[ADVCON] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[ADVCON] ADVANCECON HOLDINGS BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -21.59%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ADVCON's Result
ADVCON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 268,368 270,992 247,044 265,988 269,650 282,674 236,600 8.75%
PBT 14,928 17,944 14,760 26,735 32,258 39,052 36,852 -45.22%
Tax -4,618 -5,552 -4,632 -8,272 -8,712 -10,358 -9,444 -37.90%
NP 10,309 12,392 10,128 18,463 23,546 28,694 27,408 -47.86%
-
NP to SH 10,309 12,392 10,128 18,463 23,546 28,694 27,408 -47.86%
-
Tax Rate 30.94% 30.94% 31.38% 30.94% 27.01% 26.52% 25.63% -
Total Cost 258,058 258,600 236,916 247,525 246,104 253,980 209,192 15.00%
-
Net Worth 180,935 180,935 176,914 172,893 172,893 118,590 112,348 37.35%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 5,361 - - - - 6,241 - -
Div Payout % 52.00% - - - - 21.75% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 180,935 180,935 176,914 172,893 172,893 118,590 112,348 37.35%
NOSH 402,079 402,079 402,079 402,079 402,079 312,079 312,079 18.38%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 3.84% 4.57% 4.10% 6.94% 8.73% 10.15% 11.58% -
ROE 5.70% 6.85% 5.72% 10.68% 13.62% 24.20% 24.40% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 66.75 67.40 61.44 66.15 67.06 90.58 75.81 -8.12%
EPS 2.56 3.08 2.52 4.59 5.85 9.20 8.80 -56.06%
DPS 1.33 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 0.45 0.45 0.44 0.43 0.43 0.38 0.36 16.02%
Adjusted Per Share Value based on latest NOSH - 402,079
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 45.90 46.34 42.25 45.49 46.12 48.34 40.46 8.76%
EPS 1.76 2.12 1.73 3.16 4.03 4.91 4.69 -47.94%
DPS 0.92 0.00 0.00 0.00 0.00 1.07 0.00 -
NAPS 0.3094 0.3094 0.3026 0.2957 0.2957 0.2028 0.1921 37.36%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 - - -
Price 0.40 0.425 0.65 0.855 1.03 0.00 0.00 -
P/RPS 0.60 0.63 1.06 1.29 1.54 0.00 0.00 -
P/EPS 15.60 13.79 25.80 18.62 17.59 0.00 0.00 -
EY 6.41 7.25 3.88 5.37 5.69 0.00 0.00 -
DY 3.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.94 1.48 1.99 2.40 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 29/08/18 28/05/18 27/02/18 28/11/17 28/08/17 19/06/17 -
Price 0.295 0.43 0.42 0.72 1.05 1.06 0.00 -
P/RPS 0.44 0.64 0.68 1.09 1.57 1.17 0.00 -
P/EPS 11.51 13.95 16.67 15.68 17.93 11.53 0.00 -
EY 8.69 7.17 6.00 6.38 5.58 8.67 0.00 -
DY 4.52 0.00 0.00 0.00 0.00 1.89 0.00 -
P/NAPS 0.66 0.96 0.95 1.67 2.44 2.79 0.00 -

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 ⃤ & 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