[AMVERTON] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[AMVERTON] AMVERTON BERHAD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 28.6%
YoY- 27.76%
Quarter Report
Latest QR
Upcoming QR
AMVERTON's Result
AMVERTON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 111,032 153,712 151,940 134,798 121,344 141,791 128,525 -9.30%
PBT 25,944 52,360 43,782 31,176 25,272 45,475 37,168 -21.32%
Tax -7,368 -13,037 -9,892 -6,706 -5,792 -12,375 -10,006 -18.47%
NP 18,576 39,323 33,890 24,470 19,480 33,100 27,161 -22.39%
-
NP to SH 16,980 34,948 30,577 22,772 17,708 32,079 25,776 -24.31%
-
Tax Rate 28.40% 24.90% 22.59% 21.51% 22.92% 27.21% 26.92% -
Total Cost 92,456 114,389 118,049 110,328 101,864 108,691 101,364 -5.95%
-
Net Worth 584,102 580,640 565,849 562,001 554,897 547,423 536,644 5.81%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - 5,474 - -
Div Payout % - - - - - 17.06% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 584,102 580,640 565,849 562,001 554,897 547,423 536,644 5.81%
NOSH 365,064 365,182 365,064 364,935 365,064 364,948 365,064 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 16.73% 25.58% 22.31% 18.15% 16.05% 23.34% 21.13% -
ROE 2.91% 6.02% 5.40% 4.05% 3.19% 5.86% 4.80% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 30.41 42.09 41.62 36.94 33.24 38.85 35.21 -9.31%
EPS 4.64 9.57 8.37 6.24 4.84 8.79 7.07 -24.49%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 1.60 1.59 1.55 1.54 1.52 1.50 1.47 5.81%
Adjusted Per Share Value based on latest NOSH - 365,064
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 30.41 42.11 41.62 36.92 33.24 38.84 35.21 -9.31%
EPS 4.64 9.57 8.37 6.24 4.84 8.79 7.07 -24.49%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 1.60 1.5905 1.55 1.5395 1.52 1.4995 1.47 5.81%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.11 0.80 1.29 1.38 1.22 0.975 0.95 -
P/RPS 3.65 1.90 3.10 3.74 3.67 2.51 2.70 22.28%
P/EPS 23.86 8.36 15.40 22.12 25.15 11.09 13.45 46.59%
EY 4.19 11.96 6.49 4.52 3.98 9.02 7.43 -31.76%
DY 0.00 0.00 0.00 0.00 0.00 1.54 0.00 -
P/NAPS 0.69 0.50 0.83 0.90 0.80 0.65 0.65 4.06%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 26/02/15 27/11/14 28/08/14 29/05/14 28/02/14 27/11/13 -
Price 0.93 0.92 1.03 1.33 1.31 1.07 0.93 -
P/RPS 3.06 2.19 2.47 3.60 3.94 2.75 2.64 10.35%
P/EPS 19.99 9.61 12.30 21.31 27.01 12.17 13.17 32.10%
EY 5.00 10.40 8.13 4.69 3.70 8.21 7.59 -24.30%
DY 0.00 0.00 0.00 0.00 0.00 1.40 0.00 -
P/NAPS 0.58 0.58 0.66 0.86 0.86 0.71 0.63 -5.36%

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