.84%    YoY -     50.32%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 112,025 166,825 113,989 118,820 151,134 145,411 134,406 -2.99%
  YoY % -32.85% 46.35% -4.07% -21.38% 3.94% 8.19% -
  Horiz. % 83.35% 124.12% 84.81% 88.40% 112.45% 108.19% 100.00%
PBT 91,490 35,993 24,849 29,826 52,528 46,749 36,382 16.61%
  YoY % 154.19% 44.85% -16.69% -43.22% 12.36% 28.49% -
  Horiz. % 251.47% 98.93% 68.30% 81.98% 144.38% 128.49% 100.00%
Tax -18,337 -7,955 -5,808 -4,252 -13,431 -12,428 -9,157 12.26%
  YoY % -130.51% -36.97% -36.59% 68.34% -8.07% -35.72% -
  Horiz. % 200.25% 86.87% 63.43% 46.43% 146.67% 135.72% 100.00%
NP 73,153 28,038 19,041 25,574 39,097 34,321 27,225 17.90%
  YoY % 160.91% 47.25% -25.55% -34.59% 13.92% 26.06% -
  Horiz. % 268.70% 102.99% 69.94% 93.94% 143.61% 126.06% 100.00%
NP to SH 72,768 26,472 17,611 23,522 34,766 33,189 25,913 18.77%
  YoY % 174.89% 50.32% -25.13% -32.34% 4.75% 28.08% -
  Horiz. % 280.82% 102.16% 67.96% 90.77% 134.16% 128.08% 100.00%
Tax Rate 20.04 % 22.10 % 23.37 % 14.26 % 25.57 % 26.58 % 25.17 % -3.73%
  YoY % -9.32% -5.43% 63.88% -44.23% -3.80% 5.60% -
  Horiz. % 79.62% 87.80% 92.85% 56.65% 101.59% 105.60% 100.00%
Total Cost 38,872 138,787 94,948 93,246 112,037 111,090 107,181 -15.55%
  YoY % -71.99% 46.17% 1.83% -16.77% 0.85% 3.65% -
  Horiz. % 36.27% 129.49% 88.59% 87.00% 104.53% 103.65% 100.00%
Net Worth 715,525 642,512 616,958 602,355 584,102 554,897 518,390 5.52%
  YoY % 11.36% 4.14% 2.42% 3.12% 5.26% 7.04% -
  Horiz. % 138.03% 123.94% 119.01% 116.20% 112.68% 107.04% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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 % - % - % - % - % - % 16.50 % - % -
  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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 715,525 642,512 616,958 602,355 584,102 554,897 518,390 5.52%
  YoY % 11.36% 4.14% 2.42% 3.12% 5.26% 7.04% -
  Horiz. % 138.03% 123.94% 119.01% 116.20% 112.68% 107.04% 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 65.30 % 16.81 % 16.70 % 21.52 % 25.87 % 23.60 % 20.26 % 21.53%
  YoY % 288.46% 0.66% -22.40% -16.81% 9.62% 16.49% -
  Horiz. % 322.31% 82.97% 82.43% 106.22% 127.69% 116.49% 100.00%
ROE 10.17 % 4.12 % 2.85 % 3.91 % 5.95 % 5.98 % 5.00 % 12.56%
  YoY % 146.84% 44.56% -27.11% -34.29% -0.50% 19.60% -
  Horiz. % 203.40% 82.40% 57.00% 78.20% 119.00% 119.60% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 30.69 45.70 31.22 32.55 41.40 39.83 36.82 -2.99%
  YoY % -32.84% 46.38% -4.09% -21.38% 3.94% 8.17% -
  Horiz. % 83.35% 124.12% 84.79% 88.40% 112.44% 108.17% 100.00%
EPS 19.93 7.25 4.82 6.44 9.52 9.09 7.10 18.76%
  YoY % 174.90% 50.41% -25.16% -32.35% 4.73% 28.03% -
  Horiz. % 280.70% 102.11% 67.89% 90.70% 134.08% 128.03% 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 1.6500 1.6000 1.5200 1.4200 5.52%
