[AMVERTON] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[AMVERTON] AMVERTON BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 24.45%
YoY- 18.23%
Quarter Report
Latest QR
Upcoming QR
AMVERTON's Result
AMVERTON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 151,940 134,798 121,344 141,791 128,525 119,708 106,864 26.41%
PBT 43,782 31,176 25,272 45,475 37,168 25,108 20,176 67.53%
Tax -9,892 -6,706 -5,792 -12,375 -10,006 -5,920 -5,580 46.42%
NP 33,890 24,470 19,480 33,100 27,161 19,188 14,596 75.25%
-
NP to SH 30,577 22,772 17,708 32,079 25,776 17,824 13,268 74.38%
-
Tax Rate 22.59% 21.51% 22.92% 27.21% 26.92% 23.58% 27.66% -
Total Cost 118,049 110,328 101,864 108,691 101,364 100,520 92,268 17.83%
-
Net Worth 565,849 562,001 554,897 547,423 536,644 525,954 518,390 6.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 5,474 - - - -
Div Payout % - - - 17.06% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 565,849 562,001 554,897 547,423 536,644 525,954 518,390 6.00%
NOSH 365,064 364,935 365,064 364,948 365,064 365,245 365,064 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 22.31% 18.15% 16.05% 23.34% 21.13% 16.03% 13.66% -
ROE 5.40% 4.05% 3.19% 5.86% 4.80% 3.39% 2.56% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 41.62 36.94 33.24 38.85 35.21 32.77 29.27 26.42%
EPS 8.37 6.24 4.84 8.79 7.07 4.88 3.64 74.12%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.55 1.54 1.52 1.50 1.47 1.44 1.42 6.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 41.62 36.92 33.24 38.84 35.21 32.79 29.27 26.42%
EPS 8.37 6.24 4.84 8.79 7.07 4.88 3.64 74.12%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.55 1.5395 1.52 1.4995 1.47 1.4407 1.42 6.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.29 1.38 1.22 0.975 0.95 1.02 0.595 -
P/RPS 3.10 3.74 3.67 2.51 2.70 3.11 2.03 32.57%
P/EPS 15.40 22.12 25.15 11.09 13.45 20.90 16.37 -3.98%
EY 6.49 4.52 3.98 9.02 7.43 4.78 6.11 4.10%
DY 0.00 0.00 0.00 1.54 0.00 0.00 0.00 -
P/NAPS 0.83 0.90 0.80 0.65 0.65 0.71 0.42 57.41%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 28/08/14 29/05/14 28/02/14 27/11/13 28/08/13 29/05/13 -
Price 1.03 1.33 1.31 1.07 0.93 0.905 0.78 -
P/RPS 2.47 3.60 3.94 2.75 2.64 2.76 2.66 -4.81%
P/EPS 12.30 21.31 27.01 12.17 13.17 18.55 21.46 -30.97%
EY 8.13 4.69 3.70 8.21 7.59 5.39 4.66 44.87%
DY 0.00 0.00 0.00 1.40 0.00 0.00 0.00 -
P/NAPS 0.66 0.86 0.86 0.71 0.63 0.63 0.55 12.91%

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