[ADVCON] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[ADVCON] ADVANCECON HOLDINGS BERHAD
Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -80.93%
YoY- -20.02%
Quarter Report
Latest QR
Upcoming QR
ADVCON's Result
ADVCON's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 301,657 223,736 152,600 72,332 272,860 201,276 135,496 70.25%
PBT 16,280 11,737 7,962 2,941 15,425 11,196 8,972 48.60%
Tax -5,455 -3,521 -2,482 -916 -4,807 -3,464 -2,776 56.69%
NP 10,825 8,216 5,480 2,025 10,618 7,732 6,196 44.91%
-
NP to SH 10,825 8,216 5,480 2,025 10,618 7,732 6,196 44.91%
-
Tax Rate 33.51% 30.00% 31.17% 31.15% 31.16% 30.94% 30.94% -
Total Cost 290,832 215,520 147,120 70,307 262,242 193,544 129,300 71.41%
-
Net Worth 192,811 188,699 188,667 184,472 180,865 180,935 180,935 4.31%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 2,410 - - - 4,019 4,020 - -
Div Payout % 22.26% - - - 37.85% 52.00% - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 192,811 188,699 188,667 184,472 180,865 180,935 180,935 4.31%
NOSH 403,928 402,205 402,732 402,209 402,079 402,079 402,079 0.30%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 3.59% 3.67% 3.59% 2.80% 3.89% 3.84% 4.57% -
ROE 5.61% 4.35% 2.90% 1.10% 5.87% 4.27% 3.42% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 75.10 55.73 38.01 18.04 67.89 50.06 33.70 70.36%
EPS 2.69 2.05 1.37 0.50 2.64 1.92 1.54 44.89%
DPS 0.60 0.00 0.00 0.00 1.00 1.00 0.00 -
NAPS 0.48 0.47 0.47 0.46 0.45 0.45 0.45 4.38%
Adjusted Per Share Value based on latest NOSH - 402,209
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 52.43 38.89 26.52 12.57 47.42 34.98 23.55 70.25%
EPS 1.88 1.43 0.95 0.35 1.85 1.34 1.08 44.56%
DPS 0.42 0.00 0.00 0.00 0.70 0.70 0.00 -
NAPS 0.3351 0.328 0.3279 0.3206 0.3144 0.3145 0.3145 4.30%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.385 0.405 0.385 0.425 0.30 0.40 0.425 -
P/RPS 0.51 0.73 1.01 2.36 0.44 0.80 1.26 -45.19%
P/EPS 14.29 19.79 28.20 84.17 11.36 20.80 27.58 -35.41%
EY 7.00 5.05 3.55 1.19 8.81 4.81 3.63 54.74%
DY 1.56 0.00 0.00 0.00 3.33 2.50 0.00 -
P/NAPS 0.80 0.86 0.82 0.92 0.67 0.89 0.94 -10.16%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 21/11/19 28/08/19 28/05/19 27/02/19 22/11/18 29/08/18 -
Price 0.355 0.43 0.375 0.37 0.33 0.295 0.43 -
P/RPS 0.47 0.77 0.99 2.05 0.49 0.59 1.28 -48.62%
P/EPS 13.17 21.01 27.47 73.27 12.49 15.34 27.90 -39.29%
EY 7.59 4.76 3.64 1.36 8.01 6.52 3.58 64.80%
DY 1.69 0.00 0.00 0.00 3.03 3.39 0.00 -
P/NAPS 0.74 0.91 0.80 0.80 0.73 0.66 0.96 -15.89%

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