  YoY % 11.36% 4.14% 2.42% 3.12% 5.26% 7.04% -
  Horiz. % 138.03% 123.94% 119.01% 116.20% 112.68% 107.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 30.69 45.70 31.22 32.55 41.40 39.83 36.82 -2.99%
  YoY % -32.84% 46.38% -4.09% -21.38% 3.94% 8.17% -
  Horiz. % 83.35% 124.12% 84.79% 88.40% 112.44% 108.17% 100.00%
EPS 19.93 7.25 4.82 6.44 9.52 9.09 7.10 18.76%
  YoY % 174.90% 50.41% -25.16% -32.35% 4.73% 28.03% -
  Horiz. % 280.70% 102.11% 67.89% 90.70% 134.08% 128.03% 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 1.6500 1.6000 1.5200 1.4200 5.52%
  YoY % 11.36% 4.14% 2.42% 3.12% 5.26% 7.04% -
  Horiz. % 138.03% 123.94% 119.01% 116.20% 112.68% 107.04% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 1.2400 1.0900 1.3800 0.8200 1.1100 1.2200 0.5950 -
P/RPS 4.04 2.39 4.42 2.52 2.68 3.06 1.62 16.44%
  YoY % 69.04% -45.93% 75.40% -5.97% -12.42% 88.89% -
  Horiz. % 249.38% 147.53% 272.84% 155.56% 165.43% 188.89% 100.00%
P/EPS 6.22 15.03 28.61 12.73 11.66 13.42 8.38 -4.84%
  YoY % -58.62% -47.47% 124.74% 9.18% -13.11% 60.14% -
  Horiz. % 74.22% 179.36% 341.41% 151.91% 139.14% 160.14% 100.00%
EY 16.07 6.65 3.50 7.86 8.58 7.45 11.93 5.09%
  YoY % 141.65% 90.00% -55.47% -8.39% 15.17% -37.55% -
  Horiz. % 134.70% 55.74% 29.34% 65.88% 71.92% 62.45% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.23 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 0.63 0.62 0.82 0.50 0.69 0.80 0.42 6.99%
  YoY % 1.61% -24.39% 64.00% -27.54% -13.75% 90.48% -
  Horiz. % 150.00% 147.62% 195.24% 119.05% 164.29% 190.48% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 23/05/19 24/05/18 25/05/17 26/05/16 29/05/15 29/05/14 29/05/13 -
Price 1.1600 0.9800 1.7200 1.1800 0.9300 1.3100 0.7800 -
P/RPS 3.78 2.14 5.51 3.63 2.25 3.29 2.12 10.11%
  YoY % 76.64% -61.16% 51.79% 61.33% -31.61% 55.19% -
  Horiz. % 178.30% 100.94% 259.91% 171.23% 106.13% 155.19% 100.00%
P/EPS 5.82 13.51 35.65 18.31 9.77 14.41 10.99 -10.05%
  YoY % -56.92% -62.10% 94.70% 87.41% -32.20% 31.12% -
  Horiz. % 52.96% 122.93% 324.39% 166.61% 88.90% 131.12% 100.00%
EY 17.18 7.40 2.80 5.46 10.24 6.94 9.10 11.17%
  YoY % 132.16% 164.29% -48.72% -46.68% 47.55% -23.74% -
  Horiz. % 188.79% 81.32% 30.77% 60.00% 112.53% 76.26% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.15 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 0.59 0.56 1.02 0.72 0.58 0.86 0.55 1.18%
  YoY % 5.36% -45.10% 41.67% 24.14% -32.56% 56.36% -
  Horiz. % 107.27% 101.82% 185.45% 130.91% 105.45% 156.36% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
4. Cutting Your Losses Our Investment Journey
5. Am I a Chinese Chauvinistic? Sslee blog
6. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
7. 高息股转型投资法 Our Investment Journey
8. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
Partners & Brokers