[ADVCON] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[ADVCON] ADVANCECON HOLDINGS BERHAD
Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -16.81%
YoY- -56.22%
Quarter Report
Latest QR
Upcoming QR
ADVCON's Result
ADVCON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 305,200 289,328 272,860 268,368 270,992 247,044 265,988 9.62%
PBT 15,924 11,764 15,425 14,928 17,944 14,760 26,735 -29.27%
Tax -4,964 -3,664 -4,807 -4,618 -5,552 -4,632 -8,272 -28.92%
NP 10,960 8,100 10,618 10,309 12,392 10,128 18,463 -29.43%
-
NP to SH 10,960 8,100 10,618 10,309 12,392 10,128 18,463 -29.43%
-
Tax Rate 31.17% 31.15% 31.16% 30.94% 30.94% 31.38% 30.94% -
Total Cost 294,240 281,228 262,242 258,058 258,600 236,916 247,525 12.25%
-
Net Worth 188,667 184,472 180,865 180,935 180,935 176,914 172,893 6.01%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - 4,019 5,361 - - - -
Div Payout % - - 37.85% 52.00% - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 188,667 184,472 180,865 180,935 180,935 176,914 172,893 6.01%
NOSH 402,732 402,209 402,079 402,079 402,079 402,079 402,079 0.10%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 3.59% 2.80% 3.89% 3.84% 4.57% 4.10% 6.94% -
ROE 5.81% 4.39% 5.87% 5.70% 6.85% 5.72% 10.68% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 76.03 72.15 67.89 66.75 67.40 61.44 66.15 9.75%
EPS 2.74 2.00 2.64 2.56 3.08 2.52 4.59 -29.17%
DPS 0.00 0.00 1.00 1.33 0.00 0.00 0.00 -
NAPS 0.47 0.46 0.45 0.45 0.45 0.44 0.43 6.12%
Adjusted Per Share Value based on latest NOSH - 402,079
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 53.05 50.29 47.42 46.64 47.10 42.94 46.23 9.63%
EPS 1.90 1.41 1.85 1.79 2.15 1.76 3.21 -29.57%
DPS 0.00 0.00 0.70 0.93 0.00 0.00 0.00 -
NAPS 0.3279 0.3206 0.3144 0.3145 0.3145 0.3075 0.3005 6.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.385 0.425 0.30 0.40 0.425 0.65 0.855 -
P/RPS 0.51 0.59 0.44 0.60 0.63 1.06 1.29 -46.22%
P/EPS 14.10 21.04 11.36 15.60 13.79 25.80 18.62 -16.96%
EY 7.09 4.75 8.81 6.41 7.25 3.88 5.37 20.41%
DY 0.00 0.00 3.33 3.33 0.00 0.00 0.00 -
P/NAPS 0.82 0.92 0.67 0.89 0.94 1.48 1.99 -44.71%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 28/05/19 27/02/19 22/11/18 29/08/18 28/05/18 27/02/18 -
Price 0.375 0.37 0.33 0.295 0.43 0.42 0.72 -
P/RPS 0.49 0.51 0.49 0.44 0.64 0.68 1.09 -41.40%
P/EPS 13.73 18.32 12.49 11.51 13.95 16.67 15.68 -8.49%
EY 7.28 5.46 8.01 8.69 7.17 6.00 6.38 9.22%
DY 0.00 0.00 3.03 4.52 0.00 0.00 0.00 -
P/NAPS 0.80 0.80 0.73 0.66 0.96 0.95 1.67 -38.85%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment